{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Explicación","Resumen","Publicación","Res_cargos_Aj","EmpalmeBTD_BTS","Ajustes","Energia","Clientes","Potencia","Costos","Factores","Params","Costo_medidores","Factor_Monomico","Balance","Resumen_cargos","cargos_conexión","cargos_distribución","cargos_comercialización","cargos_reconexión","cargos_AP","cargos_pérdidas","cargos_abastecimiento"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":12,"defined_names":47,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Explicación","index":0,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[[25,1,25,2],[12,1,19,1],[4,1,11,1],[4,2,6,2],[7,2,8,2],[9,2,11,2],[13,2,19,2],[20,1,24,2]]}
[]
[]
[null,"Organización del Archivo"]
[null,null,null,"Hoja","Detalle"]
[null,"Inputs del modelo","Información de mercado:","Energia","Energía medida y facturada de los clientes"]
[null,null,null,"Clientes","Cantidad de clientes y conexiones"]
[null,null,null,"Potencia","Demanda facturada de los clientes"]
[null,null,"Costos","Costos","IMP, costos de abastecimiento"]
[null,null,null,"Costo_medidores","Costo de los medidores"]
[null,null,"Parámetros","Factores","Parámetros tarifarios y factores de pérdidas"]
[null,null,null,"Params","Parámetros básicos del modelo"]
[null,null,null,"Factor_Monomico","Factor de ajuste del costo monómico para el cálculo del IMP de pérdidas"]
[null,"Cálculo de cargos técnicos","Balance Tarifario","Balance","Elaboración del balance de potencia con fines tarifarios"]
[null,null,"Componentes tarifarios","Resumen_cargos","Compilación de los cargos técnicos"]
[null,null,null,"cargos_conexión","Cálculo de los cargos de conexión"]
[null,null,null,"cargos_distribución","Cálculo de los cargos de distribución"]
[null,null,null,"cargos_comercialización","Cálculo de los cargos de comercialización"]
[null,null,null,"cargos_reconexión","Cálculo de los cargos de reconexión"]
[null,null,null,"cargos_AP","Cálculo de los cargos de Alumbrado Público (servicio y consumo)"]
[null,null,null,"cargos_abastecimiento","Cálculo de los cargos de energía y potencia y de los asociados a transmisión "]
[null,"Cálculo de los cargos de aplicación",null,"Res_cargos_Aj","Compilación de los cargos de aplicación"]
[null,null,null,"EmpalmeBTD_BTS","Ajusta los cargos BTD-BTS para garantizar empalme entre los mismos (requerimiento del RDC)"]
[null,null,null,"Ajustes","Ajuste de los cargos técnicos para obtener los de aplicación"]
[null,null,null,"Tarifa_VE","Cálculo de la tarifa para carga de vehículos eléctricos"]
[null,null,null,"Publicación","Cargos resultantes en formato de publicación"]
[null,"Resultados Económicos",null,"Resumen","Comprobación de recuperación de costos"]

{"sheet":"Resumen","index":1,"n_rows":22,"n_cols":15,"rows_kept":22,"cut":false,"hidden":false,"merged":[[6,14,7,14]]}
[]
["Costos Reconocidos e Ingresos Tarifarios (B/.)"]
[]
["IMP"]
[null,null,"Costos a recuperar en Tarifa",null,null,null,null,null,"Ingresos Tarifarios"]
["Nombre Componente","Componente","2026/2027","2027/2028","2028/2029","2029/2030","Valor Presente",null,{"$f":"C6","v":"2026/2027"},{"$f":"D6","v":"2027/2028"},"2028/2029","2029/2030","Valor Presente",null,"chequeo"]
["IMP sistema de distribución","IPSD",{"$f":"Costos!B14*1000","v":148791262.10495156},{"$f":"Costos!C14*1000","v":150026600.54481956},{"$f":"Costos!D14*1000","v":151060098.41308188},{"$f":"Costos!E14*1000","v":152854249.48471069},{"$f":"SUMPRODUCT(C7:F7,Costos!$B$10:$E$10)","v":494759005.9652313},null,{"$f":"Ajustes!X14+Ajustes!AC14+Ajustes!BU14","v":145513576.46997818},{"$f":"Ajustes!Y14+Ajustes!AD14+Ajustes!BV14","v":147879282.1407854},{"$f":"Ajustes!Z14+Ajustes!AE14+Ajustes!BW14","v":149659899.04887947},{"$f":"Ajustes!AA14+Ajustes!AF14+Ajustes!BX14","v":151134646.01816404},{"$f":"SUMPRODUCT(I7:L7,Costos!$B$10:$E$10)","v":487504318.1646409},null,{"$f":"(G7+G8)-(M7+M8)","v":-0.11674779653549194}]
["IMP servicio de alumbrado público","ALUMPU",{"$f":"Costos!B17*1000","v":7990123.5906457026},{"$f":"Costos!C17*1000","v":8300327.9897534633},{"$f":"Costos!D17*1000","v":8619695.9633310828},{"$f":"Costos!E17*1000","v":8790668.7762265932},{"$f":"SUMPRODUCT(C8:F8,Costos!$B$10:$E$10)","v":27580102.587867904},null,{"$f":"Ajustes!DI14","v":10393881.716340739},{"$f":"Ajustes!DJ14","v":10566786.84234087},{"$f":"Ajustes!DK14","v":10695820.137922309},{"$f":"Ajustes!DL14","v":10802554.285737121},{"$f":"SUMPRODUCT(I8:L8,Costos!$B$10:$E$10)","v":34834790.505206123}]
["IMP pérdidas del sistema de distribución","IPPD",{"$f":"Costos!B15*1000","v":61836313.53266485},{"$f":"Costos!C15*1000","v":62558049.398564965},{"$f":"Costos!D15*1000","v":63289254.46300406},{"$f":"Costos!E15*1000","v":63893961.885891855},{"$f":"SUMPRODUCT(C9:F9,Costos!$B$10:$E$10)","v":206450697.00149131},null,null,null,null,null,{"$f":"SUMPRODUCT(I9:L9,Costos!$B$10:$E$10)","v":0}]
[null,"IPPD ajuste monómico",{"$f":"C9*Factor_Monomico!$C$12","v":62820448.370611854},{"$f":"D9*Factor_Monomico!$C$12","v":63553670.778462},{"$f":"E9*Factor_Monomico!$C$12","v":64296513.088663131},{"$f":"F9*Factor_Monomico!$C$12","v":64910844.527078867},{"$f":"SUMPRODUCT(C10:F10,Costos!$B$10:$E$10)","v":209736392.92400587},null,{"$f":"Ajustes!FC14+Ajustes!GB14+Ajustes!GG14","v":62588944.55200199},{"$f":"Ajustes!FD14+Ajustes!GC14+Ajustes!GH14","v":63622732.56428086},{"$f":"Ajustes!FE14+Ajustes!GD14+Ajustes!GI14","v":64394213.871238641},{"$f":"Ajustes!FF14+Ajustes!GE14+Ajustes!GJ14","v":65032370.088842325},{"$f":"SUMPRODUCT(I10:L10,Costos!$B$10:$E$10)","v":209736392.97639129},null,{"$f":"G10-M10","v":-5.2385419607162476E-2}]
["IMP actividad de comercialización","IMPCO",{"$f":"Costos!B16*1000","v":63825369.902461961},{"$f":"Costos!C16*1000","v":64099070.624516636},{"$f":"Costos!D16*1000","v":64658611.860632636},{"$f":"Costos!E16*1000","v":65193462.855602928},{"$f":"SUMPRODUCT(C11:F11,Costos!$B$10:$E$10)","v":211640096.49932691},null,{"$f":"Ajustes!BB14+Ajustes!BG14+Ajustes!CO14","v":62839947.985041082},{"$f":"Ajustes!BC14+Ajustes!BH14+Ajustes!CP14","v":64071209.381966069},{"$f":"Ajustes!BD14+Ajustes!BI14+Ajustes!CQ14","v":65112325.242749453},{"$f":"Ajustes!BE14+Ajustes!BJ14+Ajustes!CR14","v":66063541.174936175},{"$f":"SUMPRODUCT(I11:L11,Costos!$B$10:$E$10)","v":211640096.55356014},null,{"$f":"G11-M11","v":-5.423322319984436E-2}]
["IMP Total","IMP",{"$f":"C7+C8+C9+C11","v":282443069.13072407},{"$f":"D7+D8+D9+D11","v":284984048.55765462},287627660.70004964,290732343.00243205,{"$f":"SUMPRODUCT(C12:F12,Costos!$B$10:$E$10)","v":940429902.05391741}]
["IMP Total ajuste monómico","IMP ajuste monómico",{"$f":"C7+C8+C10+C11","v":283427203.96867108},{"$f":"D7+D8+D10+D11","v":285979669.93755162},288634919.32570875,291749225.64361906,{"$f":"SUMPRODUCT(C13:F13,Costos!$B$10:$E$10)","v":943715597.97643197},null,{"$f":"I7+I8+I10+I11","v":281336350.72336197},{"$f":"J7+J8+J10+J11","v":286140010.9293732},289862258.30078989,293033111.56767964,{"$f":"SUMPRODUCT(I13:L13,Costos!$B$10:$E$10)","v":943715598.19979846},null,{"$f":"G13-M13","v":-0.22336649894714355}]
[]
[]
["Abastecimiento"]
[null,null,"2026/2027",null,null,null,null,null,{"$f":"C17","v":"2026/2027"}]
["Nombre Componente",null,"1° Sem",null,null,null,null,null,"1° Sem"]
["Costos Generación",null,{"$f":"cargos_abastecimiento!C11/2*1000","v":228368318.24014118},null,null,null,null,null,{"$f":"Ajustes!JG14+Ajustes!KT14+Ajustes!KY14","v":228368318.29675841},null,null,null,null,null,{"$f":"G19-M19","v":0}]
["Costos Transmisión",null,{"$f":"cargos_abastecimiento!H359*1000/2","v":8297443.1476460556},null,null,null,null,null,{"$f":"Ajustes!HC14","v":8297443.1499676108},null,null,null,null,null,0]
["Pérdidas en Transmisión",null,{"$f":"cargos_abastecimiento!C211*1000/2","v":16638407.123877434},null,null,null,null,null,{"$f":"Ajustes!IB14+Ajustes!IG14","v":16638407.127013551},null,null,null,null,null,0]
["Consumo Alumbrado Público",null,{"$f":"cargos_AP!C18*cargos_AP!C19*1000","v":3362524.9302651109},null,null,null,null,null,{"$f":"Ajustes!EC14","v":3362524.9310183716},null,null,null,null,null,{"$f":"G22-M22","v":0}]

{"sheet":"Publicación","index":2,"n_rows":636,"n_cols":12,"rows_kept":636,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"CARGOS DEL PLIEGO TARIFARIO",null,null,"Grupo","Componente1","Componente2"]
[]
[null,"Tarifa BTS:  Tarifa Simple"]
[null,"Esta tarifa se aplica a cualquier  uso de la energía eléctrica de clientes cuya demanda máxima mensual sea de 15 kilovatios (15 kW) o menor.",null,null,null,null,null,null,null,null,null,"Glosario de Componentes"]
[null,null,null,null,null,null,null,null,null,null,null,"CD_kWh_"]
[null,"BTS PREPAGO",null,null,null,null,null,null,null,null,null,"CD_kW_"]
[null,"Resumen de Cargos",null,null,null,null,null,null,null,null,null,"CCOMF_kWh_"]
[null,"Cargo por Energía",{"$f":"C12+C14+C16+C17+C19+C20+C22+C23+C25+C24","v":0.18042241208304949},null,null,null,null,null,null,null,null,"CCOMF_cliente_"]
[null,"Comercialización",null,null,null,null,null,null,null,null,null,"CX_conex_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E12,Ajustes!$B$14:$B$299,0),MATCH(F12,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E12,Ajustes!$B$14:$B$299,0),MATCH(G12,Ajustes!$E$4:$LG$4,0)),)","v":3.3371839191314687E-2},null,"BTS_PREPAGO","CCOMF_kWh_","CCOMV_kWh_",null,null,null,null,"CCOMV_kWh_"]
[null,"Distribución",null,null,null,null,null,null,null,null,null,"CSERAP_kWh_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E14,Ajustes!$B$14:$B$299,0),MATCH(F14,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E14,Ajustes!$B$14:$B$299,0),MATCH(G14,Ajustes!$E$4:$LG$4,0)),)","v":3.517756835209207E-2},null,{"$f":"E$12","v":"BTS_PREPAGO"},"CD_kWh_",null,null,null,null,null,"CCONAP_kWh_"]
[null,"Pérdida de Distribución",null,null,null,null,null,null,null,null,null,"CPERDE_kWh_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E16,Ajustes!$B$14:$B$299,0),MATCH(F16,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E16,Ajustes!$B$14:$B$299,0),MATCH(G16,Ajustes!$E$4:$LG$4,0)),)","v":1.6891753377048683E-2},null,{"$f":"E$12","v":"BTS_PREPAGO"},"CPERDE_kWh_","CPERDP_kWh_",null,null,null,null,"CPERDP_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E17,Ajustes!$B$14:$B$299,0),MATCH(F17,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E17,Ajustes!$B$14:$B$299,0),MATCH(G17,Ajustes!$E$4:$LG$4,0)),)","v":2.4679384709881979E-3},null,"BTS_PREPAGO","CSERAP_kWh_",null,null,null,null,null,"CPERDP_kW_"]
[null,"Transmisión",null,null,null,null,null,null,null,null,null,"CPERDE+CPERDP_kWh"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E19,Ajustes!$B$14:$B$299,0),MATCH(F19,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E19,Ajustes!$B$14:$B$299,0),MATCH(G19,Ajustes!$E$4:$LG$4,0)),)","v":6.6481116320298312E-3},null,{"$f":"E$12","v":"BTS_PREPAGO"},"CPT_kWh_",null,null,null,null,null,"CPET_kWh_"]
[null,"Cargo por Energía Pérdidas de Transmisión",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E20,Ajustes!$B$14:$B$299,0),MATCH(F20,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E20,Ajustes!$B$14:$B$299,0),MATCH(G20,Ajustes!$E$4:$LG$4,0)),)","v":4.92136347216108E-3},null,"BTS_PREPAGO","CPET_kWh_",null,null,null,null,null,"CPT_kWh_"]
[null,"Generación",null,null,null,null,null,null,null,null,null,"CPT_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E22,Ajustes!$B$14:$B$299,0),MATCH(F22,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E22,Ajustes!$B$14:$B$299,0),MATCH(G22,Ajustes!$E$4:$LG$4,0)),)","v":6.4746466550597848E-2},null,{"$f":"E$12","v":"BTS_PREPAGO"},"CENEGEN_kWh_",null,null,null,null,null,"CENEGEN_kWh_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E23,Ajustes!$B$14:$B$299,0),MATCH(F23,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E23,Ajustes!$B$14:$B$299,0),MATCH(G23,Ajustes!$E$4:$LG$4,0)),)","v":1.4600565439169825E-2},null,"BTS_PREPAGO","CPOTGENE_kWh_",null,null,null,null,null,"CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E24,Ajustes!$B$14:$B$299,0),MATCH(F24,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E24,Ajustes!$B$14:$B$299,0),MATCH(G24,Ajustes!$E$4:$LG$4,0)),)","v":1.5968055976472609E-3},null,"BTS_PREPAGO","CCONAP_kWh_",null,null,null,null,null,"CPOTGEN_kW_"]
[null,"Cargo de Generación Extraordinario",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E25,Ajustes!$B$14:$B$299,0),MATCH(F25,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E25,Ajustes!$B$14:$B$299,0),MATCH(G25,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$12","v":"BTS_PREPAGO"},null,null,null,null,null,null,"CENEGEN+CPOTGENE_kWh"]
[]
[]
[null,"Tarifa BTS único"]
[null,"Resumen de Cargos"]
[null,"Cargo Fijo, por los primeros 10 kWh ",{"$f":"C36","v":2.7631112211111972}]
[null,"Cargo por Energía por los siguientes kWh de 11 a 300",{"$f":"C37+C39+C41+C42+C44+C45+C47+C50+C53+C54","v":0.16890799180698116}]
[null,"Cargo por Energía por los siguientes kWh de 301 a 750",{"$f":"C37+C39+C41+C42+C44+C45+C48+C51+C53+C54","v":0.23407147259926456}]
[null,"Cargo por Energía por los siguientes kWh en exceso de 751",{"$f":"C37+C39+C41+C42+C44+C45+C49+C52+C53+C54","v":0.25606414736666022}]
[null,"Composición de los cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo, por los primeros 10 kWh ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E36,Ajustes!$B$14:$B$299,0),MATCH(F36,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E36,Ajustes!$B$14:$B$299,0),MATCH(G36,Ajustes!$E$4:$LG$4,0)),)","v":2.7631112211111972},null,"BTS","CCOMF_cliente_"]
[null,"Cargo por Energía (siguientes kWh)",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E37,Ajustes!$B$14:$B$299,0),MATCH(F37,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E37,Ajustes!$B$14:$B$299,0),MATCH(G37,Ajustes!$E$4:$LG$4,0)),)","v":1.7952017519303327E-2},null,{"$f":"E$36","v":"BTS"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Energía (siguientes kWh)",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E39,Ajustes!$B$14:$B$299,0),MATCH(F39,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E39,Ajustes!$B$14:$B$299,0),MATCH(G39,Ajustes!$E$4:$LG$4,0)),)","v":3.6111819598495069E-2},null,{"$f":"E$36","v":"BTS"},"CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Energía (siguientes kWh)",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E41,Ajustes!$B$14:$B$299,0),MATCH(F41,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E41,Ajustes!$B$14:$B$299,0),MATCH(G41,Ajustes!$E$4:$LG$4,0)),)","v":1.7340367149566625E-2},null,{"$f":"E$36","v":"BTS"},"CPERDE_kWh_","CPERDP_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E42,Ajustes!$B$14:$B$299,0),MATCH(F42,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E42,Ajustes!$B$14:$B$299,0),MATCH(G42,Ajustes!$E$4:$LG$4,0)),)","v":2.5334823587717186E-3},null,{"$f":"E$36","v":"BTS"},"CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Energía (siguientes kWh)",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E44,Ajustes!$B$14:$B$299,0),MATCH(F44,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E44,Ajustes!$B$14:$B$299,0),MATCH(G44,Ajustes!$E$4:$LG$4,0)),)","v":6.8246739004459173E-3},null,{"$f":"E$36","v":"BTS"},"CPT_kWh_"]
[null,"Cargo por Energía Pérdidas de Transmisión (siguientes kWh)",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E45,Ajustes!$B$14:$B$299,0),MATCH(F45,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E45,Ajustes!$B$14:$B$299,0),MATCH(G45,Ajustes!$E$4:$LG$4,0)),)","v":5.052066316282776E-3},null,"BTS","CPET_kWh_"]
[null,"Generación"]
[null,"Cargo por Energía por los siguientes kWh de 11 a 300",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E47,Ajustes!$B$14:$B$299,0),MATCH(F47,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E47,Ajustes!$B$14:$B$299,0),MATCH(G47,Ajustes!$E$4:$LG$4,0)),)","v":6.6466019957466482E-2},null,"BTS_1 (0-300)","CENEGEN_kWh_"]
[null,"Cargo por Energía por los siguientes kWh de 301 a 750",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E48,Ajustes!$B$14:$B$299,0),MATCH(F48,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E48,Ajustes!$B$14:$B$299,0),MATCH(G48,Ajustes!$E$4:$LG$4,0)),)","v":0.11963883592343967},null,"BTS_2 (301-750)","CENEGEN_kWh_"]
[null,"Cargo por Energía por los siguientes kWh en exceso de 751",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E49,Ajustes!$B$14:$B$299,0),MATCH(F49,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E49,Ajustes!$B$14:$B$299,0),MATCH(G49,Ajustes!$E$4:$LG$4,0)),)","v":0.13758466131195562},null,"BTS_3 (751-más)","CENEGEN_kWh_"]
[null,"Cargo por Potencia Energizada por los siguientes kWh de 11 a 300",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E50,Ajustes!$B$14:$B$299,0),MATCH(F50,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E50,Ajustes!$B$14:$B$299,0),MATCH(G50,Ajustes!$E$4:$LG$4,0)),)","v":1.4988331032887787E-2},null,"BTS_1 (0-300)","CPOTGENE_kWh_"]
[null,"Cargo por Potencia Energizada por los siguientes kWh de 301 a 750",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E51,Ajustes!$B$14:$B$299,0),MATCH(F51,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E51,Ajustes!$B$14:$B$299,0),MATCH(G51,Ajustes!$E$4:$LG$4,0)),)","v":2.6978995859198017E-2},null,"BTS_2 (301-750)","CPOTGENE_kWh_"]
[null,"Cargo por Potencia Energizada por los siguientes kWh en exceso de 751",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E52,Ajustes!$B$14:$B$299,0),MATCH(F52,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E52,Ajustes!$B$14:$B$299,0),MATCH(G52,Ajustes!$E$4:$LG$4,0)),)","v":3.1025845238077717E-2},null,"BTS_3 (751-más)","CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público (siguientes kWh)",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E53,Ajustes!$B$14:$B$299,0),MATCH(F53,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E53,Ajustes!$B$14:$B$299,0),MATCH(G53,Ajustes!$E$4:$LG$4,0)),)","v":1.6392139737614298E-3},null,{"$f":"E$36","v":"BTS"},"CCONAP_kWh_"]
[null,"Cargo de Generación Extraordinario (siguientes kWh)",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E54,Ajustes!$B$14:$B$299,0),MATCH(F54,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E54,Ajustes!$B$14:$B$299,0),MATCH(G54,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"BTS"]
[]
[null,"Tarifa BTS Social (0-50 kWh)"]
[null,"Resumen de Cargos"]
[null,"Cargo Fijo, por los primeros 20 kWh ",{"$f":"C64","v":2.7631112211111972}]
[null,"Cargo por Energía por los siguientes kWh de 21 a 50",{"$f":"C65+C67+C69+C70+C72+C73+C75+C78+C79+C80","v":0.16890799180698116}]
[]
[]
[null,"Composición de los cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo, por los primeros 20 kWh ",{"$f":"C36","v":2.7631112211111972}]
[null,"Cargo por Energía (siguientes kWh)",{"$f":"C37","v":1.7952017519303327E-2}]
[null,"Distribución"]
[null,"Cargo por Energía (siguientes kWh)",{"$f":"C39","v":3.6111819598495069E-2}]
[null,"Pérdida de Distribución"]
[null,"Cargo por Energía (siguientes kWh)",{"$f":"C41","v":1.7340367149566625E-2}]
[null,"Alumbrado Público",{"$f":"C42","v":2.5334823587717186E-3}]
[null,"Transmisión"]
[null,"Cargo por Energía (siguientes kWh)",{"$f":"C44","v":6.8246739004459173E-3}]
[null,"Cargo por Energía Pérdidas de Transmisión (siguientes kWh)",{"$f":"C45","v":5.052066316282776E-3}]
[null,"Generación"]
[null,"Cargo por Energía por los siguientes kWh de 21 a 50",{"$f":"C47","v":6.6466019957466482E-2}]
[]
[]
[null,"Cargo por Potencia Energizada (siguientes kWh)",{"$f":"C50","v":1.4988331032887787E-2}]
[null,"Cargo por Abastecimiento de Alumbrado Público (siguientes kWh)",{"$f":"C53","v":1.6392139737614298E-3}]
[null,"Cargo de Generación Extraordinario (siguientes kWh)",0]
[]
[null,"BTSH"]
[null,"Resumen de Cargos"]
[null,"Cargo Fijo",{"$f":"C90","v":2.7631112211111972}]
[null,"Cargo por Energía - Punta",{"$f":"C91+C93+C97+C100+C102+C105+C107+C110+C111+C112","v":0.28988770903138861},null,null,null,null,null,null,null,null,{"$f":"C85/C87","v":2.0367397197779415}]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"C91+C94+C98+C100+C103+C105+C108+C110+C111+C112","v":0.21610849725732897},null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C85,C87)","v":0.21610849725732895}]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"C91+C95+C99+C100+C104+C105+C109+C110+C111+C112","v":0.14232928548326931}]
[null,"Composición de los cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E90,Ajustes!$B$14:$B$299,0),MATCH(F90,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E90,Ajustes!$B$14:$B$299,0),MATCH(G90,Ajustes!$E$4:$LG$4,0)),)","v":2.7631112211111972},null,"BTSH_1","CCOMF_cliente_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E91,Ajustes!$B$14:$B$299,0),MATCH(F91,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E91,Ajustes!$B$14:$B$299,0),MATCH(G91,Ajustes!$E$4:$LG$4,0)),)","v":1.7487579700070408E-2},null,{"$f":"E90","v":"BTSH_1"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E93,Ajustes!$B$14:$B$299,0),MATCH(F93,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E93,Ajustes!$B$14:$B$299,0),MATCH(G93,Ajustes!$E$4:$LG$4,0)),)","v":3.517756835209207E-2},null,"BTSH_1 Punta","CD_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E94,Ajustes!$B$14:$B$299,0),MATCH(F94,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E94,Ajustes!$B$14:$B$299,0),MATCH(G94,Ajustes!$E$4:$LG$4,0)),)","v":3.517756835209207E-2},null,"BTSH_1 Fuera de Punta Medio","CD_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E95,Ajustes!$B$14:$B$299,0),MATCH(F95,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E95,Ajustes!$B$14:$B$299,0),MATCH(G95,Ajustes!$E$4:$LG$4,0)),)","v":3.517756835209207E-2},null,"BTSH_1 Fuera de Punta Bajo","CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E97,Ajustes!$B$14:$B$299,0),MATCH(F97,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E97,Ajustes!$B$14:$B$299,0),MATCH(G97,Ajustes!$E$4:$LG$4,0)),)","v":1.6891753377048683E-2},null,{"$f":"E93","v":"BTSH_1 Punta"},"CPERDE_kWh_","CPERDP_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E98,Ajustes!$B$14:$B$299,0),MATCH(F98,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E98,Ajustes!$B$14:$B$299,0),MATCH(G98,Ajustes!$E$4:$LG$4,0)),)","v":1.6891753377048683E-2},null,{"$f":"E94","v":"BTSH_1 Fuera de Punta Medio"},"CPERDE_kWh_","CPERDP_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E99,Ajustes!$B$14:$B$299,0),MATCH(F99,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E99,Ajustes!$B$14:$B$299,0),MATCH(G99,Ajustes!$E$4:$LG$4,0)),)","v":1.6891753377048683E-2},null,{"$f":"E95","v":"BTSH_1 Fuera de Punta Bajo"},"CPERDE_kWh_","CPERDP_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E100,Ajustes!$B$14:$B$299,0),MATCH(F100,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E100,Ajustes!$B$14:$B$299,0),MATCH(G100,Ajustes!$E$4:$LG$4,0)),)","v":2.4679384709881979E-3},null,"BTSH_1","CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E102,Ajustes!$B$14:$B$299,0),MATCH(F102,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E102,Ajustes!$B$14:$B$299,0),MATCH(G102,Ajustes!$E$4:$LG$4,0)),)","v":6.6481116320298312E-3},null,{"$f":"E93","v":"BTSH_1 Punta"},"CPT_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E103,Ajustes!$B$14:$B$299,0),MATCH(F103,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E103,Ajustes!$B$14:$B$299,0),MATCH(G103,Ajustes!$E$4:$LG$4,0)),)","v":6.6481116320298312E-3},null,{"$f":"E94","v":"BTSH_1 Fuera de Punta Medio"},"CPT_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E104,Ajustes!$B$14:$B$299,0),MATCH(F104,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E104,Ajustes!$B$14:$B$299,0),MATCH(G104,Ajustes!$E$4:$LG$4,0)),)","v":6.6481116320298312E-3},null,"BTSH_1 Fuera de Punta Bajo","CPT_kWh_"]
[null,"Cargo por Energía Pérdidas de Transmisión",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E105,Ajustes!$B$14:$B$299,0),MATCH(F105,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E105,Ajustes!$B$14:$B$299,0),MATCH(G105,Ajustes!$E$4:$LG$4,0)),)","v":4.92136347216108E-3},null,"BTSH_1","CPET_kWh_"]
[null,"Generación"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E107,Ajustes!$B$14:$B$299,0),MATCH(F107,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E107,Ajustes!$B$14:$B$299,0),MATCH(G107,Ajustes!$E$4:$LG$4,0)),)","v":0.18444802943514918},null,{"$f":"E93","v":"BTSH_1 Punta"},"CENEGEN_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E108,Ajustes!$B$14:$B$299,0),MATCH(F108,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E108,Ajustes!$B$14:$B$299,0),MATCH(G108,Ajustes!$E$4:$LG$4,0)),)","v":0.11066881766108949},null,{"$f":"E94","v":"BTSH_1 Fuera de Punta Medio"},"CENEGEN_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E109,Ajustes!$B$14:$B$299,0),MATCH(F109,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E109,Ajustes!$B$14:$B$299,0),MATCH(G109,Ajustes!$E$4:$LG$4,0)),)","v":3.6889605887029837E-2},null,"BTSH_1 Fuera de Punta Bajo","CENEGEN_kWh_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E110,Ajustes!$B$14:$B$299,0),MATCH(F110,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E110,Ajustes!$B$14:$B$299,0),MATCH(G110,Ajustes!$E$4:$LG$4,0)),)","v":2.0248558994201929E-2},null,"BTSH_1","CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E111,Ajustes!$B$14:$B$299,0),MATCH(F111,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E111,Ajustes!$B$14:$B$299,0),MATCH(G111,Ajustes!$E$4:$LG$4,0)),)","v":1.5968055976472609E-3},null,"BTSH_1","CCONAP_kWh_"]
[null,"Cargo de Generación Extraordinario",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E112,Ajustes!$B$14:$B$299,0),MATCH(F112,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E112,Ajustes!$B$14:$B$299,0),MATCH(G112,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"BTSH_1"]
[]
[null,"Tarifa BTD:  Tarifa con Demanda Máxima "]
[null,"Esta tarifa se aplica a cualquier uso de la energía eléctrica de los clientes con una demanda máxima mensual mayor de  15 kilovatios (15 kW), conectados en baja tensión."]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C126","v":5.5717836761048458}]
[null,"Cargo por Demanda Máxima",{"$f":"+C129+C132+C136+C140","v":17.140268340639405}]
[null,"Cargo por Energía de los 1eros. 10,000 KWh",{"$f":"+C$127+C$130+C$133+C$134+C$137+C$138+C141+C$145+C$146+C147","v":0.17840065674594421}]
[null,"Cargo por Energía por los siguientes KWh de 10,0001 a 30,000",{"$f":"+C$127+C$130+C$133+C$134+C$137+C$138+C142+C$145+C$146+C147","v":0.18253433592802551}]
[null,"Cargo por Energía por los siguientes KWh de 30,0001 a 50,000",{"$f":"+C$127+C$130+C$133+C$134+C$137+C$138+C143+C$145+C$146+C147","v":0.18687469906921089}]
[null,"Cargo por Energía por los siguientes KWh en exceso de 50,001",{"$f":"+C$127+C$130+C$133+C$134+C$137+C$138+C144+C$145+C$146+C147","v":0.19143208036745554}]
[null,"Composición de los Cargos"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E126,Ajustes!$B$14:$B$299,0),MATCH(F126,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E126,Ajustes!$B$14:$B$299,0),MATCH(G126,Ajustes!$E$4:$LG$4,0)),)","v":5.5717836761048458},null,"BTD","CCOMF_cliente_"]
[null,"Cargo por Energía ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E127,Ajustes!$B$14:$B$299,0),MATCH(F127,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E127,Ajustes!$B$14:$B$299,0),MATCH(G127,Ajustes!$E$4:$LG$4,0)),)","v":4.7724625838007342E-3},null,{"$f":"E$126","v":"BTD"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E129,Ajustes!$B$14:$B$299,0),MATCH(F129,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E129,Ajustes!$B$14:$B$299,0),MATCH(G129,Ajustes!$E$4:$LG$4,0)),)","v":12.350481537959073},null,{"$f":"E$126","v":"BTD"},"CD_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E130,Ajustes!$B$14:$B$299,0),MATCH(F130,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E130,Ajustes!$B$14:$B$299,0),MATCH(G130,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"BTD","CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E132,Ajustes!$B$14:$B$299,0),MATCH(F132,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E132,Ajustes!$B$14:$B$299,0),MATCH(G132,Ajustes!$E$4:$LG$4,0)),)","v":0.48748879769182402},null,{"$f":"E$126","v":"BTD"},"CPERDP_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E133,Ajustes!$B$14:$B$299,0),MATCH(F133,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E133,Ajustes!$B$14:$B$299,0),MATCH(G133,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},null,"BTD","CPERDE_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E134,Ajustes!$B$14:$B$299,0),MATCH(F134,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E134,Ajustes!$B$14:$B$299,0),MATCH(G134,Ajustes!$E$4:$LG$4,0)),)","v":2.3289170778172598E-3},null,"BTD","CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E136,Ajustes!$B$14:$B$299,0),MATCH(F136,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E136,Ajustes!$B$14:$B$299,0),MATCH(G136,Ajustes!$E$4:$LG$4,0)),)","v":1.4286605609718894},null,{"$f":"E$126","v":"BTD"},"CPT_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E137,Ajustes!$B$14:$B$299,0),MATCH(F137,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E137,Ajustes!$B$14:$B$299,0),MATCH(G137,Ajustes!$E$4:$LG$4,0)),)","v":5.2099598402638968E-3},null,"BTD","CPT_kWh_"]
[null,"Cargo por Energía Pérdidas de Transmisión",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E138,Ajustes!$B$14:$B$299,0),MATCH(F138,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E138,Ajustes!$B$14:$B$299,0),MATCH(G138,Ajustes!$E$4:$LG$4,0)),)","v":4.6442952554459453E-3},null,"BTD","CPET_kWh_"]
[null,"Generación"]
[null,"Cargo por Demanda Máxima ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E140,Ajustes!$B$14:$B$299,0),MATCH(F140,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E140,Ajustes!$B$14:$B$299,0),MATCH(G140,Ajustes!$E$4:$LG$4,0)),)","v":2.8736374440166181},null,{"$f":"E$126","v":"BTD"},"CPOTGEN_kW_",null,null,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E140,Ajustes!$B$14:$B$299,0),MATCH(F140,Ajustes!$E$4:$LG$4,0)),)","v":2.8736374440166181}]
[null,"Cargo por Energía de los 1eros. 10,000 KWh",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E141,Ajustes!$B$14:$B$299,0),MATCH(F141,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E141,Ajustes!$B$14:$B$299,0),MATCH(G141,Ajustes!$E$4:$LG$4,0)),)","v":8.2673583641626247E-2},null,"BTD_1 (0-10,000)","CENEGEN_kWh_"]
[null,"Cargo por Energía por los siguientes kWh de 10,0001 a 30,000",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E142,Ajustes!$B$14:$B$299,0),MATCH(F142,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E142,Ajustes!$B$14:$B$299,0),MATCH(G142,Ajustes!$E$4:$LG$4,0)),)","v":8.6807262823707557E-2},null,"BTD_2 (10,001-30,000)","CENEGEN_kWh_"]
[null,"Cargo por Energía por los siguientes kWh de 30,0001 a 50,000",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E143,Ajustes!$B$14:$B$299,0),MATCH(F143,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E143,Ajustes!$B$14:$B$299,0),MATCH(G143,Ajustes!$E$4:$LG$4,0)),)","v":9.1147625964892925E-2},null,"BTD_3 (30,001-50,000)","CENEGEN_kWh_"]
[null,"Cargo por Energía por los siguientes kWh en exceso de 50,001",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E144,Ajustes!$B$14:$B$299,0),MATCH(F144,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E144,Ajustes!$B$14:$B$299,0),MATCH(G144,Ajustes!$E$4:$LG$4,0)),)","v":9.570500726313759E-2},null,"BTD_4 (50,001-más)","CENEGEN_kWh_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E145,Ajustes!$B$14:$B$299,0),MATCH(F145,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E145,Ajustes!$B$14:$B$299,0),MATCH(G145,Ajustes!$E$4:$LG$4,0)),)","v":6.23947006307074E-2},null,{"$f":"E$126","v":"BTD"},"CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E146,Ajustes!$B$14:$B$299,0),MATCH(F146,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E146,Ajustes!$B$14:$B$299,0),MATCH(G146,Ajustes!$E$4:$LG$4,0)),)","v":1.5068559754966202E-3},null,{"$f":"E$126","v":"BTD"},"CCONAP_kWh_"]
[null,"Cargo de Generación Extraordinario",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E147,Ajustes!$B$14:$B$299,0),MATCH(F147,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E147,Ajustes!$B$14:$B$299,0),MATCH(G147,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$126","v":"BTD"}]
[]
[null,"Tarifa BTH:  Tarifa por Bloque Horario"]
[null,"Esta tarifa considera precios diferenciados para los suministros de electricidad según si los suministros se efectúan en período de punta del sistema eléctrico o en período fuera de punta."]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C162","v":5.5717836761048458}]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"+C165+C170+C176+C182","v":12.67849773693063}]
[null,"Cargo por Demanda Máxima - Fuera de Punta Medio",{"$f":"+C166","v":5.2634388685242275}]
[null,"Cargo por Demanda Máxima - Fuera de Punta Bajo",{"$f":"+C167","v":0}]
[null,"Cargo por Energía - Punta",{"$f":"+C163+C168+C171+C174+C177+C180+C183+C184+C187+C188","v":0.20289115603284336},null,null,null,null,null,null,null,null,{"$f":"C157/C159","v":1.9895228877903837}]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"+C163+C168+C172+C174+C178+C180+C183+C185+C187+C188","v":0.15267015805018316},null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C157,C159)","v":0.15243548048951652}]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"+C163+C168+C173+C174+C179+C180+C183+C186+C187+C188","v":0.10197980494618969}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E162,Ajustes!$B$14:$B$299,0),MATCH(F162,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E162,Ajustes!$B$14:$B$299,0),MATCH(G162,Ajustes!$E$4:$LG$4,0)),)","v":5.5717836761048458},null,"BTH","CCOMF_cliente_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E163,Ajustes!$B$14:$B$299,0),MATCH(F163,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E163,Ajustes!$B$14:$B$299,0),MATCH(G163,Ajustes!$E$4:$LG$4,0)),)","v":4.7724625838007342E-3},null,{"$f":"E$162","v":"BTH"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E165,Ajustes!$B$14:$B$299,0),MATCH(F165,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E165,Ajustes!$B$14:$B$299,0),MATCH(G165,Ajustes!$E$4:$LG$4,0)),)","v":7.67707054875138},null,"BTH Punta","CD_kW_"]
[null,{"$f":"\"Cargo por Demanda Máxima - Fuera de Punta\"&IF(Params!$A$30=Params!$B$30,\"\",\" Medio\")","v":"Cargo por Demanda Máxima - Fuera de Punta"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E166,Ajustes!$B$14:$B$299,0),MATCH(F166,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E166,Ajustes!$B$14:$B$299,0),MATCH(G166,Ajustes!$E$4:$LG$4,0)),)","v":5.2634388685242275},null,"BTH Fuera de Punta","CD_kW_"]
[null,{"$f":"IF(Params!$A$30=Params!$B$30,\"\",\"Cargo por Demanda Máxima - Fuera de Punta Bajo\")","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E167,Ajustes!$B$14:$B$299,0),MATCH(F167,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E167,Ajustes!$B$14:$B$299,0),MATCH(G167,Ajustes!$E$4:$LG$4,0)),)","v":0}]
[null,"Cargo por Energía ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E168,Ajustes!$B$14:$B$299,0),MATCH(F168,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E168,Ajustes!$B$14:$B$299,0),MATCH(G168,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$162","v":"BTH"},"CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E170,Ajustes!$B$14:$B$299,0),MATCH(F170,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E170,Ajustes!$B$14:$B$299,0),MATCH(G170,Ajustes!$E$4:$LG$4,0)),)","v":0.50902886227510924},null,{"$f":"E$165","v":"BTH Punta"},"CPERDP_kW_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E171,Ajustes!$B$14:$B$299,0),MATCH(F171,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E171,Ajustes!$B$14:$B$299,0),MATCH(G171,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},null,{"$f":"E$165","v":"BTH Punta"},"CPERDE_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E172,Ajustes!$B$14:$B$299,0),MATCH(F172,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E172,Ajustes!$B$14:$B$299,0),MATCH(G172,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},null,"BTH Fuera de Punta Medio","CPERDE_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E173,Ajustes!$B$14:$B$299,0),MATCH(F173,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E173,Ajustes!$B$14:$B$299,0),MATCH(G173,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},null,"BTH Fuera de Punta Bajo","CPERDE_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E174,Ajustes!$B$14:$B$299,0),MATCH(F174,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E174,Ajustes!$B$14:$B$299,0),MATCH(G174,Ajustes!$E$4:$LG$4,0)),)","v":2.3289170778172598E-3},null,{"$f":"E$162","v":"BTH"},"CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E176,Ajustes!$B$14:$B$299,0),MATCH(F176,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E176,Ajustes!$B$14:$B$299,0),MATCH(G176,Ajustes!$E$4:$LG$4,0)),)","v":1.4917870182292337},null,{"$f":"E$165","v":"BTH Punta"},"CPT_kW_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E177,Ajustes!$B$14:$B$299,0),MATCH(F177,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E177,Ajustes!$B$14:$B$299,0),MATCH(G177,Ajustes!$E$4:$LG$4,0)),)","v":2.2618423369874714E-3},null,{"$f":"E$165","v":"BTH Punta"},"CPT_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E178,Ajustes!$B$14:$B$299,0),MATCH(F178,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E178,Ajustes!$B$14:$B$299,0),MATCH(G178,Ajustes!$E$4:$LG$4,0)),)","v":2.2618423369874714E-3},null,{"$f":"E$172","v":"BTH Fuera de Punta Medio"},"CPT_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E179,Ajustes!$B$14:$B$299,0),MATCH(F179,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E179,Ajustes!$B$14:$B$299,0),MATCH(G179,Ajustes!$E$4:$LG$4,0)),)","v":2.2618423369874714E-3},null,{"$f":"E$173","v":"BTH Fuera de Punta Bajo"},"CPT_kWh_"]
[null,"Cargo por Energía Pérdidas de Transmisión",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E180,Ajustes!$B$14:$B$299,0),MATCH(F180,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E180,Ajustes!$B$14:$B$299,0),MATCH(G180,Ajustes!$E$4:$LG$4,0)),)","v":4.6442952554459453E-3},null,{"$f":"E$162","v":"BTH"},"CPET_kWh_"]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E182,Ajustes!$B$14:$B$299,0),MATCH(F182,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E182,Ajustes!$B$14:$B$299,0),MATCH(G182,Ajustes!$E$4:$LG$4,0)),)","v":3.0006113076749066},null,{"$f":"E$165","v":"BTH Punta"},"CPOTGEN_kW_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E183,Ajustes!$B$14:$B$299,0),MATCH(F183,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E183,Ajustes!$B$14:$B$299,0),MATCH(G183,Ajustes!$E$4:$LG$4,0)),)","v":2.4660037842528286E-2},null,{"$f":"E$162","v":"BTH"},"CPOTGENE_kWh_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E184,Ajustes!$B$14:$B$299,0),MATCH(F184,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E184,Ajustes!$B$14:$B$299,0),MATCH(G184,Ajustes!$E$4:$LG$4,0)),)","v":0.14784686321998092},null,{"$f":"E$165","v":"BTH Punta"},"CENEGEN_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E185,Ajustes!$B$14:$B$299,0),MATCH(F185,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E185,Ajustes!$B$14:$B$299,0),MATCH(G185,Ajustes!$E$4:$LG$4,0)),)","v":9.7625865237320739E-2},null,{"$f":"E$172","v":"BTH Fuera de Punta Medio"},"CENEGEN_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E186,Ajustes!$B$14:$B$299,0),MATCH(F186,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E186,Ajustes!$B$14:$B$299,0),MATCH(G186,Ajustes!$E$4:$LG$4,0)),)","v":4.6935512133327272E-2},null,{"$f":"E$173","v":"BTH Fuera de Punta Bajo"},"CENEGEN_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E187,Ajustes!$B$14:$B$299,0),MATCH(F187,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E187,Ajustes!$B$14:$B$299,0),MATCH(G187,Ajustes!$E$4:$LG$4,0)),)","v":1.5068559754966202E-3},null,{"$f":"E$162","v":"BTH"},"CCONAP_kWh_"]
[null,"Cargo de Generación Extraordinario",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E188,Ajustes!$B$14:$B$299,0),MATCH(F188,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E188,Ajustes!$B$14:$B$299,0),MATCH(G188,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"BTH"]
[]
[null,"Tarifa BTA:  Tarifa Autoconsumidores (Con Demanda Máxima)"]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C199","v":5.5717836761048458}]
[null,"Cargo por Demanda Máxima (consumida o inyectada)",{"$f":"C202","v":12.350481537959073}]
[null,"Cargo por Demanda Máxima consumida",{"$f":"C205+C209+C213","v":0}]
[null,"Cargo por Energía consumida",{"$f":"+C200+C203+C206+C207+C210+C211+C214+C215+C216+C217","v":0.12566794777070642}]
[null,"Cargo por Energía inyectada",{"$f":"C219","v":8.5415379197486999E-2}]
[null,"Composición de los Cargos"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E199,Ajustes!$B$14:$B$299,0),MATCH(F199,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E199,Ajustes!$B$14:$B$299,0),MATCH(G199,Ajustes!$E$4:$LG$4,0)),)","v":5.5717836761048458},null,"BTA","CCOMF_cliente_"]
[null,"Cargo por Energía consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E200,Ajustes!$B$14:$B$299,0),MATCH(F200,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E200,Ajustes!$B$14:$B$299,0),MATCH(G200,Ajustes!$E$4:$LG$4,0)),)","v":4.7724625838007342E-3},null,{"$f":"E$199","v":"BTA"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E202,Ajustes!$B$14:$B$299,0),MATCH(F202,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E202,Ajustes!$B$14:$B$299,0),MATCH(G202,Ajustes!$E$4:$LG$4,0)),)","v":12.350481537959073},null,{"$f":"E$199","v":"BTA"},"CD_kW_"]
[null,"Cargo por Energía consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E203,Ajustes!$B$14:$B$299,0),MATCH(F203,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E203,Ajustes!$B$14:$B$299,0),MATCH(G203,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$199","v":"BTA"},"CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E205,Ajustes!$B$14:$B$299,0),MATCH(F205,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E205,Ajustes!$B$14:$B$299,0),MATCH(G205,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$199","v":"BTA"},"CPERDP_kW_"]
[null,"Cargo por Energía consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E206,Ajustes!$B$14:$B$299,0),MATCH(F206,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E206,Ajustes!$B$14:$B$299,0),MATCH(G206,Ajustes!$E$4:$LG$4,0)),)","v":1.6580118000131063E-2},null,{"$f":"E$199","v":"BTA"},"CPERDE_kWh_","CPERDP_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E207,Ajustes!$B$14:$B$299,0),MATCH(F207,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E207,Ajustes!$B$14:$B$299,0),MATCH(G207,Ajustes!$E$4:$LG$4,0)),)","v":2.3289170778172598E-3},null,{"$f":"E$199","v":"BTA"},"CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E209,Ajustes!$B$14:$B$299,0),MATCH(F209,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E209,Ajustes!$B$14:$B$299,0),MATCH(G209,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$199","v":"BTA"},"CPT_kW_"]
[null,"Cargo por Energía consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E210,Ajustes!$B$14:$B$299,0),MATCH(F210,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E210,Ajustes!$B$14:$B$299,0),MATCH(G210,Ajustes!$E$4:$LG$4,0)),)","v":1.0419919680527794E-2},null,{"$f":"E$199","v":"BTA"},"CPT_kWh_"]
[null,"Cargo por Energía Pérdidas de Transmisión consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E211,Ajustes!$B$14:$B$299,0),MATCH(F211,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E211,Ajustes!$B$14:$B$299,0),MATCH(G211,Ajustes!$E$4:$LG$4,0)),)","v":4.6442952554459453E-3},null,{"$f":"E$199","v":"BTA"},"CPET_kWh_"]
[null,"Generación Consumo"]
[null,"Cargo por Demanda Máxima consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E213,Ajustes!$B$14:$B$299,0),MATCH(F213,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E213,Ajustes!$B$14:$B$299,0),MATCH(G213,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$199","v":"BTA"},"CPOTGEN_kW_"]
[null,"Cargo por Energía consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E214,Ajustes!$B$14:$B$299,0),MATCH(F214,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E214,Ajustes!$B$14:$B$299,0),MATCH(G214,Ajustes!$E$4:$LG$4,0)),)","v":8.5415379197486999E-2},null,{"$f":"E$199","v":"BTA"},"CENEGEN_kWh_"]
[null,"Cargo por Potencia Energizada consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E215,Ajustes!$B$14:$B$299,0),MATCH(F215,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E215,Ajustes!$B$14:$B$299,0),MATCH(G215,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$199","v":"BTA"},"CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público (energía consumida)",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E216,Ajustes!$B$14:$B$299,0),MATCH(F216,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E216,Ajustes!$B$14:$B$299,0),MATCH(G216,Ajustes!$E$4:$LG$4,0)),)","v":1.5068559754966202E-3},null,{"$f":"E$199","v":"BTA"},"CCONAP_kWh_"]
[null,"Cargo de Generación Extraordinario",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E217,Ajustes!$B$14:$B$299,0),MATCH(F217,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E217,Ajustes!$B$14:$B$299,0),MATCH(G217,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$199","v":"BTA"}]
[null,"Generación Inyección"]
[null,"Cargo por Energía inyectada",{"$f":"C214","v":8.5415379197486999E-2}]
[]
[]
[null,"TARIFAS PARA CLIENTES CONECTADOS EN MEDIA TENSION"]
[null,"Los clientes conectados en voltajes mayores que 600V y menores que 115 kV pueden escoger entre la Tarifa con Demanda Máxima MTD o la Tarifa por Bloque Horario MTH."]
[]
[null,"Tarifa MTD:  Tarifa Con Demanda Máxima"]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C232","v":10.028582517444198}]
[null,"Cargo por Demanda Máxima",{"$f":"+C235+C238+C242+C246","v":15.322040276819072}]
[null,"Cargo por Energía",{"$f":"+C233+C236+C239+C240+C243+C244+C247+C248+C249+C250","v":0.14615506181537133}]
[null,"Composición de los Cargos"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E232,Ajustes!$B$14:$B$299,0),MATCH(F232,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E232,Ajustes!$B$14:$B$299,0),MATCH(G232,Ajustes!$E$4:$LG$4,0)),)","v":10.028582517444198},null,"MTD","CCOMF_cliente_"]
[null,"Cargo por Energía ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E233,Ajustes!$B$14:$B$299,0),MATCH(F233,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E233,Ajustes!$B$14:$B$299,0),MATCH(G233,Ajustes!$E$4:$LG$4,0)),)","v":4.5877896686709668E-3},null,{"$f":"E$232","v":"MTD"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E235,Ajustes!$B$14:$B$299,0),MATCH(F235,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E235,Ajustes!$B$14:$B$299,0),MATCH(G235,Ajustes!$E$4:$LG$4,0)),)","v":11.28539648731137},null,{"$f":"E$232","v":"MTD"},"CD_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E236,Ajustes!$B$14:$B$299,0),MATCH(F236,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E236,Ajustes!$B$14:$B$299,0),MATCH(G236,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"MTD","CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E238,Ajustes!$B$14:$B$299,0),MATCH(F238,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E238,Ajustes!$B$14:$B$299,0),MATCH(G238,Ajustes!$E$4:$LG$4,0)),)","v":0.39236045371705164},null,{"$f":"E$232","v":"MTD"},"CPERDP_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E239,Ajustes!$B$14:$B$299,0),MATCH(F239,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E239,Ajustes!$B$14:$B$299,0),MATCH(G239,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},null,"MTD","CPERDE_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E240,Ajustes!$B$14:$B$299,0),MATCH(F240,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E240,Ajustes!$B$14:$B$299,0),MATCH(G240,Ajustes!$E$4:$LG$4,0)),)","v":2.3290616479463527E-3},null,"MTD","CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E242,Ajustes!$B$14:$B$299,0),MATCH(F242,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E242,Ajustes!$B$14:$B$299,0),MATCH(G242,Ajustes!$E$4:$LG$4,0)),)","v":1.5629907018895342},null,{"$f":"E$232","v":"MTD"},"CPT_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E243,Ajustes!$B$14:$B$299,0),MATCH(F243,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E243,Ajustes!$B$14:$B$299,0),MATCH(G243,Ajustes!$E$4:$LG$4,0)),)","v":4.1030800763572238E-3},null,"MTD","CPT_kWh_"]
[null,"Cargo por Energía Pérdidas de Transmisión",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E244,Ajustes!$B$14:$B$299,0),MATCH(F244,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E244,Ajustes!$B$14:$B$299,0),MATCH(G244,Ajustes!$E$4:$LG$4,0)),)","v":4.6463780838403457E-3},null,"MTD","CPET_kWh_"]
[null,"Generación"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E246,Ajustes!$B$14:$B$299,0),MATCH(F246,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E246,Ajustes!$B$14:$B$299,0),MATCH(G246,Ajustes!$E$4:$LG$4,0)),)","v":2.0812926339011164},null,{"$f":"E$232","v":"MTD"},"CPOTGEN_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E247,Ajustes!$B$14:$B$299,0),MATCH(F247,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E247,Ajustes!$B$14:$B$299,0),MATCH(G247,Ajustes!$E$4:$LG$4,0)),)","v":8.5454324797649472E-2},null,"MTD","CENEGEN_kWh_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E248,Ajustes!$B$14:$B$299,0),MATCH(F248,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E248,Ajustes!$B$14:$B$299,0),MATCH(G248,Ajustes!$E$4:$LG$4,0)),)","v":3.2620666623732295E-2},null,"MTD","CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E249,Ajustes!$B$14:$B$299,0),MATCH(F249,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E249,Ajustes!$B$14:$B$299,0),MATCH(G249,Ajustes!$E$4:$LG$4,0)),)","v":1.5069495152645132E-3},null,"MTD","CCONAP_kWh_"]
[null,"Cargo de Generación Extraordinario",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E250,Ajustes!$B$14:$B$299,0),MATCH(F250,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E250,Ajustes!$B$14:$B$299,0),MATCH(G250,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"MTD"]
[]
[null,"Tarifa MTH:  Tarifa por Bloque Horario"]
[null,"Esta tarifa considera precios diferenciados para los suministros de electricidad según si los suministros se efectúan en período de punta del sistema eléctrico o en período fuera de punta."]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C265","v":10.028582517444198}]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"+C268+C273+C279+C285","v":10.39598442500489}]
[null,"Cargo por Demanda Máxima - Fuera de Punta Medio",{"$f":"+C269","v":5.4612073061446331}]
[null,"Cargo por Demanda Máxima - Fuera de Punta Bajo",{"$f":"+C270","v":0}]
[null,"Cargo por Energía - Punta",{"$f":"+C266+C271+C274+C277+C280+C283+C286+C287+C290+C291","v":0.21907857906844072},null,null,null,null,null,null,null,null,{"$f":"C260/C262","v":1.9699765646949134}]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"+C266+C271+C275+C277+C281+C283+C286+C288+C290+C291","v":0.16624436409211646},null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C260,C262)","v":0.16514365128010972}]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"+C266+C271+C276+C277+C282+C283+C286+C289+C290+C291","v":0.1112087234917787}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E265,Ajustes!$B$14:$B$299,0),MATCH(F265,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E265,Ajustes!$B$14:$B$299,0),MATCH(G265,Ajustes!$E$4:$LG$4,0)),)","v":10.028582517444198},null,"MTH","CCOMF_cliente_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E266,Ajustes!$B$14:$B$299,0),MATCH(F266,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E266,Ajustes!$B$14:$B$299,0),MATCH(G266,Ajustes!$E$4:$LG$4,0)),)","v":4.5877896686709668E-3},null,{"$f":"E$265","v":"MTH"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E268,Ajustes!$B$14:$B$299,0),MATCH(F268,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E268,Ajustes!$B$14:$B$299,0),MATCH(G268,Ajustes!$E$4:$LG$4,0)),)","v":6.2218121554158667},null,"MTH Punta","CD_kW_"]
[null,{"$f":"\"Cargo por Demanda Máxima - Fuera de Punta\"&IF(Params!$A$30=Params!$B$30,\"\",\" Medio\")","v":"Cargo por Demanda Máxima - Fuera de Punta"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E269,Ajustes!$B$14:$B$299,0),MATCH(F269,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E269,Ajustes!$B$14:$B$299,0),MATCH(G269,Ajustes!$E$4:$LG$4,0)),)","v":5.4612073061446331},null,"MTH Fuera de Punta","CD_kW_"]
[null,{"$f":"IF(Params!$A$30=Params!$B$30,\"\",\"Cargo por Demanda Máxima - Fuera de Punta Bajo\")","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E270,Ajustes!$B$14:$B$299,0),MATCH(F270,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E270,Ajustes!$B$14:$B$299,0),MATCH(G270,Ajustes!$E$4:$LG$4,0)),)","v":0}]
[null,"Cargo por Energía ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E271,Ajustes!$B$14:$B$299,0),MATCH(F271,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E271,Ajustes!$B$14:$B$299,0),MATCH(G271,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$265","v":"MTH"},"CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máximo - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E273,Ajustes!$B$14:$B$299,0),MATCH(F273,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E273,Ajustes!$B$14:$B$299,0),MATCH(G273,Ajustes!$E$4:$LG$4,0)),)","v":0.40572817691917867},null,{"$f":"E$268","v":"MTH Punta"},"CPERDP_kW_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E274,Ajustes!$B$14:$B$299,0),MATCH(F274,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E274,Ajustes!$B$14:$B$299,0),MATCH(G274,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},null,{"$f":"E$268","v":"MTH Punta"},"CPERDE_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E275,Ajustes!$B$14:$B$299,0),MATCH(F275,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E275,Ajustes!$B$14:$B$299,0),MATCH(G275,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},null,"MTH Fuera de Punta Medio","CPERDE_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E276,Ajustes!$B$14:$B$299,0),MATCH(F276,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E276,Ajustes!$B$14:$B$299,0),MATCH(G276,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},null,"MTH Fuera de Punta Bajo","CPERDE_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E277,Ajustes!$B$14:$B$299,0),MATCH(F277,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E277,Ajustes!$B$14:$B$299,0),MATCH(G277,Ajustes!$E$4:$LG$4,0)),)","v":2.3290616479463527E-3},null,{"$f":"E$265","v":"MTH"},"CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E279,Ajustes!$B$14:$B$299,0),MATCH(F279,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E279,Ajustes!$B$14:$B$299,0),MATCH(G279,Ajustes!$E$4:$LG$4,0)),)","v":1.6162418052370313},null,{"$f":"E$268","v":"MTH Punta"},"CPT_kW_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E280,Ajustes!$B$14:$B$299,0),MATCH(F280,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E280,Ajustes!$B$14:$B$299,0),MATCH(G280,Ajustes!$E$4:$LG$4,0)),)","v":3.9391533711475996E-3},null,"MTH Punta","CPT_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E281,Ajustes!$B$14:$B$299,0),MATCH(F281,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E281,Ajustes!$B$14:$B$299,0),MATCH(G281,Ajustes!$E$4:$LG$4,0)),)","v":3.9391533711475996E-3},null,{"$f":"E$275","v":"MTH Fuera de Punta Medio"},"CPT_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E282,Ajustes!$B$14:$B$299,0),MATCH(F282,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E282,Ajustes!$B$14:$B$299,0),MATCH(G282,Ajustes!$E$4:$LG$4,0)),)","v":3.9391533711475996E-3},null,{"$f":"E$276","v":"MTH Fuera de Punta Bajo"},"CPT_kWh_"]
[null,"Cargo por Energía Pérdidas de Transmisión",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E283,Ajustes!$B$14:$B$299,0),MATCH(F283,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E283,Ajustes!$B$14:$B$299,0),MATCH(G283,Ajustes!$E$4:$LG$4,0)),)","v":4.6463780838403457E-3},null,{"$f":"E$265","v":"MTH"},"CPET_kWh_"]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E285,Ajustes!$B$14:$B$299,0),MATCH(F285,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E285,Ajustes!$B$14:$B$299,0),MATCH(G285,Ajustes!$E$4:$LG$4,0)),)","v":2.1522022874328148},null,{"$f":"E$268","v":"MTH Punta"},"CPOTGEN_kW_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E286,Ajustes!$B$14:$B$299,0),MATCH(F286,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E286,Ajustes!$B$14:$B$299,0),MATCH(G286,Ajustes!$E$4:$LG$4,0)),)","v":3.9264067322728503E-2},null,{"$f":"E$265","v":"MTH"},"CPOTGENE_kWh_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E287,Ajustes!$B$14:$B$299,0),MATCH(F287,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E287,Ajustes!$B$14:$B$299,0),MATCH(G287,Ajustes!$E$4:$LG$4,0)),)","v":0.15189836805693227},null,{"$f":"E$268","v":"MTH Punta"},"CENEGEN_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E288,Ajustes!$B$14:$B$299,0),MATCH(F288,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E288,Ajustes!$B$14:$B$299,0),MATCH(G288,Ajustes!$E$4:$LG$4,0)),)","v":9.9064153080608008E-2},null,{"$f":"E$275","v":"MTH Fuera de Punta Medio"},"CENEGEN_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E289,Ajustes!$B$14:$B$299,0),MATCH(F289,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E289,Ajustes!$B$14:$B$299,0),MATCH(G289,Ajustes!$E$4:$LG$4,0)),)","v":4.4028512480270225E-2},null,{"$f":"E$276","v":"MTH Fuera de Punta Bajo"},"CENEGEN_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E290,Ajustes!$B$14:$B$299,0),MATCH(F290,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E290,Ajustes!$B$14:$B$299,0),MATCH(G290,Ajustes!$E$4:$LG$4,0)),)","v":1.5069495152645132E-3},null,{"$f":"E$265","v":"MTH"},"CCONAP_kWh_"]
[null,"Cargo de Generación Extraordinario",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E291,Ajustes!$B$14:$B$299,0),MATCH(F291,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E291,Ajustes!$B$14:$B$299,0),MATCH(G291,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$265","v":"MTH"}]
[]
[null,"Tarifa MTA:  Tarifa Autoconsumidores (Con Demanda Máxima)"]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C302","v":10.028582517444198}]
[null,"Cargo por Demanda Máxima (consumida o inyectada)",{"$f":"C305","v":11.28539648731137}]
[null,"Cargo por Demanda Máxima consumida",{"$f":"C308+C312+C316","v":0}]
[null,"Cargo por Energía consumida",{"$f":"+C303+C306+C309+C310+C313+C314+C317+C318+C319+C320","v":0.11858971322340746}]
[null,"Cargo por Energía inyectada",{"$f":"C322","v":8.5454324797649472E-2}]
[null,"Composición de los Cargos"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E302,Ajustes!$B$14:$B$299,0),MATCH(F302,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E302,Ajustes!$B$14:$B$299,0),MATCH(G302,Ajustes!$E$4:$LG$4,0)),)","v":10.028582517444198},null,"MTA","CCOMF_cliente_"]
[null,"Cargo por Energía consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E303,Ajustes!$B$14:$B$299,0),MATCH(F303,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E303,Ajustes!$B$14:$B$299,0),MATCH(G303,Ajustes!$E$4:$LG$4,0)),)","v":4.5877896686709668E-3},null,{"$f":"E$302","v":"MTA"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E305,Ajustes!$B$14:$B$299,0),MATCH(F305,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E305,Ajustes!$B$14:$B$299,0),MATCH(G305,Ajustes!$E$4:$LG$4,0)),)","v":11.28539648731137},null,{"$f":"E$302","v":"MTA"},"CD_kW_"]
[null,"Cargo por Energía consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E306,Ajustes!$B$14:$B$299,0),MATCH(F306,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E306,Ajustes!$B$14:$B$299,0),MATCH(G306,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"MTA","CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E308,Ajustes!$B$14:$B$299,0),MATCH(F308,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E308,Ajustes!$B$14:$B$299,0),MATCH(G308,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$302","v":"MTA"},"CPERDP_kW_"]
[null,"Cargo por Energía consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E309,Ajustes!$B$14:$B$299,0),MATCH(F309,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E309,Ajustes!$B$14:$B$299,0),MATCH(G309,Ajustes!$E$4:$LG$4,0)),)","v":1.1859049357321362E-2},null,"MTA","CPERDE_kWh_","CPERDP_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E310,Ajustes!$B$14:$B$299,0),MATCH(F310,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E310,Ajustes!$B$14:$B$299,0),MATCH(G310,Ajustes!$E$4:$LG$4,0)),)","v":2.3290616479463527E-3},null,"MTA","CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E312,Ajustes!$B$14:$B$299,0),MATCH(F312,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E312,Ajustes!$B$14:$B$299,0),MATCH(G312,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$302","v":"MTA"},"CPT_kW_"]
[null,"Cargo por Energía consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E313,Ajustes!$B$14:$B$299,0),MATCH(F313,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E313,Ajustes!$B$14:$B$299,0),MATCH(G313,Ajustes!$E$4:$LG$4,0)),)","v":8.2061601527144475E-3},null,"MTA","CPT_kWh_"]
[null,"Cargo por Energía Pérdidas de Transmisión consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E314,Ajustes!$B$14:$B$299,0),MATCH(F314,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E314,Ajustes!$B$14:$B$299,0),MATCH(G314,Ajustes!$E$4:$LG$4,0)),)","v":4.6463780838403457E-3},null,"MTA","CPET_kWh_"]
[null,"Generación Consumo"]
[null,"Cargo por Demanda Máxima consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E316,Ajustes!$B$14:$B$299,0),MATCH(F316,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E316,Ajustes!$B$14:$B$299,0),MATCH(G316,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$302","v":"MTA"},"CPOTGEN_kW_"]
[null,"Cargo por Energía consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E317,Ajustes!$B$14:$B$299,0),MATCH(F317,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E317,Ajustes!$B$14:$B$299,0),MATCH(G317,Ajustes!$E$4:$LG$4,0)),)","v":8.5454324797649472E-2},null,"MTA","CENEGEN_kWh_"]
[null,"Cargo por Potencia Energizada consumida",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E318,Ajustes!$B$14:$B$299,0),MATCH(F318,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E318,Ajustes!$B$14:$B$299,0),MATCH(G318,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"MTA","CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público (energía consumida)",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E319,Ajustes!$B$14:$B$299,0),MATCH(F319,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E319,Ajustes!$B$14:$B$299,0),MATCH(G319,Ajustes!$E$4:$LG$4,0)),)","v":1.5069495152645132E-3},null,"MTA","CCONAP_kWh_"]
[null,"Cargo de Generación Extraordinario",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E320,Ajustes!$B$14:$B$299,0),MATCH(F320,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E320,Ajustes!$B$14:$B$299,0),MATCH(G320,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"MTA"]
[null,"Generación Inyección"]
[null,"Cargo por Energía inyectada",{"$f":"C317","v":8.5454324797649472E-2}]
[]
[]
[null,"TARIFAS PARA CLIENTES CONECTADOS EN ALTA TENSION"]
[]
[null,"Los clientes conectados en voltajes de 115 kV pueden escoger entre la Tarifa con Demanda Máxima ATD o la Tarifa por Bloque Horario ATH."]
[]
[null,"Tarifa ATD:  Tarifa con Demanda Máxima"]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C336","v":10.02}]
[null,"Cargo por Demanda Máxima",{"$f":"+C339+C342+C346+C350","v":12.910765527765552}]
[null,"Cargo por Energía",{"$f":"+C337+C340+C343+C344+C347+C348+C351+C352+C353+C354","v":0.11443267907433477}]
[null,"Composición de los Cargos"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E336,Ajustes!$B$14:$B$299,0),MATCH(F336,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E336,Ajustes!$B$14:$B$299,0),MATCH(G336,Ajustes!$E$4:$LG$4,0)),)","v":10.02},null,"ATD","CCOMF_cliente_"]
[null,"Cargo por Energía ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E337,Ajustes!$B$14:$B$299,0),MATCH(F337,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E337,Ajustes!$B$14:$B$299,0),MATCH(G337,Ajustes!$E$4:$LG$4,0)),)","v":4.9285395562670789E-4},null,{"$f":"E$336","v":"ATD"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E339,Ajustes!$B$14:$B$299,0),MATCH(F339,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E339,Ajustes!$B$14:$B$299,0),MATCH(G339,Ajustes!$E$4:$LG$4,0)),)","v":2.8189350336210572},null,{"$f":"E$336","v":"ATD"},"CD_kW_"]
[null,"Cargo por Energía ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E340,Ajustes!$B$14:$B$299,0),MATCH(F340,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E340,Ajustes!$B$14:$B$299,0),MATCH(G340,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"ATD","CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E342,Ajustes!$B$14:$B$299,0),MATCH(F342,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E342,Ajustes!$B$14:$B$299,0),MATCH(G342,Ajustes!$E$4:$LG$4,0)),)","v":6.8868100943057411E-2},null,{"$f":"E$336","v":"ATD"},"CPERDP_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E343,Ajustes!$B$14:$B$299,0),MATCH(F343,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E343,Ajustes!$B$14:$B$299,0),MATCH(G343,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},null,"ATD","CPERDE_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E344,Ajustes!$B$14:$B$299,0),MATCH(F344,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E344,Ajustes!$B$14:$B$299,0),MATCH(G344,Ajustes!$E$4:$LG$4,0)),)","v":2.3284010523007422E-3},null,{"$f":"E$336","v":"ATD"},"CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E346,Ajustes!$B$14:$B$299,0),MATCH(F346,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E346,Ajustes!$B$14:$B$299,0),MATCH(G346,Ajustes!$E$4:$LG$4,0)),)","v":1.8429087877228809},null,{"$f":"E$336","v":"ATD"},"CPT_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E347,Ajustes!$B$14:$B$299,0),MATCH(F347,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E347,Ajustes!$B$14:$B$299,0),MATCH(G347,Ajustes!$E$4:$LG$4,0)),)","v":3.3915342005877212E-3},null,"ATD","CPT_kWh_"]
[null,"Cargo por Energía Pérdidas de Transmisión",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E348,Ajustes!$B$14:$B$299,0),MATCH(F348,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E348,Ajustes!$B$14:$B$299,0),MATCH(G348,Ajustes!$E$4:$LG$4,0)),)","v":4.6431092347196251E-3},null,"ATD","CPET_kWh_"]
[null,"Generación"]
[null,"Cargo por Demanda Máxima ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E350,Ajustes!$B$14:$B$299,0),MATCH(F350,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E350,Ajustes!$B$14:$B$299,0),MATCH(G350,Ajustes!$E$4:$LG$4,0)),)","v":8.1800536054785571},null,{"$f":"E$336","v":"ATD"},"CPOTGEN_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E351,Ajustes!$B$14:$B$299,0),MATCH(F351,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E351,Ajustes!$B$14:$B$299,0),MATCH(G351,Ajustes!$E$4:$LG$4,0)),)","v":8.5394205433827558E-2},null,"ATD","CENEGEN_kWh_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E352,Ajustes!$B$14:$B$299,0),MATCH(F352,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E352,Ajustes!$B$14:$B$299,0),MATCH(G352,Ajustes!$E$4:$LG$4,0)),)","v":1.5053882075141061E-2},null,"ATD","CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E353,Ajustes!$B$14:$B$299,0),MATCH(F353,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E353,Ajustes!$B$14:$B$299,0),MATCH(G353,Ajustes!$E$4:$LG$4,0)),)","v":1.50652209665633E-3},null,"ATD","CCONAP_kWh_"]
[null,"Cargo de Generación Extraordinario",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E354,Ajustes!$B$14:$B$299,0),MATCH(F354,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E354,Ajustes!$B$14:$B$299,0),MATCH(G354,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"ATD"]
[]
[null,"Tarifa ATH:  Tarifa por Bloque Horario"]
[null,"Esta tarifa considera precios diferenciados para los suministros de electricidad según si los suministros se efectúan en período de punta del sistema eléctrico o en período fuera de punta."]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C369","v":10.02}]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"+C372+C377+C383+C389","v":12.177658956178787}]
[null,"Cargo por Demanda Máxima - Fuera de Punta Medio",{"$f":"+C373","v":0.82557711453450167}]
[null,"Cargo por Demanda Máxima - Fuera de Punta Bajo",{"$f":"+C374","v":0}]
[null,"Cargo por Energía - Punta",{"$f":"+C370+C375+C378+C381+C384+C387+C390+C391+C394+C395","v":0.16220387985051063},null,null,null,null,null,null,null,null,{"$f":"C364/C366","v":1.983213173083346}]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"+C370+C375+C379+C381+C385+C387+C390+C392+C394+C395","v":0.12199615191718371},null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C364,C366)","v":0.1219961519171837}]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"+C370+C375+C380+C381+C386+C387+C390+C393+C394+C395","v":8.1788423983856773E-2}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E369,Ajustes!$B$14:$B$299,0),MATCH(F369,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E369,Ajustes!$B$14:$B$299,0),MATCH(G369,Ajustes!$E$4:$LG$4,0)),)","v":10.02},null,"ATH","CCOMF_cliente_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E370,Ajustes!$B$14:$B$299,0),MATCH(F370,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E370,Ajustes!$B$14:$B$299,0),MATCH(G370,Ajustes!$E$4:$LG$4,0)),)","v":4.9285395562670789E-4},null,{"$f":"E$369","v":"ATH"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E372,Ajustes!$B$14:$B$299,0),MATCH(F372,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E372,Ajustes!$B$14:$B$299,0),MATCH(G372,Ajustes!$E$4:$LG$4,0)),)","v":2.0124074152109137},null,"ATH Punta","CD_kW_"]
[null,{"$f":"\"Cargo por Demanda Máxima - Fuera de Punta\"&IF(Params!$A$30=Params!$B$30,\"\",\" Medio\")","v":"Cargo por Demanda Máxima - Fuera de Punta"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E373,Ajustes!$B$14:$B$299,0),MATCH(F373,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E373,Ajustes!$B$14:$B$299,0),MATCH(G373,Ajustes!$E$4:$LG$4,0)),)","v":0.82557711453450167},null,"ATH Fuera de Punta","CD_kW_"]
[null,{"$f":"IF(Params!$A$30=Params!$B$30,\"\",\"Cargo por Demanda Máxima - Fuera de Punta Bajo\")","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E374,Ajustes!$B$14:$B$299,0),MATCH(F374,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E374,Ajustes!$B$14:$B$299,0),MATCH(G374,Ajustes!$E$4:$LG$4,0)),)","v":0}]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E375,Ajustes!$B$14:$B$299,0),MATCH(F375,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E375,Ajustes!$B$14:$B$299,0),MATCH(G375,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$369","v":"ATH"},"CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E377,Ajustes!$B$14:$B$299,0),MATCH(F377,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E377,Ajustes!$B$14:$B$299,0),MATCH(G377,Ajustes!$E$4:$LG$4,0)),)","v":6.9369136713219329E-2},null,{"$f":"E$372","v":"ATH Punta"},"CPERDP_kW_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E378,Ajustes!$B$14:$B$299,0),MATCH(F378,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E378,Ajustes!$B$14:$B$299,0),MATCH(G378,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},null,{"$f":"E$372","v":"ATH Punta"},"CPERDE_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E379,Ajustes!$B$14:$B$299,0),MATCH(F379,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E379,Ajustes!$B$14:$B$299,0),MATCH(G379,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},null,"ATH Fuera de Punta Medio","CPERDE_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E380,Ajustes!$B$14:$B$299,0),MATCH(F380,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E380,Ajustes!$B$14:$B$299,0),MATCH(G380,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},null,"ATH Fuera de Punta Bajo","CPERDE_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E381,Ajustes!$B$14:$B$299,0),MATCH(F381,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E381,Ajustes!$B$14:$B$299,0),MATCH(G381,Ajustes!$E$4:$LG$4,0)),)","v":2.3284010523007422E-3},null,{"$f":"E$369","v":"ATH"},"CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E383,Ajustes!$B$14:$B$299,0),MATCH(F383,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E383,Ajustes!$B$14:$B$299,0),MATCH(G383,Ajustes!$E$4:$LG$4,0)),)","v":1.8563164933391338},null,{"$f":"E$372","v":"ATH Punta"},"CPT_kW_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E384,Ajustes!$B$14:$B$299,0),MATCH(F384,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E384,Ajustes!$B$14:$B$299,0),MATCH(G384,Ajustes!$E$4:$LG$4,0)),)","v":2.9613601597402394E-3},null,"ATH Punta","CPT_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E385,Ajustes!$B$14:$B$299,0),MATCH(F385,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E385,Ajustes!$B$14:$B$299,0),MATCH(G385,Ajustes!$E$4:$LG$4,0)),)","v":2.9613601597402394E-3},null,{"$f":"E$379","v":"ATH Fuera de Punta Medio"},"CPT_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E386,Ajustes!$B$14:$B$299,0),MATCH(F386,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E386,Ajustes!$B$14:$B$299,0),MATCH(G386,Ajustes!$E$4:$LG$4,0)),)","v":2.9613601597402394E-3},null,{"$f":"E$380","v":"ATH Fuera de Punta Bajo"},"CPT_kWh_"]
[null,"Cargo por Energía Pérdidas de Transmisión",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E387,Ajustes!$B$14:$B$299,0),MATCH(F387,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E387,Ajustes!$B$14:$B$299,0),MATCH(G387,Ajustes!$E$4:$LG$4,0)),)","v":4.6431092347196251E-3},null,{"$f":"E$369","v":"ATH"},"CPET_kWh_"]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E389,Ajustes!$B$14:$B$299,0),MATCH(F389,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E389,Ajustes!$B$14:$B$299,0),MATCH(G389,Ajustes!$E$4:$LG$4,0)),)","v":8.2395659109155197},null,{"$f":"E$372","v":"ATH Punta"},"CPOTGEN_kW_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E390,Ajustes!$B$14:$B$299,0),MATCH(F390,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E390,Ajustes!$B$14:$B$299,0),MATCH(G390,Ajustes!$E$4:$LG$4,0)),)","v":1.3154927098616291E-2},null,{"$f":"E$369","v":"ATH"},"CPOTGENE_kWh_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E391,Ajustes!$B$14:$B$299,0),MATCH(F391,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E391,Ajustes!$B$14:$B$299,0),MATCH(G391,Ajustes!$E$4:$LG$4,0)),)","v":0.13549453522737567},null,{"$f":"E$372","v":"ATH Punta"},"CENEGEN_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E392,Ajustes!$B$14:$B$299,0),MATCH(F392,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E392,Ajustes!$B$14:$B$299,0),MATCH(G392,Ajustes!$E$4:$LG$4,0)),)","v":9.5286807294048759E-2},null,{"$f":"E$379","v":"ATH Fuera de Punta Medio"},"CENEGEN_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E393,Ajustes!$B$14:$B$299,0),MATCH(F393,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E393,Ajustes!$B$14:$B$299,0),MATCH(G393,Ajustes!$E$4:$LG$4,0)),)","v":5.5079079360721817E-2},null,{"$f":"E$380","v":"ATH Fuera de Punta Bajo"},"CENEGEN_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E394,Ajustes!$B$14:$B$299,0),MATCH(F394,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E394,Ajustes!$B$14:$B$299,0),MATCH(G394,Ajustes!$E$4:$LG$4,0)),)","v":1.50652209665633E-3},null,{"$f":"E$369","v":"ATH"},"CCONAP_kWh_"]
[null,"Cargo de Generación Extraordinario",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E395,Ajustes!$B$14:$B$299,0),MATCH(F395,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E395,Ajustes!$B$14:$B$299,0),MATCH(G395,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"ATH"]
[]
[]
[null,"CARGOS POR USO DEL SISTEMA DE DISTRIBUCION "]
[null,{"$f":"B3","v":"CARGOS DEL PLIEGO TARIFARIO"}]
[]
[null,"BAJA TENSION"]
[null,"Aplicación: A todo cliente que use el servicio de transporte de energía y potencia por las instalaciones con voltaje igual o menor de 600 voltios."]
[]
[null,"Tarifa con Demanda Máxima "]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E406,Ajustes!$B$14:$B$299,0),MATCH(F406,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E406,Ajustes!$B$14:$B$299,0),MATCH(G406,Ajustes!$E$4:$LG$4,0)),)","v":2.7858918380524229},null,"BTD PEAJE","CCOMF_cliente_"]
[null,"Cargo por Energía ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E407,Ajustes!$B$14:$B$299,0),MATCH(F407,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E407,Ajustes!$B$14:$B$299,0),MATCH(G407,Ajustes!$E$4:$LG$4,0)),)","v":4.7724625838007342E-3},null,{"$f":"E$406","v":"BTD PEAJE"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E409,Ajustes!$B$14:$B$299,0),MATCH(F409,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E409,Ajustes!$B$14:$B$299,0),MATCH(G409,Ajustes!$E$4:$LG$4,0)),)","v":12.350481537959073},null,{"$f":"E$406","v":"BTD PEAJE"},"CD_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E410,Ajustes!$B$14:$B$299,0),MATCH(F410,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E410,Ajustes!$B$14:$B$299,0),MATCH(G410,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"BTD PEAJE","CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E412,Ajustes!$B$14:$B$299,0),MATCH(F412,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E412,Ajustes!$B$14:$B$299,0),MATCH(G412,Ajustes!$E$4:$LG$4,0)),)","v":0.48748879769182402},null,{"$f":"E$406","v":"BTD PEAJE"},"CPERDP_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E413,Ajustes!$B$14:$B$299,0),MATCH(F413,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E413,Ajustes!$B$14:$B$299,0),MATCH(G413,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},null,"BTD PEAJE","CPERDE_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E414,Ajustes!$B$14:$B$299,0),MATCH(F414,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E414,Ajustes!$B$14:$B$299,0),MATCH(G414,Ajustes!$E$4:$LG$4,0)),)","v":2.3289170778172598E-3},null,{"$f":"E$406","v":"BTD PEAJE"},"CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E416,Ajustes!$B$14:$B$299,0),MATCH(F416,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E416,Ajustes!$B$14:$B$299,0),MATCH(G416,Ajustes!$E$4:$LG$4,0)),)","v":1.4286605609718894},null,{"$f":"E$406","v":"BTD PEAJE"},"CPT_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E417,Ajustes!$B$14:$B$299,0),MATCH(F417,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E417,Ajustes!$B$14:$B$299,0),MATCH(G417,Ajustes!$E$4:$LG$4,0)),)","v":5.2099598402638968E-3},null,"BTD PEAJE","CPT_kWh_"]
[null,"Generación"]
[null,"Cargo por Demanda Máxima ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E419,Ajustes!$B$14:$B$299,0),MATCH(F419,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E419,Ajustes!$B$14:$B$299,0),MATCH(G419,Ajustes!$E$4:$LG$4,0)),)","v":16.003857874579907},null,{"$f":"E$406","v":"BTD PEAJE"},"CPOTGEN_kW_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E420,Ajustes!$B$14:$B$299,0),MATCH(F420,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E420,Ajustes!$B$14:$B$299,0),MATCH(G420,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"BTD PEAJE","CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E421,Ajustes!$B$14:$B$299,0),MATCH(F421,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E421,Ajustes!$B$14:$B$299,0),MATCH(G421,Ajustes!$E$4:$LG$4,0)),)","v":1.5068559754966202E-3},null,"BTD PEAJE","CCONAP_kWh_"]
[]
[null,"Tarifa por Bloque Horario"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E425,Ajustes!$B$14:$B$299,0),MATCH(F425,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E425,Ajustes!$B$14:$B$299,0),MATCH(G425,Ajustes!$E$4:$LG$4,0)),)","v":2.7858918380524229},null,"BTH PEAJE","CCOMF_cliente_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E426,Ajustes!$B$14:$B$299,0),MATCH(F426,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E426,Ajustes!$B$14:$B$299,0),MATCH(G426,Ajustes!$E$4:$LG$4,0)),)","v":4.7724625838007342E-3},null,{"$f":"E$425","v":"BTH PEAJE"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E428,Ajustes!$B$14:$B$299,0),MATCH(F428,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E428,Ajustes!$B$14:$B$299,0),MATCH(G428,Ajustes!$E$4:$LG$4,0)),)","v":7.67707054875138},null,"BTH PEAJE Punta","CD_kW_"]
[null,{"$f":"\"Cargo por Demanda Máxima - Fuera de Punta\"&IF(Params!$A$30=Params!$B$30,\"\",\" Medio\")","v":"Cargo por Demanda Máxima - Fuera de Punta"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E429,Ajustes!$B$14:$B$299,0),MATCH(F429,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E429,Ajustes!$B$14:$B$299,0),MATCH(G429,Ajustes!$E$4:$LG$4,0)),)","v":5.2634388685242275},null,"BTH PEAJE Fuera de Punta","CD_kW_"]
[null,{"$f":"IF(Params!$A$30=Params!$B$30,\"\",\"Cargo por Demanda Máxima - Fuera de Punta Bajo\")","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E430,Ajustes!$B$14:$B$299,0),MATCH(F430,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E430,Ajustes!$B$14:$B$299,0),MATCH(G430,Ajustes!$E$4:$LG$4,0)),)","v":0}]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E431,Ajustes!$B$14:$B$299,0),MATCH(F431,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E431,Ajustes!$B$14:$B$299,0),MATCH(G431,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$425","v":"BTH PEAJE"},"CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E433,Ajustes!$B$14:$B$299,0),MATCH(F433,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E433,Ajustes!$B$14:$B$299,0),MATCH(G433,Ajustes!$E$4:$LG$4,0)),)","v":0.50902886227510924},null,{"$f":"E$428","v":"BTH PEAJE Punta"},"CPERDP_kW_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E434,Ajustes!$B$14:$B$299,0),MATCH(F434,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E434,Ajustes!$B$14:$B$299,0),MATCH(G434,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},null,{"$f":"E$428","v":"BTH PEAJE Punta"},"CPERDE_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E435,Ajustes!$B$14:$B$299,0),MATCH(F435,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E435,Ajustes!$B$14:$B$299,0),MATCH(G435,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},null,"BTH PEAJE Fuera de Punta Medio","CPERDE_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E436,Ajustes!$B$14:$B$299,0),MATCH(F436,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E436,Ajustes!$B$14:$B$299,0),MATCH(G436,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},null,"BTH PEAJE Fuera de Punta Bajo","CPERDE_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E437,Ajustes!$B$14:$B$299,0),MATCH(F437,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E437,Ajustes!$B$14:$B$299,0),MATCH(G437,Ajustes!$E$4:$LG$4,0)),)","v":2.3289170778172598E-3},null,{"$f":"E$425","v":"BTH PEAJE"},"CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E439,Ajustes!$B$14:$B$299,0),MATCH(F439,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E439,Ajustes!$B$14:$B$299,0),MATCH(G439,Ajustes!$E$4:$LG$4,0)),)","v":1.4917870182292337},null,{"$f":"E$428","v":"BTH PEAJE Punta"},"CPT_kW_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E440,Ajustes!$B$14:$B$299,0),MATCH(F440,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E440,Ajustes!$B$14:$B$299,0),MATCH(G440,Ajustes!$E$4:$LG$4,0)),)","v":2.2618423369874714E-3},null,"BTH PEAJE Punta","CPT_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E441,Ajustes!$B$14:$B$299,0),MATCH(F441,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E441,Ajustes!$B$14:$B$299,0),MATCH(G441,Ajustes!$E$4:$LG$4,0)),)","v":2.2618423369874714E-3},null,{"$f":"E435","v":"BTH PEAJE Fuera de Punta Medio"},"CPT_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E442,Ajustes!$B$14:$B$299,0),MATCH(F442,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E442,Ajustes!$B$14:$B$299,0),MATCH(G442,Ajustes!$E$4:$LG$4,0)),)","v":2.2618423369874714E-3},null,{"$f":"E436","v":"BTH PEAJE Fuera de Punta Bajo"},"CPT_kWh_"]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E444,Ajustes!$B$14:$B$299,0),MATCH(F444,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E444,Ajustes!$B$14:$B$299,0),MATCH(G444,Ajustes!$E$4:$LG$4,0)),)","v":16.003857874579907},null,{"$f":"E$428","v":"BTH PEAJE Punta"},"CPOTGEN_kW_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E445,Ajustes!$B$14:$B$299,0),MATCH(F445,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E445,Ajustes!$B$14:$B$299,0),MATCH(G445,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$425","v":"BTH PEAJE"},"CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E446,Ajustes!$B$14:$B$299,0),MATCH(F446,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E446,Ajustes!$B$14:$B$299,0),MATCH(G446,Ajustes!$E$4:$LG$4,0)),)","v":1.5068559754966202E-3},null,{"$f":"E$425","v":"BTH PEAJE"},"CCONAP_kWh_"]
[]
[null,"MEDIA TENSION"]
[null,"Se aplica a todo cliente que use el servicio de transporte de energía y potencia por las instalaciones  con voltajes menores de 115 kV y mayores de 600 voltios."]
[]
[null,"Tarifa con Demanda Máxima "]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E453,Ajustes!$B$14:$B$299,0),MATCH(F453,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E453,Ajustes!$B$14:$B$299,0),MATCH(G453,Ajustes!$E$4:$LG$4,0)),)","v":5.0142912587220989},null,"MTD PEAJE","CCOMF_cliente_"]
[null,"Cargo por Energía ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E454,Ajustes!$B$14:$B$299,0),MATCH(F454,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E454,Ajustes!$B$14:$B$299,0),MATCH(G454,Ajustes!$E$4:$LG$4,0)),)","v":4.5877896686709668E-3},null,{"$f":"E$453","v":"MTD PEAJE"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E456,Ajustes!$B$14:$B$299,0),MATCH(F456,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E456,Ajustes!$B$14:$B$299,0),MATCH(G456,Ajustes!$E$4:$LG$4,0)),)","v":11.28539648731137},null,{"$f":"E$453","v":"MTD PEAJE"},"CD_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E457,Ajustes!$B$14:$B$299,0),MATCH(F457,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E457,Ajustes!$B$14:$B$299,0),MATCH(G457,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"MTD PEAJE","CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E459,Ajustes!$B$14:$B$299,0),MATCH(F459,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E459,Ajustes!$B$14:$B$299,0),MATCH(G459,Ajustes!$E$4:$LG$4,0)),)","v":0.39236045371705164},null,{"$f":"E$453","v":"MTD PEAJE"},"CPERDP_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E460,Ajustes!$B$14:$B$299,0),MATCH(F460,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E460,Ajustes!$B$14:$B$299,0),MATCH(G460,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},null,"MTD PEAJE","CPERDE_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E461,Ajustes!$B$14:$B$299,0),MATCH(F461,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E461,Ajustes!$B$14:$B$299,0),MATCH(G461,Ajustes!$E$4:$LG$4,0)),)","v":2.3290616479463527E-3},null,"MTD PEAJE","CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E463,Ajustes!$B$14:$B$299,0),MATCH(F463,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E463,Ajustes!$B$14:$B$299,0),MATCH(G463,Ajustes!$E$4:$LG$4,0)),)","v":1.5629907018895342},null,{"$f":"E$453","v":"MTD PEAJE"},"CPT_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E464,Ajustes!$B$14:$B$299,0),MATCH(F464,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E464,Ajustes!$B$14:$B$299,0),MATCH(G464,Ajustes!$E$4:$LG$4,0)),)","v":4.1030800763572238E-3},null,"MTD PEAJE","CPT_kWh_"]
[null,"Generación"]
[null,"Cargo por Demanda Máxima ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E466,Ajustes!$B$14:$B$299,0),MATCH(F466,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E466,Ajustes!$B$14:$B$299,0),MATCH(G466,Ajustes!$E$4:$LG$4,0)),)","v":16.004310496383393},null,{"$f":"E$453","v":"MTD PEAJE"},"CPOTGEN_kW_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E467,Ajustes!$B$14:$B$299,0),MATCH(F467,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E467,Ajustes!$B$14:$B$299,0),MATCH(G467,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"MTD PEAJE","CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E468,Ajustes!$B$14:$B$299,0),MATCH(F468,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E468,Ajustes!$B$14:$B$299,0),MATCH(G468,Ajustes!$E$4:$LG$4,0)),)","v":1.5069495152645132E-3},null,"MTD PEAJE","CCONAP_kWh_"]
[]
[null,"Tarifa por Bloque Horario"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E472,Ajustes!$B$14:$B$299,0),MATCH(F472,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E472,Ajustes!$B$14:$B$299,0),MATCH(G472,Ajustes!$E$4:$LG$4,0)),)","v":5.0142912587220989},null,"MTH PEAJE","CCOMF_cliente_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E473,Ajustes!$B$14:$B$299,0),MATCH(F473,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E473,Ajustes!$B$14:$B$299,0),MATCH(G473,Ajustes!$E$4:$LG$4,0)),)","v":4.5877896686709668E-3},null,{"$f":"E$472","v":"MTH PEAJE"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E475,Ajustes!$B$14:$B$299,0),MATCH(F475,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E475,Ajustes!$B$14:$B$299,0),MATCH(G475,Ajustes!$E$4:$LG$4,0)),)","v":6.2218121554158667},null,"MTH PEAJE Punta","CD_kW_"]
[null,{"$f":"\"Cargo por Demanda Máxima - Fuera de Punta\"&IF(Params!$A$30=Params!$B$30,\"\",\" Medio\")","v":"Cargo por Demanda Máxima - Fuera de Punta"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E476,Ajustes!$B$14:$B$299,0),MATCH(F476,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E476,Ajustes!$B$14:$B$299,0),MATCH(G476,Ajustes!$E$4:$LG$4,0)),)","v":5.4612073061446331},null,"MTH PEAJE Fuera de Punta","CD_kW_"]
[null,{"$f":"IF(Params!$A$30=Params!$B$30,\"\",\"Cargo por Demanda Máxima - Fuera de Punta Bajo\")","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E477,Ajustes!$B$14:$B$299,0),MATCH(F477,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E477,Ajustes!$B$14:$B$299,0),MATCH(G477,Ajustes!$E$4:$LG$4,0)),)","v":0}]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E478,Ajustes!$B$14:$B$299,0),MATCH(F478,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E478,Ajustes!$B$14:$B$299,0),MATCH(G478,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$472","v":"MTH PEAJE"},"CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E480,Ajustes!$B$14:$B$299,0),MATCH(F480,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E480,Ajustes!$B$14:$B$299,0),MATCH(G480,Ajustes!$E$4:$LG$4,0)),)","v":0.40572817691917867},null,{"$f":"E$475","v":"MTH PEAJE Punta"},"CPERDP_kW_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E481,Ajustes!$B$14:$B$299,0),MATCH(F481,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E481,Ajustes!$B$14:$B$299,0),MATCH(G481,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},null,{"$f":"E$475","v":"MTH PEAJE Punta"},"CPERDE_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E482,Ajustes!$B$14:$B$299,0),MATCH(F482,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E482,Ajustes!$B$14:$B$299,0),MATCH(G482,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},null,"MTH PEAJE Fuera de Punta Medio","CPERDE_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E483,Ajustes!$B$14:$B$299,0),MATCH(F483,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E483,Ajustes!$B$14:$B$299,0),MATCH(G483,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},null,"MTH PEAJE Fuera de Punta Bajo","CPERDE_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E484,Ajustes!$B$14:$B$299,0),MATCH(F484,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E484,Ajustes!$B$14:$B$299,0),MATCH(G484,Ajustes!$E$4:$LG$4,0)),)","v":2.3290616479463527E-3},null,{"$f":"E$472","v":"MTH PEAJE"},"CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E486,Ajustes!$B$14:$B$299,0),MATCH(F486,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E486,Ajustes!$B$14:$B$299,0),MATCH(G486,Ajustes!$E$4:$LG$4,0)),)","v":1.6162418052370313},null,{"$f":"E$475","v":"MTH PEAJE Punta"},"CPT_kW_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E487,Ajustes!$B$14:$B$299,0),MATCH(F487,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E487,Ajustes!$B$14:$B$299,0),MATCH(G487,Ajustes!$E$4:$LG$4,0)),)","v":3.9391533711475996E-3},null,"MTH PEAJE Punta","CPT_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E488,Ajustes!$B$14:$B$299,0),MATCH(F488,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E488,Ajustes!$B$14:$B$299,0),MATCH(G488,Ajustes!$E$4:$LG$4,0)),)","v":3.9391533711475996E-3},null,{"$f":"E$482","v":"MTH PEAJE Fuera de Punta Medio"},"CPT_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E489,Ajustes!$B$14:$B$299,0),MATCH(F489,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E489,Ajustes!$B$14:$B$299,0),MATCH(G489,Ajustes!$E$4:$LG$4,0)),)","v":3.9391533711475996E-3},null,{"$f":"E$483","v":"MTH PEAJE Fuera de Punta Bajo"},"CPT_kWh_"]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E491,Ajustes!$B$14:$B$299,0),MATCH(F491,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E491,Ajustes!$B$14:$B$299,0),MATCH(G491,Ajustes!$E$4:$LG$4,0)),)","v":16.004310496383393},null,{"$f":"E$475","v":"MTH PEAJE Punta"},"CPOTGEN_kW_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E492,Ajustes!$B$14:$B$299,0),MATCH(F492,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E492,Ajustes!$B$14:$B$299,0),MATCH(G492,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$472","v":"MTH PEAJE"},"CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E493,Ajustes!$B$14:$B$299,0),MATCH(F493,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E493,Ajustes!$B$14:$B$299,0),MATCH(G493,Ajustes!$E$4:$LG$4,0)),)","v":1.5069495152645132E-3},null,{"$f":"E$472","v":"MTH PEAJE"},"CCONAP_kWh_"]
[]
[null,"ALTA TENSION"]
[null,"Aplicación: A todo cliente que use el servicio de transporte de energía y potencia por las instalaciones  con voltajes de 115 Kv."]
[]
[null,"Tarifa con Demanda Máxima"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E500,Ajustes!$B$14:$B$299,0),MATCH(F500,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E500,Ajustes!$B$14:$B$299,0),MATCH(G500,Ajustes!$E$4:$LG$4,0)),)","v":5.01},null,"ATD PEAJE","CCOMF_cliente_"]
[null,"Cargo por Energía ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E501,Ajustes!$B$14:$B$299,0),MATCH(F501,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E501,Ajustes!$B$14:$B$299,0),MATCH(G501,Ajustes!$E$4:$LG$4,0)),)","v":4.9285395562670789E-4},null,{"$f":"E$500","v":"ATD PEAJE"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E503,Ajustes!$B$14:$B$299,0),MATCH(F503,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E503,Ajustes!$B$14:$B$299,0),MATCH(G503,Ajustes!$E$4:$LG$4,0)),)","v":2.8189350336210572},null,{"$f":"E$500","v":"ATD PEAJE"},"CD_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E504,Ajustes!$B$14:$B$299,0),MATCH(F504,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E504,Ajustes!$B$14:$B$299,0),MATCH(G504,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"ATD PEAJE","CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E506,Ajustes!$B$14:$B$299,0),MATCH(F506,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E506,Ajustes!$B$14:$B$299,0),MATCH(G506,Ajustes!$E$4:$LG$4,0)),)","v":6.8868100943057411E-2},null,{"$f":"E$500","v":"ATD PEAJE"},"CPERDP_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E507,Ajustes!$B$14:$B$299,0),MATCH(F507,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E507,Ajustes!$B$14:$B$299,0),MATCH(G507,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},null,"ATD PEAJE","CPERDE_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E508,Ajustes!$B$14:$B$299,0),MATCH(F508,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E508,Ajustes!$B$14:$B$299,0),MATCH(G508,Ajustes!$E$4:$LG$4,0)),)","v":2.3284010523007422E-3},null,"ATD PEAJE","CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E510,Ajustes!$B$14:$B$299,0),MATCH(F510,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E510,Ajustes!$B$14:$B$299,0),MATCH(G510,Ajustes!$E$4:$LG$4,0)),)","v":1.8429087877228809},null,{"$f":"E$500","v":"ATD PEAJE"},"CPT_kW_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E511,Ajustes!$B$14:$B$299,0),MATCH(F511,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E511,Ajustes!$B$14:$B$299,0),MATCH(G511,Ajustes!$E$4:$LG$4,0)),)","v":3.3915342005877212E-3},null,"ATD PEAJE","CPT_kWh_"]
[null,"Generación"]
[null,"Cargo por Demanda Máxima ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E513,Ajustes!$B$14:$B$299,0),MATCH(F513,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E513,Ajustes!$B$14:$B$299,0),MATCH(G513,Ajustes!$E$4:$LG$4,0)),)","v":16},null,{"$f":"E$500","v":"ATD PEAJE"},"CPOTGEN_kW_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E514,Ajustes!$B$14:$B$299,0),MATCH(F514,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E514,Ajustes!$B$14:$B$299,0),MATCH(G514,Ajustes!$E$4:$LG$4,0)),)","v":0},null,"ATD PEAJE","CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E515,Ajustes!$B$14:$B$299,0),MATCH(F515,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E515,Ajustes!$B$14:$B$299,0),MATCH(G515,Ajustes!$E$4:$LG$4,0)),)","v":1.50652209665633E-3},null,"ATD PEAJE","CCONAP_kWh_"]
[]
[null,"Tarifa por Bloque Horario"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E519,Ajustes!$B$14:$B$299,0),MATCH(F519,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E519,Ajustes!$B$14:$B$299,0),MATCH(G519,Ajustes!$E$4:$LG$4,0)),)","v":5.01},null,"ATH PEAJE","CCOMF_cliente_"]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E520,Ajustes!$B$14:$B$299,0),MATCH(F520,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E520,Ajustes!$B$14:$B$299,0),MATCH(G520,Ajustes!$E$4:$LG$4,0)),)","v":4.9285395562670789E-4},null,{"$f":"E$519","v":"ATH PEAJE"},"CCOMV_kWh_"]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E522,Ajustes!$B$14:$B$299,0),MATCH(F522,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E522,Ajustes!$B$14:$B$299,0),MATCH(G522,Ajustes!$E$4:$LG$4,0)),)","v":2.0124074152109137},null,"ATH PEAJE Punta","CD_kW_"]
[null,{"$f":"\"Cargo por Demanda Máxima - Fuera de Punta\"&IF(Params!$A$30=Params!$B$30,\"\",\" Medio\")","v":"Cargo por Demanda Máxima - Fuera de Punta"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E523,Ajustes!$B$14:$B$299,0),MATCH(F523,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E523,Ajustes!$B$14:$B$299,0),MATCH(G523,Ajustes!$E$4:$LG$4,0)),)","v":0.82557711453450167},null,"ATH PEAJE Fuera de Punta","CD_kW_"]
[null,{"$f":"IF(Params!$A$30=Params!$B$30,\"\",\"Cargo por Demanda Máxima - Fuera de Punta Bajo\")","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E524,Ajustes!$B$14:$B$299,0),MATCH(F524,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E524,Ajustes!$B$14:$B$299,0),MATCH(G524,Ajustes!$E$4:$LG$4,0)),)","v":0}]
[null,"Cargo por Energía",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E525,Ajustes!$B$14:$B$299,0),MATCH(F525,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E525,Ajustes!$B$14:$B$299,0),MATCH(G525,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$519","v":"ATH PEAJE"},"CD_kWh_"]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E527,Ajustes!$B$14:$B$299,0),MATCH(F527,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E527,Ajustes!$B$14:$B$299,0),MATCH(G527,Ajustes!$E$4:$LG$4,0)),)","v":6.9369136713219329E-2},null,{"$f":"E$522","v":"ATH PEAJE Punta"},"CPERDP_kW_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E528,Ajustes!$B$14:$B$299,0),MATCH(F528,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E528,Ajustes!$B$14:$B$299,0),MATCH(G528,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},null,{"$f":"E$522","v":"ATH PEAJE Punta"},"CPERDE_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E529,Ajustes!$B$14:$B$299,0),MATCH(F529,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E529,Ajustes!$B$14:$B$299,0),MATCH(G529,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},null,"ATH PEAJE Fuera de Punta Medio","CPERDE_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E530,Ajustes!$B$14:$B$299,0),MATCH(F530,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E530,Ajustes!$B$14:$B$299,0),MATCH(G530,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},null,"ATH PEAJE Fuera de Punta Bajo","CPERDE_kWh_"]
[null,"Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E531,Ajustes!$B$14:$B$299,0),MATCH(F531,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E531,Ajustes!$B$14:$B$299,0),MATCH(G531,Ajustes!$E$4:$LG$4,0)),)","v":2.3284010523007422E-3},null,{"$f":"E$519","v":"ATH PEAJE"},"CSERAP_kWh_"]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E533,Ajustes!$B$14:$B$299,0),MATCH(F533,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E533,Ajustes!$B$14:$B$299,0),MATCH(G533,Ajustes!$E$4:$LG$4,0)),)","v":1.8563164933391338},null,{"$f":"E$522","v":"ATH PEAJE Punta"},"CPT_kW_"]
[null,"Cargo por Energía - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E534,Ajustes!$B$14:$B$299,0),MATCH(F534,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E534,Ajustes!$B$14:$B$299,0),MATCH(G534,Ajustes!$E$4:$LG$4,0)),)","v":2.9613601597402394E-3},null,"ATH PEAJE Punta","CPT_kWh_"]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E535,Ajustes!$B$14:$B$299,0),MATCH(F535,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E535,Ajustes!$B$14:$B$299,0),MATCH(G535,Ajustes!$E$4:$LG$4,0)),)","v":2.9613601597402394E-3},null,{"$f":"E529","v":"ATH PEAJE Fuera de Punta Medio"},"CPT_kWh_"]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E536,Ajustes!$B$14:$B$299,0),MATCH(F536,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E536,Ajustes!$B$14:$B$299,0),MATCH(G536,Ajustes!$E$4:$LG$4,0)),)","v":2.9613601597402394E-3},null,{"$f":"E530","v":"ATH PEAJE Fuera de Punta Bajo"},"CPT_kWh_"]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E538,Ajustes!$B$14:$B$299,0),MATCH(F538,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E538,Ajustes!$B$14:$B$299,0),MATCH(G538,Ajustes!$E$4:$LG$4,0)),)","v":16},null,{"$f":"E$522","v":"ATH PEAJE Punta"},"CPOTGEN_kW_"]
[null,"Cargo por Potencia Energizada",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E539,Ajustes!$B$14:$B$299,0),MATCH(F539,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E539,Ajustes!$B$14:$B$299,0),MATCH(G539,Ajustes!$E$4:$LG$4,0)),)","v":0},null,{"$f":"E$519","v":"ATH PEAJE"},"CPOTGENE_kWh_"]
[null,"Cargo por Abastecimiento de Alumbrado Público",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E540,Ajustes!$B$14:$B$299,0),MATCH(F540,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E540,Ajustes!$B$14:$B$299,0),MATCH(G540,Ajustes!$E$4:$LG$4,0)),)","v":1.50652209665633E-3},null,{"$f":"E$519","v":"ATH PEAJE"},"CCONAP_kWh_"]
[]
[null,"CARGOS DEL PLIEGO TARIFARIO"]
[null,"Cargos de Conexión y Reconexión"]
[null,"BTS postpago",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E544,Ajustes!$B$14:$B$299,0),MATCH(F544,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E544,Ajustes!$B$14:$B$299,0),MATCH(G544,Ajustes!$E$4:$LG$4,0)),)","v":16.690000000000001},null,"BTS","CX_conex_"]
[null,"BTD",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E545,Ajustes!$B$14:$B$299,0),MATCH(F545,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E545,Ajustes!$B$14:$B$299,0),MATCH(G545,Ajustes!$E$4:$LG$4,0)),)","v":71.849999999999994},null,"BTD","CX_conex_"]
[null,"BTH",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E546,Ajustes!$B$14:$B$299,0),MATCH(F546,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E546,Ajustes!$B$14:$B$299,0),MATCH(G546,Ajustes!$E$4:$LG$4,0)),)","v":71.849999999999994},null,"BTH","CX_conex_"]
[null,"MTD",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E547,Ajustes!$B$14:$B$299,0),MATCH(F547,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E547,Ajustes!$B$14:$B$299,0),MATCH(G547,Ajustes!$E$4:$LG$4,0)),)","v":141.52000000000001},null,"MTD","CX_conex_"]
[null,"MTH",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E548,Ajustes!$B$14:$B$299,0),MATCH(F548,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E548,Ajustes!$B$14:$B$299,0),MATCH(G548,Ajustes!$E$4:$LG$4,0)),)","v":141.52000000000001},null,"MTH","CX_conex_"]
[null,"ATD",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E549,Ajustes!$B$14:$B$299,0),MATCH(F549,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E549,Ajustes!$B$14:$B$299,0),MATCH(G549,Ajustes!$E$4:$LG$4,0)),)","v":202.17},null,"ATD","CX_conex_"]
[null,"ATH",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E550,Ajustes!$B$14:$B$299,0),MATCH(F550,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E550,Ajustes!$B$14:$B$299,0),MATCH(G550,Ajustes!$E$4:$LG$4,0)),)","v":202.17},null,"ATH","CX_conex_"]
[null,"BTSH",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E551,Ajustes!$B$14:$B$299,0),MATCH(F551,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E551,Ajustes!$B$14:$B$299,0),MATCH(G551,Ajustes!$E$4:$LG$4,0)),)","v":16.690000000000001},null,"BTSH","CX_conex_"]
[null,"BTS prepago",{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E552,Ajustes!$B$14:$B$299,0),MATCH(F552,Ajustes!$E$4:$LG$4,0)),)+IFERROR(INDEX(Ajustes!$E$14:$LG$299,MATCH(E552,Ajustes!$B$14:$B$299,0),MATCH(G552,Ajustes!$E$4:$LG$4,0)),)","v":16.690000000000001},null,"BTS_PREPAGO","CX_conex_"]
[]
[]
[]
[null,"BTE - TARIFAS ESTACIONES DE CARGA EN BAJA TENSION"]
[]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C569","v":5.5717836761048458}]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"+C572+C577+C583+C589","v":12.67849773693063}]
[null,"Cargo por Demanda Máxima - Fuera de Punta Medio",{"$f":"+C573","v":5.2634388685242275}]
[null,"Cargo por Demanda Máxima - Fuera de Punta Bajo",{"$f":"+C574","v":0}]
[null,"Cargo por Energía - Punta",{"$f":"+C570+C575+C578+C581+C584+C587+C590+C591+C594+C595","v":0.20289115603284336}]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"+C570+C575+C579+C581+C585+C587+C590+C592+C594+C595","v":0.15267015805018316}]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"+C570+C575+C580+C581+C586+C587+C590+C593+C594+C595","v":0.10197980494618969}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"C162","v":5.5717836761048458}]
[null,"Cargo por Energía",{"$f":"C163","v":4.7724625838007342E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"C165","v":7.67707054875138}]
[null,{"$f":"\"Cargo por Demanda Máxima - Fuera de Punta\"&IF(Params!$A$30=Params!$B$30,\"\",\" Medio\")","v":"Cargo por Demanda Máxima - Fuera de Punta"},5.2634388685242275]
[null,{"$f":"IF(Params!$A$30=Params!$B$30,\"\",\"Cargo por Demanda Máxima - Fuera de Punta Bajo\")","v":""},0]
[null,"Cargo por Energía ",0]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"C170","v":0.50902886227510924}]
[null,"Cargo por Energía - Punta",1.4869881740786104E-2]
[null,"Cargo por Energía - Medio Fuera Punta",1.4869881740786104E-2]
[null,"Cargo por Energía - Bajo Fuera Punta",1.4869881740786104E-2]
[null,"Alumbrado Público",2.3289170778172598E-3]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"C176","v":1.4917870182292337}]
[null,"Cargo por Energía - Punta",2.2618423369874714E-3]
[null,"Cargo por Energía - Medio Fuera Punta",2.2618423369874714E-3]
[null,"Cargo por Energía - Bajo Fuera Punta",2.2618423369874714E-3]
[null,"Cargo por Energía Pérdidas de Transmisión",4.6442952554459453E-3]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"C182","v":3.0006113076749066}]
[null,"Cargo por Potencia Energizada",2.4660037842528286E-2]
[null,"Cargo por Energía - Punta",0.14784686321998092]
[null,"Cargo por Energía - Medio Fuera Punta",9.7625865237320739E-2]
[null,"Cargo por Energía - Bajo Fuera Punta",4.6935512133327272E-2]
[null,"Cargo por Abastecimiento de Alumbrado Público",1.5068559754966202E-3]
[null,"Cargo de Generación Extraordinario",0]
[]
[null,"MTE - TARIFAS ESTACIONES DE CARGA EN MEDIA TENSION"]
[]
[]
[null,"Resumen de los Cargos:"]
[null,"Cargo Fijo",{"$f":"+C610","v":10.028582517444198}]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"+C613+C618+C624+C630","v":10.39598442500489}]
[null,"Cargo por Demanda Máxima - Fuera de Punta Medio",{"$f":"+C614","v":5.4612073061446331}]
[null,"Cargo por Demanda Máxima - Fuera de Punta Bajo",{"$f":"+C615","v":0}]
[null,"Cargo por Energía - Punta",{"$f":"+C611+C616+C619+C622+C625+C628+C631+C632+C635+C636","v":0.21907857906844072}]
[null,"Cargo por Energía - Medio Fuera Punta",{"$f":"+C611+C616+C620+C622+C626+C628+C631+C633+C635+C636","v":0.16624436409211646}]
[null,"Cargo por Energía - Bajo Fuera Punta",{"$f":"+C611+C616+C621+C622+C627+C628+C631+C634+C635+C636","v":0.1112087234917787}]
[null,"Composición de los Cargos:"]
[null,"Comercialización"]
[null,"Cargo Fijo ",{"$f":"C265","v":10.028582517444198}]
[null,"Cargo por Energía",{"$f":"C266","v":4.5877896686709668E-3}]
[null,"Distribución"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"C268","v":6.2218121554158667}]
[null,{"$f":"\"Cargo por Demanda Máxima - Fuera de Punta\"&IF(Params!$A$30=Params!$B$30,\"\",\" Medio\")","v":"Cargo por Demanda Máxima - Fuera de Punta"},5.4612073061446331]
[null,{"$f":"IF(Params!$A$30=Params!$B$30,\"\",\"Cargo por Demanda Máxima - Fuera de Punta Bajo\")","v":""},0]
[null,"Cargo por Energía ",0]
[null,"Pérdida de Distribución"]
[null,"Cargo por Demanda Máximo - Punta",{"$f":"C273","v":0.40572817691917867}]
[null,"Cargo por Energía - Punta",1.0906811401910178E-2]
[null,"Cargo por Energía - Medio Fuera Punta",1.0906811401910178E-2]
[null,"Cargo por Energía - Bajo Fuera Punta",1.0906811401910178E-2]
[null,"Alumbrado Público",2.3290616479463527E-3]
[null,"Transmisión"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"C279","v":1.6162418052370313}]
[null,"Cargo por Energía - Punta",3.9391533711475996E-3]
[null,"Cargo por Energía - Medio Fuera Punta",3.9391533711475996E-3]
[null,"Cargo por Energía - Bajo Fuera Punta",3.9391533711475996E-3]
[null,"Cargo por Energía Pérdidas de Transmisión",4.6463780838403457E-3]
[null,"Generación"]
[null,"Cargo por Demanda Máxima - Punta",{"$f":"C285","v":2.1522022874328148}]
[null,"Cargo por Potencia Energizada",3.9264067322728503E-2]
[null,"Cargo por Energía - Punta",0.15189836805693227]
[null,"Cargo por Energía - Medio Fuera Punta",9.9064153080608008E-2]
[null,"Cargo por Energía - Bajo Fuera Punta",4.4028512480270225E-2]
[null,"Cargo por Abastecimiento de Alumbrado Público",1.5069495152645132E-3]
[null,"Cargo de Generación Extraordinario",0]

{"sheet":"Res_cargos_Aj","index":3,"n_rows":90,"n_cols":93,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[null,"CX_conex_","CD_kWh_","CD_kW_","CD_kW_","CD_kW_","CD_kW_","CD_kW_","CCOMF_cliente_","CCOMF_kWh_","CCOMV_kWh_","CSERAP_kWh_","CCONAP_kWh_","CPERDE_kWh_","CPERDE_kWh_","CPERDE_kWh_","CPERDE_kWh_","CPERDE_kWh_","CPERDP_kWh_","CPERDP_kW_","CPERDP_kW_","CPERDP+CPERDE_kWh_","CENEGEN_kWh_","CENEGEN_kWh_","CENEGEN_kWh_","CENEGEN_kWh_","CENEGEN_kWh_","CENEGENEX_kWh_","CPOTGENE_kWh_","CPOTGEN_kW_","CPOTGEN_kW_","CPOTGENGC_kW_","CPOTGEN_kW_","CPOTGEN_kW_P_","CENEGEN+CENEGENEX_kWh_","CENEGEN+CENEGENEX+CPOTGENE_kWh_","CENEGEN+CENEGENEX_kWhP_","CENEGEN+CENEGENEX_kWhFP_","CPT_kWh_","CPT_kW_","CPT_kW_","CPET_kWh_"]
[null,"0_1","0_1","0_1","P_1",{"$f":"\"FP\"&IF(Params!$A$29=Params!$B$29,1,\"\")","v":"FP"},{"$f":"\"FP\"&IF(Params!$A$29=Params!$B$29,\"\",\"M_1\")","v":"FPM_1"},{"$f":"\"FP\"&IF(Params!$A$29=Params!$B$29,\"\",\"B_1\")","v":"FPB_1"},"0_1","0_1","0_1","0_1","0_1","0_1","P_1",{"$f":"\"FP\"&IF(Params!$A$29=Params!$B$29,1,\"\")","v":"FP"},{"$f":"\"FP\"&IF(Params!$A$29=Params!$B$29,\"\",\"M_1\")","v":"FPM_1"},{"$f":"\"FP\"&IF(Params!$A$29=Params!$B$29,\"\",\"B_1\")","v":"FPB_1"},"0_1","0_1","P_1",null,"0_1","P_1",{"$f":"\"FP\"&IF(Params!$A$29=Params!$B$29,1,\"\")","v":"FP"},{"$f":"\"FP\"&IF(Params!$A$29=Params!$B$29,\"\",\"M_1\")","v":"FPM_1"},{"$f":"\"FP\"&IF(Params!$A$29=Params!$B$29,\"\",\"B_1\")","v":"FPB_1"},null,"0_1","0_1","P_1",null,"0_1",null,null,null,null,null,"0_1","0_1","P_1","0_1"]
[null,"Cargos por Conexión","Cargos de Distribución",null,null,null,null,null,"Cargos de Comercialización",null,null,"Cargos por Servicio de Alumbrado Público","Cargos por Consumo de Alumbrado Público","Cargos por pérdidas de energía en distribución",null,null,null,null,"Cargos por pérdidas de potencia en distribución",null,null,"Cargos por pérdidas en distribución","Cargos por Energía en Generación",null,null,null,null,null,"Cargos por Potencia en Generación",null,null,null,null,null,"Cargos por Generación","Cargos por Generación","Cargos por Generación",null,"Cargos por Potencia en Transmisión",null,null,"Cargos por Pérdidas de Energía en Transmisión",null,null,"Cargos Tarifario Totales",null,null,null,null,null,null,null,null,"Cargos Tarifarios VAD",null,null,null,null,null,null,null,null,null,"Cargos Tarifarios Generación",null,null,null,null,null,null,null,null,null,null,"Cargos Tarifarios Transmisión",null,null,null,null,null,null,null,null,null,"Valor Presente V. Facturación"]
[null,"CX_","CD_","CD_","CD_","CD_","CD_","CD_","CCOMF_","CCOMF_","CCOMV_","CSERAP_","CCONAP_","CPERDE_","CPERDE_","CPERDE_","CPERDE_","CPERDE_","CPERDP_","CPERDP_","CPERDP_","CPERDP+CPERDE_","CENEGEN_","CENEGEN_","CENEGEN_","CENEGEN_","CENEGEN_","CENEGENEX_","CPOTGENE_","CPOTGEN_","CPOTGEN_","CPOTGENGC_","CPOTGEN_","CPOTGEN_","CENEGEN+CENEGENEX_","CENEGEN+CENEGENEX+CPOTGENE_","CENEGEN+CENEGENEX_","CENEGEN+CENEGENEX_","CPT_","CPT_","CPT_","CPET_"]
[null,{"$f":"B4&B6","v":"CX_conex_"},{"$f":"C4&C6","v":"CD_kWh_"},{"$f":"D4&D6","v":"CD_kW_M_"},{"$f":"E4&E6","v":"CD_kW_P_"},{"$f":"F4&F6","v":"CD_kW_FP_"},{"$f":"G4&G6","v":"CD_kW_FPM_"},"CD_kW_FPB_","CCOMF_cliente_","CCOMF_kWh_","CCOMV_kWh_","CSERAP_kWh_","CCONAP_kWh_","CPERDE_kWh_T_","CPERDE_kWh_P_","CPERDE_kWh_FP_","CPERDE_kWh_FPM_","CPERDE_kWh_FPB_","CPERDP_kWh_T_","CPERDP_kW_M_","CPERDP_kW_P_","CPERDP+CPERDE_kWh_","CENEGEN_kWh_T_","CENEGEN_kWh_P_","CENEGEN_kWh_FP_",{"$f":"Z4&Z6","v":"CENEGEN_kWh_FPM_"},"CENEGEN_kWh_FPB_","CENEGENEX_kWh_","CPOTGENE_kWh_","CPOTGEN_kW_","CPOTGEN_kWP_","CPOTGENGC_kW_","CPOTGEN_kW_M_","CPOTGEN_kW_P_","CENEGEN+CENEGENEX_kWh_","CENEGEN+CENEGENEX+CPOTGENE_kWh_","CENEGEN+CENEGENEX_kWhP_","CENEGEN+CENEGENEX_kWhFP_","CPT_kWh_","CPT_kW_M_","CPT_kW_P_","CPET_kWh_",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M","P","FP",null,"P","FP"]
[null,"conex_","kWh_","kW_M_","kW_P_","kW_FP_","kW_FPM_","kW_FPB_","cliente_","kWh_","kWh_","kWh_","kWh_","kWh_T_","kWh_P_","kWh_FP_","kWh_FPM_","kWh_FPB_","kWh_T_","kW_M_","kW_P_","kWh_","kWh_T_","kWh_P_","kWh_FP_","kWh_FPM_","kWh_FPB_","kWh_","kWh_","kW_","kWP_","kW_","kW_M_","kW_P_","kWh_","kWh_","kWhP_","kWhFP_","kWh_","kW_M_","kW_P_","kWh_",null,null,"conex_","kWh_","kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_",null,{"$f":"AS6","v":"conex_"},{"$f":"AT6","v":"kWh_"},"kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_",null,null,{"$f":"AS6","v":"conex_"},{"$f":"AT6","v":"kWh_"},"kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_",{"$f":"BN6","v":"kW_"},null,null,{"$f":"AS6","v":"conex_"},"kWh_","kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_",null,null,{"$f":"BB6","v":"conex_"},"kWh_","kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_","kW_Peajes horarios"]
[null,"VAD","VAD","VAD","VAD","VAD","VAD","VAD","VAD","VAD","VAD","VAD","GEN","VAD","VAD","VAD","VAD","VAD","VAD","VAD","VAD",null,"GEN","GEN","GEN","GEN","GEN","GEN","GEN","GEN","GEN","GEN_GC",null,null,null,null,null,null,"TRANS","TRANS","TRANS","TRANS",null,null,null,null,null,null,null,null,null,null,null,"VAD",{"$f":"BB7","v":"VAD"},{"$f":"BC7","v":"VAD"},"VAD","VAD","VAD","VAD","VAD",null,null,"GEN",{"$f":"BL7","v":"GEN"},{"$f":"BM7","v":"GEN"},"GEN","GEN","GEN","GEN","GEN","GEN_GC",null,null,"TRANS",{"$f":"BW7","v":"TRANS"},{"$f":"BX7","v":"TRANS"},"TRANS","TRANS","TRANS","TRANS","TRANS"]
[{"$f":"Factores!C34","v":"BTS"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":16.690000000000001},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":3.6111819598495069E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":2.7631112211111972},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":1.7952017519303327E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.5334823587717186E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.6392139737614298E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":1.6176008766534227E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":1.1643583830323991E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"N8+S8","v":1.7340367149566625E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":6.6466019957466482E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4988331032887787E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"W8+AB8","v":6.6466019957466482E-2},{"$f":"W8+AB8+AC8","v":8.1454350990354266E-2},{"$f":"X8+AB8","v":0},{"$f":"Y8+AB8","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":6.8246739004459173E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A8&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":5.052066316282776E-3},null,null,{"$f":"SUMIFS($B8:$AP8,$B$6:$AP$6,AS$6)","v":16.690000000000001},0.25036234279733538,0,0,0,2.7631112211111972,0,0,null,{"$f":"SUMIFS($B8:$AP8,$B$6:$AP$6,BB$6,$B$7:$AP$7,BB$7)","v":16.690000000000001},5.6597319476570117E-2,0,0,0,2.7631112211111972,0,0,null,null,{"$f":"SUMIFS($B8:$AP8,$B$6:$AP$6,BL$6,$B$7:$AP$7,BL$7)","v":0},1.6627545006649216E-2,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B8:$AP8,$B$6:$AP$6,BW$6,$B$7:$AP$7,BW$7)","v":0},1.1876740216728694E-2,0,0,0,0,0,0,null,null,{"$f":"IF(A8=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A8))","v":45777.534868293216},{"$f":"IF(A8=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A8))","v":6643868.1065428313},{"$f":"IF(A8=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A8,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A8=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A8,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A8=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A8,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A8=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A8))","v":1589131.8956696466},{"$f":"IF(A8=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A8,Energia!AA:AA,CM$5))","v":6.5993474096901871E-4},{"$f":"IF(A8=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A8,Energia!AA:AA,CN$5))","v":2.6271598140502274E-3},{"$f":"IF(AND(BT8>0,CJ8>0),CJ8,)","v":0}]
[{"$f":"Factores!C35","v":"BTD"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":71.849999999999994},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":12.350481537959073},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":5.5717836761048458},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.7724625838007342E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3289170778172598E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5068559754966202E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0.48748879769182402},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"N9+S9","v":1.4869881740786104E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":8.2673583641626247E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":6.23947006307074E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":2.8736374440166181},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":2.8736374440166181},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"W9+AB9","v":8.2673583641626247E-2},{"$f":"W9+AB9+AC9","v":0.14506828427233365},{"$f":"X9+AB9","v":0},{"$f":"Y9+AB9","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":5.2099598402638968E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4286605609718894},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A9&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":4.6442952554459453E-3},null,null,71.849999999999994,0.32346894101827789,2.8736374440166181,0,0,5.5717836761048458,0,0,null,71.849999999999994,7.1013796616179944E-3,0,0,0,5.5717836761048458,0,0,null,null,0,6.3901556606204016E-2,2.8736374440166181,0,0,0,0,0,0,null,null,0,9.8542550957098421E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A9=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A9))","v":556.53658428397591},{"$f":"IF(A9=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A9))","v":2476254.5068148598},{"$f":"IF(A9=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A9,Potencia!M:M,CI$5))","v":790.68244694060127},{"$f":"IF(A9=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A9,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A9=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A9,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A9=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A9))","v":19367.365111904397},{"$f":"IF(A9=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A9,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A9=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A9,Energia!AA:AA,CN$5))","v":0},{"$f":"IF(AND(BT9>0,CJ9>0),CJ9,)","v":0}]
[{"$f":"Factores!C36","v":"BTH"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":71.849999999999994},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":7.67707054875138},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":2.9541097126119427},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":2.363287770089554},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":5.5717836761048458},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.7724625838007342E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3289170778172598E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5068559754966202E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0.50902886227510924},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0.14784686321998092},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":9.7625865237320739E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":4.6935512133327272E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":2.4660037842528286E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":3.0006113076749066},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,2.4660037842528286E-2,0.14784686321998092,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":2.2618423369874714E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4917870182292337},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A10&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":4.6442952554459453E-3},null,null,71.849999999999994,6.4834448914604603E-2,0,3.0006113076749066,0,5.5717836761048458,0.14784686321998092,0,null,71.849999999999994,7.1013796616179944E-3,0,0,0,5.5717836761048458,0,0,null,null,0,2.6166893818024905E-2,0,3.0006113076749066,0,0,0,0,0,null,null,0,6.9061375924334163E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A10=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A10))","v":9.1607105234186417},{"$f":"IF(A10=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A10))","v":117029.70064049715},{"$f":"IF(A10=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A10,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A10=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A10,Potencia!M:M,CJ$5))","v":14.143965181914231},{"$f":"IF(A10=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A10,Potencia!M:M,CK$5))","v":16.397400488533378},{"$f":"IF(A10=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A10))","v":308.6756901335981},{"$f":"IF(A10=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A10,Energia!AA:AA,CM$5))","v":28184.369382412555},{"$f":"IF(A10=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A10,Energia!AA:AA,CN$5))","v":88845.331258084581},0]
[{"$f":"Factores!C37","v":"BTS_A"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A11&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A11=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A11))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A11))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A11,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A11,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A11,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A11))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A11,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A11,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C38","v":"BTA"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":71.849999999999994},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":12.350481537959073},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":5.5717836761048458},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.7724625838007342E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3289170778172598E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5068559754966202E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":1.7102362593449589E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},1.6580118000131063E-2,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":8.5415379197486999E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},8.5415379197486999E-2,8.5415379197486999E-2,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":1.0419919680527794E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A12&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":4.6442952554459453E-3},null,null,71.849999999999994,0.2110833269681934,0,0,0,5.5717836761048458,0,0,null,71.849999999999994,7.1013796616179944E-3,0,0,0,5.5717836761048458,0,0,null,null,0,1.5068559754966202E-3,0,0,0,0,0,0,0,null,null,0,1.5064214935973739E-2,0,0,0,0,0,0,null,null,{"$f":"IF(A12=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A12))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A12))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A12,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A12,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A12,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A12))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A12,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A12,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":71.849999999999994},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":12.350481537959073},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":2.7858918380524229},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.7724625838007342E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3289170778172598E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5068559754966202E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0.48748879769182402},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},1.4869881740786104E-2,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":16.003857874579907},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":16.003857874579907},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":5.2099598402638968E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4286605609718894},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A13&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,71.849999999999994,2.8688077218164614E-2,16.003857874579907,0,0,2.7858918380524229,0,0,null,71.849999999999994,7.1013796616179944E-3,0,0,0,2.7858918380524229,0,0,null,null,0,1.5068559754966202E-3,16.003857874579907,0,0,0,0,0,0,null,null,0,5.2099598402638968E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A13=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A13))","v":10.637121714546934},{"$f":"IF(A13=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A13))","v":384099.02358122752},{"$f":"IF(A13=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A13,Potencia!M:M,CI$5))","v":78.565727971273034},{"$f":"IF(A13=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A13,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A13=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A13,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A13=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A13))","v":386.4558492318082},{"$f":"IF(A13=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A13,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A13=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A13,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":71.849999999999994},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":7.67707054875138},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":2.9541097126119427},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":2.363287770089554},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":2.7858918380524229},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.7724625838007342E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3289170778172598E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5068559754966202E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4869881740786104E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0.50902886227510924},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":16.003857874579907},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":2.2618423369874714E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4917870182292337},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A14&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,71.849999999999994,1.0870077974102086E-2,0,16.003857874579907,0,2.7858918380524229,0,0,null,71.849999999999994,7.1013796616179944E-3,0,0,0,2.7858918380524229,0,0,null,null,0,1.5068559754966202E-3,0,16.003857874579907,0,0,0,0,0,null,null,0,2.2618423369874714E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A14=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A14))","v":0},{"$f":"IF(A14=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A14))","v":11475.720396095358},{"$f":"IF(A14=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A14,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A14=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A14,Potencia!M:M,CJ$5))","v":2.0926578682258081},{"$f":"IF(A14=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A14,Potencia!M:M,CK$5))","v":2.0604127400301895},{"$f":"IF(A14=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A14))","v":9.8612836650577407},{"$f":"IF(A14=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A14,Energia!AA:AA,CM$5))","v":3846.7691315435286},{"$f":"IF(A14=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A14,Energia!AA:AA,CN$5))","v":7628.9512645518298},0]
[{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":16.690000000000001},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":3.517756835209207E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5884259491244276E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":1.7487579700070408E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.4679384709881979E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5968055976472609E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5757518185888154E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":1.1342351911605296E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},1.6891753377048683E-2,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":6.4746466550597848E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":1.4600565439169825E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},6.4746466550597848E-2,7.9347031989767669E-2,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":6.6481116320298312E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A15&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":4.92136347216108E-3},null,null,16.690000000000001,0.25976944407281716,0,0,0,0,0,0,null,16.690000000000001,7.1017346014394953E-2,0,0,0,0,0,0,null,null,0,1.6197371036817086E-2,0,0,0,0,0,0,0,null,null,0,1.1569475104190912E-2,0,0,0,0,0,0,null,null,{"$f":"IF(A15=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A15))","v":8904.0824650752493},{"$f":"IF(A15=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A15))","v":645140.37790368032},{"$f":"IF(A15=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A15,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A15=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A15,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A15=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A15,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A15=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A15))","v":309059.13512173499},{"$f":"IF(A15=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A15,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A15=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A15,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C42","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A16&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A16=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A16))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A16))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A16,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A16,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A16,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A16))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A16,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A16,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C43","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A17&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A17=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A17))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A17))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A17,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A17,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A17,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A17))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A17,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A17,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C44","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A18&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,{"$f":"SUMIFS($B18:$AP18,$B$6:$AP$6,AS$6)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMIFS($B18:$AP18,$B$6:$AP$6,BB$6,$B$7:$AP$7,BB$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B18:$AP18,$B$6:$AP$6,BL$6,$B$7:$AP$7,BL$7)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B18:$AP18,$B$6:$AP$6,BW$6,$B$7:$AP$7,BW$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"IF(A18=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A18))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A18))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A18,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A18,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A18,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A18))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A18,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A18,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C45","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A19&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A19=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A19))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A19))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A19,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A19,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A19,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A19))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A19,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A19,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C46","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A20&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A20=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A20))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A20))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A20,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A20,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A20,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A20))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A20,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A20,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C47","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A21&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A21=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A21))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A21))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A21,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A21,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A21,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A21))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A21,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A21,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C48","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A22&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A22=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A22))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A22))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A22,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A22,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A22,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A22))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A22,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A22,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C49","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A23&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A23=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A23))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A23))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A23,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A23,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A23,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A23))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A23,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A23,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C50","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A24&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A24=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A24))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A24))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A24,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A24,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A24,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A24))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A24,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A24,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C51","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A25&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A25=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A25))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A25))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A25,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A25,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A25,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A25))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A25,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A25,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C52","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A26&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A26=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A26))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A26))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A26,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A26,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A26,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A26))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A26,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A26,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C53","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A27&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A27=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A27))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A27))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A27,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A27,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A27,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A27))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A27,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A27,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C54","v":"AP"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A28&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,{"$f":"SUMIFS($B28:$AP28,$B$6:$AP$6,AS$6)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMIFS($B28:$AP28,$B$6:$AP$6,BB$6,$B$7:$AP$7,BB$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B28:$AP28,$B$6:$AP$6,BL$6,$B$7:$AP$7,BL$7)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B28:$AP28,$B$6:$AP$6,BW$6,$B$7:$AP$7,BW$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"IF(A28=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A28))","v":0},{"$f":"IF(A28=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A28))","v":258868.55749143075},{"$f":"IF(A28=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A28,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A28=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A28,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A28=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A28,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A28=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A28))","v":0},{"$f":"IF(A28=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A28,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A28=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A28,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C55","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A29&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A29=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A29))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A29))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A29,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A29,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A29,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A29))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A29,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A29,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C56","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A30&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A30=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A30))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A30))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A30,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A30,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A30,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A30))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A30,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A30,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C57","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A31&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A31=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A31))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A31))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A31,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A31,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A31,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A31))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A31,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A31,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C58","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A32&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A32=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A32))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A32))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A32,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A32,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A32,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A32))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A32,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A32,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C59","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A33&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A33=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A33))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A33))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A33,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A33,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A33,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A33))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A33,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A33,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C60","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A34&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A34=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A34))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A34))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A34,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A34,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A34,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A34))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A34,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A34,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C61","v":"MTD"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":141.52000000000001},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":11.28539648731137},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":10.028582517444198},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.5877896686709668E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3290616479463527E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5069495152645132E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0.39236045371705164},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},1.0906811401910178E-2,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":8.5454324797649472E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":3.2620666623732295E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":2.0812926339011164},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":2.0812926339011164},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},8.5454324797649472E-2,0.11807499142138177,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":4.1030800763572238E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5629907018895342},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A35&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":4.6463780838403457E-3},null,null,141.52000000000001,0.26423005323675314,2.0812926339011164,0,0,10.028582517444198,0,0,null,141.52000000000001,6.9168513166173191E-3,0,0,0,10.028582517444198,0,0,null,null,0,3.4127616138996807E-2,2.0812926339011164,0,0,0,0,0,0,null,null,0,8.7494581601975686E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A35=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A35))","v":41.956391165761012},{"$f":"IF(A35=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A35))","v":1213373.9415247019},{"$f":"IF(A35=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A35,Potencia!M:M,CI$5))","v":279.6697123791746},{"$f":"IF(A35=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A35,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A35=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A35,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A35=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A35))","v":1460.7765615372784},{"$f":"IF(A35=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A35,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A35=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A35,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C62","v":"MTH"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":141.52000000000001},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":6.2218121554158667},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":3.655066467226495},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":1.8275332336132475},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":10.028582517444198},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.5877896686709668E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3290616479463527E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5069495152645132E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0.40572817691917867},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0.15189836805693227},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":9.9064153080608008E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":4.4028512480270225E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":3.9264067322728503E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":2.1522022874328148},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,3.9264067322728503E-2,0.15189836805693227,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":3.9391533711475996E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":1.6162418052370313},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A36&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":4.6463780838403457E-3},null,null,141.52000000000001,9.5537466932326787E-2,0,2.1522022874328148,0,10.028582517444198,0.15189836805693227,0,null,141.52000000000001,6.9168513166173191E-3,0,0,0,10.028582517444198,0,0,null,null,0,4.0771016837993015E-2,0,2.1522022874328148,0,0,0,0,0,null,null,0,8.5855314549879453E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A36=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A36))","v":2.5112565055300542},{"$f":"IF(A36=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A36))","v":146212.81134763887},{"$f":"IF(A36=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A36,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A36=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A36,Potencia!M:M,CJ$5))","v":39.227326665516316},{"$f":"IF(A36=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A36,Potencia!M:M,CK$5))","v":38.476971451306831},{"$f":"IF(A36=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A36))","v":88.500631680540465},{"$f":"IF(A36=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A36,Energia!AA:AA,CM$5))","v":32126.601665593545},{"$f":"IF(A36=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A36,Energia!AA:AA,CN$5))","v":114086.20968204532},0]
[{"$f":"Factores!C63","v":"MTA"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":141.52000000000001},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":11.28539648731137},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":10.028582517444198},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.5877896686709668E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3290616479463527E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5069495152645132E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":9.5223795541118483E-4},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},1.1859049357321362E-2,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":8.5454324797649472E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},8.5454324797649472E-2,8.5454324797649472E-2,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":8.2061601527144475E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A37&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":4.6463780838403457E-3},null,null,141.52000000000001,0.20404403802105694,0,0,0,10.028582517444198,0,0,null,141.52000000000001,6.9168513166173191E-3,0,0,0,10.028582517444198,0,0,null,null,0,1.5069495152645132E-3,0,0,0,0,0,0,0,null,null,0,1.2852538236554793E-2,0,0,0,0,0,0,null,null,{"$f":"IF(A37=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A37))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A37))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A37,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A37,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A37,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A37))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A37,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A37,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":141.52000000000001},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":11.28539648731137},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":5.0142912587220989},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.5877896686709668E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3290616479463527E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5069495152645132E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0.39236045371705164},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},1.0906811401910178E-2,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":16.004310496383393},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":16.004310496383393},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":4.1030800763572238E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5629907018895342},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A38&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,{"$f":"SUMIFS($B38:$AP38,$B$6:$AP$6,AS$6)","v":141.52000000000001},2.3433692310149235E-2,16.004310496383393,0,0,5.0142912587220989,0,0,null,{"$f":"SUMIFS($B38:$AP38,$B$6:$AP$6,BB$6,$B$7:$AP$7,BB$7)","v":141.52000000000001},6.9168513166173191E-3,0,0,0,5.0142912587220989,0,0,null,null,{"$f":"SUMIFS($B38:$AP38,$B$6:$AP$6,BL$6,$B$7:$AP$7,BL$7)","v":0},1.5069495152645132E-3,16.004310496383393,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B38:$AP38,$B$6:$AP$6,BW$6,$B$7:$AP$7,BW$7)","v":0},4.1030800763572238E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A38=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A38))","v":14.783405186838831},{"$f":"IF(A38=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A38))","v":1590282.4841047721},{"$f":"IF(A38=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A38,Potencia!M:M,CI$5))","v":333.664434301087},{"$f":"IF(A38=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A38,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A38=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A38,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A38=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A38))","v":528.0749105371666},{"$f":"IF(A38=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A38,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A38=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A38,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C65","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A39&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A39=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A39))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A39))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A39,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A39,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A39,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A39))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A39,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A39,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C66","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A40&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A40=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A40))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A40))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A40,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A40,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A40,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A40))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A40,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A40,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C67","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A41&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A41=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A41))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A41))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A41,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A41,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A41,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A41))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A41,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A41,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C68","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A42&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A42=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A42))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A42))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A42,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A42,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A42,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A42))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A42,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A42,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C69","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A43&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A43=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A43))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A43))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A43,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A43,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A43,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A43))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A43,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A43,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":141.52000000000001},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":6.2218121554158667},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":3.655066467226495},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":1.8275332336132475},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":5.0142912587220989},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.5877896686709668E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3290616479463527E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5069495152645132E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":1.0906811401910178E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0.40572817691917867},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":16.004310496383393},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":3.9391533711475996E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":1.6162418052370313},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A44&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,141.52000000000001,1.2362954203029432E-2,0,16.004310496383393,0,5.0142912587220989,0,0,null,141.52000000000001,6.9168513166173191E-3,0,0,0,5.0142912587220989,0,0,null,null,0,1.5069495152645132E-3,0,16.004310496383393,0,0,0,0,0,null,null,0,3.9391533711475996E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A44=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A44))","v":3.2870945550192472},{"$f":"IF(A44=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A44))","v":422479.90395806974},{"$f":"IF(A44=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A44,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A44=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A44,Potencia!M:M,CJ$5))","v":76.275595988386442},{"$f":"IF(A44=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A44,Potencia!M:M,CK$5))","v":74.746560072195777},{"$f":"IF(A44=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A44))","v":103.12542109174574},{"$f":"IF(A44=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A44,Energia!AA:AA,CM$5))","v":124035.89072053252},{"$f":"IF(A44=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A44,Energia!AA:AA,CN$5))","v":298444.01323753718},0]
[{"$f":"Factores!C71","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A45&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A45=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A45))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A45))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A45,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A45,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A45,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A45))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A45,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A45,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C72","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A46&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A46=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A46))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A46))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A46,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A46,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A46,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A46))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A46,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A46,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C73","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A47&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A47=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A47))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A47))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A47,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A47,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A47,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A47))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A47,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A47,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C74","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A48&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,{"$f":"SUMIFS($B48:$AP48,$B$6:$AP$6,AS$6)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMIFS($B48:$AP48,$B$6:$AP$6,BB$6,$B$7:$AP$7,BB$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B48:$AP48,$B$6:$AP$6,BL$6,$B$7:$AP$7,BL$7)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B48:$AP48,$B$6:$AP$6,BW$6,$B$7:$AP$7,BW$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"IF(A48=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A48))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A48))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A48,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A48,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A48,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A48))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A48,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A48,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C75","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A49&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A49=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A49))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A49))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A49,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A49,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A49,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A49))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A49,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A49,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C76","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A50&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A50=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A50))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A50))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A50,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A50,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A50,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A50))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A50,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A50,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C77","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A51&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A51=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A51))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A51))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A51,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A51,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A51,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A51))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A51,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A51,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C78","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A52&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A52=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A52))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A52))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A52,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A52,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A52,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A52))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A52,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A52,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C79","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A53&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A53=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A53))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A53))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A53,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A53,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A53,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A53))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A53,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A53,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C80","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A54&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A54=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A54))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A54))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A54,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A54,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A54,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A54))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A54,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A54,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C81","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A55&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A55=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A55))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A55))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A55,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A55,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A55,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A55))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A55,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A55,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C82","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A56&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A56=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A56))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A56))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A56,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A56,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A56,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A56))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A56,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A56,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C83","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A57&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A57=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A57))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A57))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A57,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A57,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A57,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A57))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A57,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A57,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C84","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A58&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,{"$f":"SUMIFS($B58:$AP58,$B$6:$AP$6,AS$6)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMIFS($B58:$AP58,$B$6:$AP$6,BB$6,$B$7:$AP$7,BB$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B58:$AP58,$B$6:$AP$6,BL$6,$B$7:$AP$7,BL$7)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B58:$AP58,$B$6:$AP$6,BW$6,$B$7:$AP$7,BW$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"IF(A58=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A58))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A58))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A58,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A58,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A58,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A58))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A58,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A58,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C85","v":"ATD"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":202.17},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":2.8189350336210572},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":10.02},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.9285395562670789E-4},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3284010523007422E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.50652209665633E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":6.8868100943057411E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},1.6221710254750231E-3,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":8.5394205433827558E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":1.5053882075141061E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":8.1800536054785571},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":8.1800536054785571},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},8.5394205433827558E-2,0.10044808750896862,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":3.3915342005877212E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":1.8429087877228809},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A59&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":4.6431092347196251E-3},null,null,202.17,0.21488076658330341,8.1800536054785571,0,0,10.02,0,0,null,202.17,2.8212550079274503E-3,0,0,0,10.02,0,0,null,null,0,1.656040417179739E-2,8.1800536054785571,0,0,0,0,0,0,null,null,0,8.0346434353073468E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A59=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A59))","v":0},{"$f":"IF(A59=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A59))","v":9.5149444661830668E-4},{"$f":"IF(A59=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A59,Potencia!M:M,CI$5))","v":1.4592085705638858E-7},{"$f":"IF(A59=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A59,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A59=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A59,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A59=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A59))","v":0},{"$f":"IF(A59=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A59,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A59=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A59,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C86","v":"ATH"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":202.17},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":2.0124074152109137},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0.82557711453450167},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":10.02},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.9285395562670789E-4},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3284010523007422E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.50652209665633E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":6.9369136713219329E-2},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0.13549453522737567},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":9.5286807294048759E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":5.5079079360721817E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":1.3154927098616291E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":8.2395659109155197},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,1.3154927098616291E-2,0.13549453522737567,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":2.9613601597402394E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":1.8563164933391338},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A60&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":4.6431092347196251E-3},null,null,202.17,3.8242100696276225E-2,0,8.2395659109155197,0,10.02,0.13549453522737567,0,null,202.17,2.8212550079274503E-3,0,0,0,10.02,0,0,null,null,0,1.4661449195272621E-2,0,8.2395659109155197,0,0,0,0,0,null,null,0,7.6044693944598649E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A60=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A60))","v":0},{"$f":"IF(A60=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A60))","v":736575.21587900165},{"$f":"IF(A60=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A60,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A60=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A60,Potencia!M:M,CJ$5))","v":97.998622058266349},{"$f":"IF(A60=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A60,Potencia!M:M,CK$5))","v":99.347002334632975},{"$f":"IF(A60=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A60))","v":9.8612836650577407},{"$f":"IF(A60=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A60,Energia!AA:AA,CM$5))","v":175896.39798241988},{"$f":"IF(A60=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A60,Energia!AA:AA,CN$5))","v":560678.81789658172},0]
[{"$f":"Factores!C87","v":"ATD PEAJE"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":202.17},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":2.8189350336210572},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":5.01},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.9285395562670789E-4},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3284010523007422E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.50652209665633E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":6.8868100943057411E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},1.6221710254750231E-3,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":16},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":16},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":3.3915342005877212E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":1.8429087877228809},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A61&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,202.17,9.3414823306465257E-3,16,0,0,5.01,0,0,null,202.17,2.8212550079274503E-3,0,0,0,5.01,0,0,null,null,0,1.50652209665633E-3,16,0,0,0,0,0,0,null,null,0,3.3915342005877212E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A61=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A61))","v":0},{"$f":"IF(A61=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A61))","v":216427.38177347125},{"$f":"IF(A61=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A61,Potencia!M:M,CI$5))","v":33.191227916355892},{"$f":"IF(A61=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A61,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A61=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A61,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A61=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A61))","v":3.2870945550192472},{"$f":"IF(A61=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A61,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A61=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A61,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C88","v":"EDEMET"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":202.17},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":2.9415028112910924},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":5.01},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":7.2953089215748626E-2},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},1.6221710254750231E-3,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A62&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,202.17,1.6221710254750231E-3,0,0,0,5.01,0,0,null,202.17,0,0,0,0,5.01,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A62=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A62))","v":0},{"$f":"IF(A62=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A62))","v":778896.77737914072},{"$f":"IF(A62=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A62,Potencia!M:M,CI$5))","v":226.30120799433988},{"$f":"IF(A62=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A62,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A62=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A62,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A62=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A62))","v":3.2870945550192472},{"$f":"IF(A62=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A62,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A62=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A62,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C89","v":"ATD_A"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A63&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A63=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A63))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A63))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A63,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A63,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A63,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A63))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A63,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A63,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C90","v":"ATH PEAJE"},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":202.17},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":2.0124074152109137},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0.82557711453450167},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":5.01},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":4.9285395562670789E-4},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":2.3284010523007422E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":1.50652209665633E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":1.6221710254750231E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":6.9369136713219329E-2},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":16},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":2.9613601597402394E-3},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":1.8563164933391338},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A64&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,202.17,7.2891372643240204E-3,0,16,0,5.01,0,0,null,202.17,2.8212550079274503E-3,0,0,0,5.01,0,0,null,null,0,1.50652209665633E-3,0,16,0,0,0,0,0,null,null,0,2.9613601597402394E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A64=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A64))","v":0},{"$f":"IF(A64=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A64))","v":357601.45431443735},{"$f":"IF(A64=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A64,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A64=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A64,Potencia!M:M,CJ$5))","v":47.461989968059669},{"$f":"IF(A64=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A64,Potencia!M:M,CK$5))","v":48.649673391914988},{"$f":"IF(A64=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A64))","v":3.2870945550192472},{"$f":"IF(A64=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A64,Energia!AA:AA,CM$5))","v":76280.727648887128},{"$f":"IF(A64=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A64,Energia!AA:AA,CN$5))","v":281320.7266655502},0]
[{"$f":"Factores!C91","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A65&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A65=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A65))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A65))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A65,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A65,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A65,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A65))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A65,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A65,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C92","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A66&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A66=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A66))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A66))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A66,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A66,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A66,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A66))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A66,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A66,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C93","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A67&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A67=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A67))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A67))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A67,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A67,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A67,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A67))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A67,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A67,Energia!AA:AA,CN$5))","v":0},0]
[{"$f":"Factores!C94","v":""},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&B$2,Ajustes!$LI$14:$LI$300,0),MATCH(B$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&C$2,Ajustes!$LI$14:$LI$300,0),MATCH(C$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&D$2,Ajustes!$LI$14:$LI$300,0),MATCH(D$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&E$2,Ajustes!$LI$14:$LI$300,0),MATCH(E$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&F$2,Ajustes!$LI$14:$LI$300,0),MATCH(F$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&G$2,Ajustes!$LI$14:$LI$300,0),MATCH(G$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&H$2,Ajustes!$LI$14:$LI$300,0),MATCH(H$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&I$2,Ajustes!$LI$14:$LI$300,0),MATCH(I$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&J$2,Ajustes!$LI$14:$LI$300,0),MATCH(J$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&K$2,Ajustes!$LI$14:$LI$300,0),MATCH(K$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&L$2,Ajustes!$LI$14:$LI$300,0),MATCH(L$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&M$2,Ajustes!$LI$14:$LI$300,0),MATCH(M$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&N$2,Ajustes!$LI$14:$LI$300,0),MATCH(N$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&O$2,Ajustes!$LI$14:$LI$300,0),MATCH(O$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&P$2,Ajustes!$LI$14:$LI$300,0),MATCH(P$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&Q$2,Ajustes!$LI$14:$LI$300,0),MATCH(Q$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&R$2,Ajustes!$LI$14:$LI$300,0),MATCH(R$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&S$2,Ajustes!$LI$14:$LI$300,0),MATCH(S$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&T$2,Ajustes!$LI$14:$LI$300,0),MATCH(T$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&U$2,Ajustes!$LI$14:$LI$300,0),MATCH(U$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&W$2,Ajustes!$LI$14:$LI$300,0),MATCH(W$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&X$2,Ajustes!$LI$14:$LI$300,0),MATCH(X$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&Y$2,Ajustes!$LI$14:$LI$300,0),MATCH(Y$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&Z$2,Ajustes!$LI$14:$LI$300,0),MATCH(Z$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&AA$2,Ajustes!$LI$14:$LI$300,0),MATCH(AA$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&AB$2,Ajustes!$LI$14:$LI$300,0),MATCH(AB$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&AC$2,Ajustes!$LI$14:$LI$300,0),MATCH(AC$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&AD$2,Ajustes!$LI$14:$LI$300,0),MATCH(AD$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&AE$2,Ajustes!$LI$14:$LI$300,0),MATCH(AE$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&AF$2,Ajustes!$LI$14:$LI$300,0),MATCH(AF$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&AG$2,Ajustes!$LI$14:$LI$300,0),MATCH(AG$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&AH$2,Ajustes!$LI$14:$LI$300,0),MATCH(AH$1,Ajustes!$E$4:$LG$4,0)),)","v":0},0,0,0,0,{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&AM$2,Ajustes!$LI$14:$LI$300,0),MATCH(AM$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&AN$2,Ajustes!$LI$14:$LI$300,0),MATCH(AN$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&AO$2,Ajustes!$LI$14:$LI$300,0),MATCH(AO$1,Ajustes!$E$4:$LG$4,0)),)","v":0},{"$f":"IFERROR(INDEX(Ajustes!$E$14:$LG$300,MATCH($A68&\"_\"&AP$2,Ajustes!$LI$14:$LI$300,0),MATCH(AP$1,Ajustes!$E$4:$LG$4,0)),)","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A68=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A68))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A68))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A68,Potencia!M:M,CI$5))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A68,Potencia!M:M,CJ$5))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A68,Potencia!M:M,CK$5))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A68))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A68,Energia!AA:AA,CM$5))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A68,Energia!AA:AA,CN$5))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(BL8:BL68,CG8:CG68)","v":0},{"$f":"SUMPRODUCT(BM8:BM68,CH8:CH68)","v":344883.67314243485},{"$f":"SUMPRODUCT(BN8:BN68,CI8:CI68)*12","v":119792.31358116509},{"$f":"SUMPRODUCT(BO8:BO68,CJ8:CJ68)*12","v":35375.430597055078},{"$f":"SUMPRODUCT(BP8:BP68,CK8:CK68)*12","v":0},{"$f":"SUMPRODUCT(BQ8:BQ68,CL8:CL68)","v":0},{"$f":"SUMPRODUCT(BR8:BR68,CM8:CM68)","v":0},{"$f":"SUMPRODUCT(BS8:BS68,CN8:CN68)","v":0},{"$f":"SUMPRODUCT(BT8:BT68,CI8:CI68)*12+SUMPRODUCT(BT8:BT68,CO8:CO68)*12","v":0},null,null,{"$f":"SUMPRODUCT(BW8:BW68,CG8:CG68)","v":0},{"$f":"SUMPRODUCT(BX8:BX68,CH8:CH68)","v":141063.61464118},{"$f":"SUMPRODUCT(BY8:BY68,CI8:CI68)*12","v":0},{"$f":"SUMPRODUCT(BZ8:BZ68,CJ8:CJ68)*12","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos IMP",null,null,null,null,null,null,null,null,null,null,"Chequeo Ingresos-Facturación Passthrough"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG6","v":"conex_"},"kWh_","kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_","Total",null,"Componente","Vble. Facturación","Ingreso estimado","Facturado","Diferencia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conex",{"$f":"SUMPRODUCT(CG$8:CG$68,BB$8:BB$68)/1000","v":962.89621974293016},null,null,null,null,null,null,null,{"$f":"SUM(BB73:BI73)","v":962.89621974293016},null,"GEN","Energía",{"$f":"BM69+BR69+BS69","v":344883.67314243485},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BN73-BO73","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPPD",null,{"$f":"SUMPRODUCT(CH$8:CH$68,C$8:C$68)-C28*CH28","v":262616.63624007098},{"$f":"SUMPRODUCT(CI$8:CI$68,D$8:D$68)*12","v":220998.9853890581},{"$f":"SUMPRODUCT(CJ$8:CJ$68,E$8:E$68)*12","v":13632.158436556982},{"$f":"SUMPRODUCT(CK$8:CK$68,F$8:F$68)*12","v":0},null,null,null,{"$f":"SUM(BB74:BI74)","v":497247.78006568603},null,"GEN","Pot",{"$f":"BN69+BO69+BP69+BT69","v":155167.74417822016},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BN74-BO74","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPPP",null,{"$f":"SUMPRODUCT(CH$8:CH$68,N$8:N$68)+SUMPRODUCT(CH$8:CH$68,S$8:S$68)","v":200831.32103527401},{"$f":"SUMPRODUCT(CI$8:CI$68,T$8:T$68)*12","v":8198.3040097954799},{"$f":"SUMPRODUCT(CJ$8:CJ$68,U$8:U$68)*12","v":782.61812493180287},null,null,{"$f":"SUMPRODUCT(CM$8:CM$68,O$8:O$68)","v":2588.6085207196579},{"$f":"SUMPRODUCT(CN$8:CN$68,P$8:P$68)","v":0},{"$f":"SUM(BB75:BI75)","v":212400.85169072094},null,"TRANS","Energía",{"$f":"BX69","v":141063.61464118},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BN75-BO75","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPPCo",null,{"$f":"SUMPRODUCT(CH$8:CH$68,K$8:K$68)","v":160934.56287456708},null,null,null,{"$f":"SUMPRODUCT(CL$8:CL$68,I$8:I$68)*12/1000","v":54246.39844729138},null,null,{"$f":"SUM(BB76:BI76)","v":215180.96132185846},null,"TRANS","Pot",{"$f":"BY69+BZ69","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BN76-BO76","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alumpu",null,{"$f":"SUMPRODUCT(CH$8:CH$68,L$8:L$68)","v":36291.11495852904},null,null,null,null,null,null,{"$f":"SUM(BB77:BI77)","v":36291.11495852904},null,"Total",null,{"$f":"SUM(BN73:BN76)","v":641115.03196183499},{"$f":"SUM(BO73:BO76)","v":{"$error":"#REF!"}},{"$f":"BN77-BO77","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMP",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ73:BJ77)","v":962083.60425653739}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Costos!A18","v":"IMP"},{"$f":"Costos!F18","v":940429.90205391741}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chequeo Ingresos-Facturación IMP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Componente IMP","Aprobado","Recuperado","Diferencia",null,"Facturado","Diferencia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Costos!A14","v":"IPSD"},{"$f":"Costos!F14","v":494759.00596523134},{"$f":"BJ74+BJ73","v":498210.67628542898},{"$f":"BB86-BC86","v":-3451.6703201976488},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BF86-BB86","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Costos!A15","v":"IPPD"},{"$f":"Costos!F15*Factor_Monomico!C12","v":209736.39292400586},{"$f":"BJ75","v":212400.85169072094},{"$f":"BB87-BC87","v":-2664.4587667150772},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BF87-BB87","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Costos!A16","v":"IMPCO"},{"$f":"Costos!F16","v":211640.0964993269},{"$f":"BJ76","v":215180.96132185846},-3540.8648225315555,null,{"$f":"(Ajustes!BF14+Ajustes!BK14+#REF!)/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Costos!A17","v":"ALUMPU"},{"$f":"Costos!F17","v":27580.102587867899},{"$f":"BJ77","v":36291.11495852904},-8711.0123706611412,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMP",{"$f":"SUM(BB86:BB89)","v":943715.59797643195},{"$f":"BJ78","v":962083.60425653739},-18368.006280105445,null,{"$f":"SUM(BF86:BF89)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]

{"sheet":"EmpalmeBTD_BTS","index":4,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[[11,0,15,0],[3,0,9,0]]}
[]
[]
[null,null,"BTD","BTS"]
["Consumo","factor de carga",0.35]
[null,"cliente-mes",1,1]
[null,"demanda",15]
[null,"energía",{"$f":"C4*C6*730","v":3832.5},{"$f":"C7","v":3832.5}]
[null,"energía 1er bloque",null,{"$f":"300-10","v":290}]
[null,"energía 2do bloque",null,{"$f":"750-300","v":450}]
[null,"energía 3er bloque",null,{"$f":"D7-750","v":3082.5}]
[]
["Cargos","fijo",{"$f":"Publicación!C118","v":5.5717836761048458},{"$f":"Publicación!C30","v":2.7631112211111972}]
[null,"demanda",{"$f":"Publicación!C119","v":17.140268340639405}]
[null,"energía 1er bloque",{"$f":"Publicación!C120","v":0.17840065674594421},{"$f":"Publicación!C31","v":0.16890799180698116}]
[null,"energía 2do bloque",null,{"$f":"Publicación!C32","v":0.23407147259926456}]
[null,"energía 3er bloque",null,{"$f":"Publicación!C33","v":0.25606414736666022}]
[]
[null,"Factura",{"$f":"SUMPRODUCT(C5:C7,C12:C14)","v":946.39632576452721},{"$f":"D12*D5+SUMPRODUCT(D14:D16,D8:D10)","v":946.39632577253485},{"$f":"C18-D18","v":-8.0076461017597467E-9},1.510511600452654,"este ajuste aplica a los cargos por potencia de generación de los BTD-BTH"]

{"sheet":"Ajustes","index":5,"n_rows":299,"n_cols":321,"rows_kept":299,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,"AJUSTES CARGOS DISTRIBUCIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AJUSTES CARGOS COMERCIALIZACION FIJOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AJUSTES CARGOS CONEXIÓN",null,null,null,null,null,null,null,null,null,null,null,null,"AJUSTES CARGOS COMERCIALIZACION VARIABLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AJUSTES CARGOS SERVICIO DE ALUMBRADO PUBLICO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AJUSTES CARGOS CONSUMO ALUMBRADO PUBLICO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AJUSTES CARGOS POR PERDIDA DE ENERGIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AJUSTES CARGOS POR PERDIDA DE POTENCIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AJUSTES CARGOS ENERGIA DE TRANSMISION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AJUSTES CARGOS POTENCIA DE TRANSMISIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AJUSTES CARGOS ENERGIA DE GENERACION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AJUSTES CARGOS POTENCIA DE GENERACION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U8","v":"CD_kWh_"},{"$f":"V8","v":"CD_kW_"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY8","v":"CCOMF_kWh_"},{"$f":"AZ8","v":"CCOMF_cliente_"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS8","v":"CX_conex_"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CM8","v":"CCOMV_kWh_"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DG8","v":"CSERAP_kWh_"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EA8","v":"CCONAP_kWh_"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FA8","v":"CPERDE_kWh_"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY8","v":"CPERDP_kWh_"},{"$f":"FZ8","v":"CPERDP_kW_"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GM8","v":"CPERDE+CPERDP_kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HA8","v":"CPET_kWh_"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HY8","v":"CPT_kWh_"},{"$f":"HZ8","v":"CPT_kW_"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JE8","v":"CENEGEN_kWh_"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KQ8","v":"CPOTGENE_kWh_"},{"$f":"KR8","v":"CPOTGEN_kW_"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LF8","v":"CENEGEN+CPOTGENE_kWh"}]
[null,null,null,null,"Cargos técnicos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos técnicos",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos técnicos",null,null,null,"Cargos Ajustados",null,null,null,null,null,null,null,null,"Cargos técnicos",null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados",null,null,null,null,null,null,null,null,"Cargos técnicos",null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados",null,null,null,null,null,null,null,null,"Cargos técnicos",null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados",null,null,null,null,null,null,null,null,"Cargos técnicos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados",null,null,null,null,null,null,null,null,"Cargos técnicos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados",null,null,"Cargos técnicos",null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados",null,null,null,null,null,null,null,null,"Cargos técnicos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos técnicos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados",null,null,null,null,null,null,null,null,"Cargos técnicos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados"]
[null,null,null,null,"Cargos de Distribución",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E6","v":"Cargos de Distribución"},null,null,null,null,null,null,null,null,null,null,"IMPSDIS",{"$f":"(cargos_distribución!C16-cargos_AP!C7)*1000","v":486541421.83580381},null,null,null,"Cargos de Comercialización Fijo",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK6","v":"Cargos de Comercialización Fijo"},null,null,null,null,null,null,null,null,null,null,"IMPCOF",{"$f":"cargos_comercialización!C19*1000","v":61005746.004947588},null,null,null,"Cargos de Conexión",null,null,null,{"$f":"BO6","v":"Cargos de Conexión"},null,null,null,null,"IMP Conexión",{"$f":"cargos_conexión!C4*1000","v":962896.21974293015},null,null,"Cargos de Comercialización Variable",null,null,null,null,null,null,null,null,null,null,{"$f":"CB6","v":"Cargos de Comercialización Variable"},null,null,null,null,"IMPCOV",{"$f":"cargos_comercialización!C20*1000","v":150634350.49437934},null,null,"Cargos de Servicio de AP",null,null,null,null,null,null,null,null,null,null,{"$f":"CV6","v":"Cargos de Servicio de AP"},null,null,null,null,"ALUMPU +  IMP_AP",{"$f":"cargos_AP!C14*1000","v":34834790.497552454},null,null,"Cargos de Consumo AP",null,null,null,null,null,null,null,null,null,null,{"$f":"DP6","v":"Cargos de Consumo AP"},null,null,null,null,"Consumo AP (1er semestre)",{"$f":"cargos_AP!C18*cargos_AP!C19*1000","v":3362524.9302651109},null,null,"Cargos de Energía de Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EJ6","v":"Cargos de Energía de Generación"},null,null,null,null,"CtoEnergGen",{"$f":"SUM(cargos_pérdidas!D13)*1000","v":192957481.49008539},null,null,"Cargos de Potencia de Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ6","v":"Cargos de Potencia de Transmisión"},null,null,null,null,null,null,null,null,null,null,"CUCOST",{"$f":"cargos_pérdidas!E13*1000","v":16778911.433920469},null,"Cargos de Pérdidas de Energía y Potencia",null,null,"Cargos de Energía de Transmisión",null,null,null,null,null,null,null,null,null,null,{"$f":"GP6","v":"Cargos de Energía de Transmisión"},null,null,null,null,"CPET",{"$f":"cargos_abastecimiento!H359*1000/2","v":8297443.1476460556},null,null,"Cargos de Potencia de Transmisión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HJ6","v":"Cargos de Potencia de Transmisión"},null,null,null,null,null,null,null,null,null,null,"CUCOST",{"$f":"cargos_abastecimiento!C211*1000/2","v":16638407.123877434},null,null,"Cargos de Energía de Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IN6","v":"Cargos de Energía de Generación"},null,null,null,null,"CtoEnergGen",{"$f":"SUM(cargos_abastecimiento!I197:K197)*1000/2","v":152603251.12082592},null,null,"Cargos de Potencia de Generación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JN6","v":"Cargos de Potencia de Generación"},null,null,null,null,null,null,null,null,null,null,"C_POT_GEN",{"$f":"cargos_abastecimiento!C13/2*1000","v":75765067.07661815},null,null,"Cargos de Energía y Potencia Energizados"]
[null,null,null,null,"Energía","Potencia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E7","v":"Energía"},{"$f":"F7","v":"Potencia"},null,null,null,null,null,null,null,null,null,"chequeo",{"$f":"AG6-SUM(J14:K14)","v":-0.10909414291381836},null,null,null,"Energía","Cliente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK7","v":"Energía"},{"$f":"AL7","v":"Cliente"},null,null,null,null,null,null,null,null,null,"chequeo",{"$f":"BK6-SUM(AN14:AO14)","v":0},null,null,null,"Cliente",null,null,null,{"$f":"BO7","v":"Cliente"},null,null,null,null,"chequeo",{"$f":"BY6-SUM(BQ14)","v":0},null,null,"Energía",null,null,null,null,null,null,null,null,null,null,{"$f":"CB7","v":"Energía"},null,null,null,null,"chequeo",{"$f":"CS6-SUM(CD14)","v":-5.4233163595199585E-2},null,null,"Energía",null,null,null,null,null,null,null,null,null,null,{"$f":"CV7","v":"Energía"},null,null,null,null,"chequeo",{"$f":"DM6-SUM(CX14)","v":-7.6536685228347778E-3},null,null,"Energía",null,null,null,null,null,null,null,null,null,null,{"$f":"DP7","v":"Energía"},null,null,null,null,"chequeo",{"$f":"EG6-SUM(DR14)","v":-7.5326021760702133E-4},null,null,"Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EJ7","v":"Energía"},null,null,null,null,"chequeo",{"$f":"FG6-SUM(EM14)","v":-4.8867911100387573E-2},null,null,"Energía","Potencia",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ7","v":"Energía"},{"$f":"FK7","v":"Potencia"},null,null,null,null,null,null,null,null,null,"chequeo",{"$f":"GK6-SUM(FN14:FO14)","v":-3.5175345838069916E-3},null,{"$f":"KR7","v":"Potencia"},null,null,"Energía",null,null,null,null,null,null,null,null,null,null,{"$f":"GP7","v":"Energía"},null,null,null,null,"chequeo",{"$f":"HG6-SUM(GR14)","v":-2.3215534165501595E-3},null,null,"Energía","Potencia",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HJ7","v":"Energía"},{"$f":"HK7","v":"Potencia"},null,null,null,null,null,null,null,null,null,"chequeo",{"$f":"IK6-SUM(HN14:HO14)","v":-3.1361151486635208E-3},null,null,"Energía",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IN7","v":"Energía"},null,null,null,null,"chequeo",{"$f":"JK6-SUM(IQ14)","v":-8.5394203662872314E-2},null,null,"Energía","Potencia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JN7","v":"Energía"},{"$f":"JO7","v":"Potencia"},null,null,null,null,null,null,null,null,null,"chequeo",{"$f":"LC6-SUM(JR14:JS14)","v":-1.3920128345489502E-2},null,null,{"$f":"KQ7","v":"Energía"}]
[null,null,null,null,"CD_kWh_","CD_kW_",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E8","v":"CD_kWh_"},{"$f":"F8","v":"CD_kW_"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CCOMF_kWh_","CCOMF_cliente_",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK8","v":"CCOMF_kWh_"},{"$f":"AL8","v":"CCOMF_cliente_"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CX_conex_",null,null,null,{"$f":"BO8","v":"CX_conex_"},null,null,null,null,null,null,null,null,"CCOMV_kWh_",null,null,null,null,null,null,null,null,null,null,{"$f":"CB8","v":"CCOMV_kWh_"},null,null,null,null,null,null,null,null,"CSERAP_kWh_",null,null,null,null,null,null,null,null,null,null,{"$f":"CV8","v":"CSERAP_kWh_"},null,null,null,null,null,null,null,null,"CCONAP_kWh_",null,null,null,null,null,null,null,null,null,null,{"$f":"DP8","v":"CCONAP_kWh_"},null,null,null,null,null,null,null,null,"CPERDE_kWh_",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EJ8","v":"CPERDE_kWh_"},null,null,null,null,null,null,null,null,"CPERDP_kWh_","CPERDP_kW_",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ8","v":"CPERDP_kWh_"},{"$f":"FK8","v":"CPERDP_kW_"},null,null,null,null,null,null,null,null,null,null,null,null,"CPERDE+CPERDP_kWh",null,null,"CPET_kWh_",null,null,null,null,null,null,null,null,null,null,{"$f":"GP8","v":"CPET_kWh_"},null,null,null,null,null,null,null,null,"CPT_kWh_","CPT_kW_",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HJ8","v":"CPT_kWh_"},{"$f":"HK8","v":"CPT_kW_"},null,null,null,null,null,null,null,null,null,null,null,null,null,"CENEGEN_kWh_",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IN8","v":"CENEGEN_kWh_"},null,null,null,null,null,null,null,null,"CPOTGENE_kWh_","CPOTGEN_kW_",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JN8","v":"CPOTGENE_kWh_"},{"$f":"JO8","v":"CPOTGEN_kW_"},null,null,null,null,null,null,null,null,null,null,null,null,null,"CENEGEN+CPOTGENE_kWh"]
[]
["Grupo Tarifario","Categoría","Grupo subsidiado","Descuento","Cargos Técnicos",null,"Tipo Demanda","Selector FP o FPM/FPB","Selector FP o FPM/FPB","Ingresos Técnicos",null,null,"Ajuste BTS 10 kWh",null,null,null,"Ajuste Subsidios",null,null,null,"Cargos Ajustados",null,null,"Ingresos Tarifarios",null,null,null,null,null,null,null,null,null,null,null,null,"Cargos Técnicos",null,"Selector FP o FPM/FPB","Ingresos Técnicos",null,null,"Ajuste BTS 10 kWh",null,null,null,"Ajuste Subsidios",null,null,null,"Cargos Ajustados",null,null,"Ingresos Tarifarios",null,null,null,null,null,null,null,null,null,null,null,null,"Cargos Técnicos",null,"Ingresos Técnicos",null,"Cargos Ajustados",null,"Ingresos Tarifarios",null,null,null,null,null,null,"Cargos Técnicos","Selector FP o FPM/FPB","Ingresos Técnicos",null,"Ajuste BTS 10 kWh",null,null,null,"Ajuste Subsidios",null,null,"Cargos Ajustados",null,"Ingresos Tarifarios",null,null,null,null,null,null,"Cargos Técnicos","Selector FP o FPM/FPB","Ingresos Técnicos",null,"Ajuste BTS 10 kWh",null,null,null,"Ajuste Subsidios",null,null,"Cargos Ajustados",null,"Ingresos Tarifarios",null,null,null,null,null,null,"Cargos Técnicos","Selector FP o FPM/FPB","Ingresos Técnicos",null,"Ajuste BTS 10 kWh",null,null,null,"Ajuste Subsidios",null,null,"Cargos Ajustados",null,"Ingresos Tarifarios",null,null,null,null,null,null,"Cargos Técnicos","Tipo Energía","Selector FP o FPM/FPB","Ingresos Técnicos",null,"Ajuste BTS 10 kWh",null,null,null,"Ajuste relación de cargos",null,null,null,null,"Ajuste Subsidios",null,null,"Cargos Ajustados",null,"Ingresos Tarifarios",null,null,null,null,null,null,"Cargos Técnicos",null,"Tipo Demanda","Selector FP o FPM/FPB","Ingresos Técnicos",null,null,"Ajuste BTS 10 kWh",null,null,null,"Ajuste Subsidios",null,null,null,"Cargos Ajustados",null,null,"Ingresos Tarifarios",null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados",null,null,"Cargos Técnicos","Selector FP o FPM/FPB","Ingresos Técnicos",null,"Ajuste BTS 10 kWh",null,null,null,"Ajuste Subsidios",null,null,"Cargos Ajustados",null,"Ingresos Tarifarios",null,null,null,null,null,null,"Cargos Técnicos",null,"Tipo Demanda","Selector FP o FPM/FPB","Ingresos Técnicos",null,null,"Ajuste BTS 10 kWh",null,null,null,"Ajuste Subsidios",null,null,null,"Cargos Ajustados",null,null,"Ingresos Tarifarios",null,null,null,null,null,null,null,null,null,null,null,"Cargos Técnicos","Tipo Energía","Selector FP o FPM/FPB","Ingresos Técnicos",null,"Ajuste BTS 10 kWh",null,null,null,"Ajuste relación de cargos",null,null,null,null,"Ajuste Subsidios",null,null,"Cargos Ajustados",null,"Ingresos Tarifarios",null,null,null,null,null,null,"Cargos Técnicos",null,"Tipo Demanda","Selector FP o FPM/FPB","Ingresos Técnicos",null,null,"Ajuste BTS 10 kWh",null,null,null,"Ajuste acople BTD-BTS",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajuste Subsidios",null,null,null,"Cargos Ajustados",null,null,"Ingresos Tarifarios",null,null,null,null,null,null,null,null,null,null,null,"Cargos Ajustados"]
[null,null,null,null,"$/kWh","$/kW",null,null,"para CD","Ingreso energía (B/./año)","Ingreso Demanda (B/./año)",null,"Ingreso energía (B/./año)","Multiplicador energía","Cargo energía ajustado",null,"Ingreso energía (B/./año)","Ingreso Demanda (B/./año)","Multiplicador cargos",null,"$/kWh","$/kW",null,"Ingreso energía (B/./año)",null,null,null,null,"Ingreso Demanda (B/./año)",null,null,null,null,null,null,null,"$/kWh","$/cliente",null,"Ingreso energía (B/./año)","Ingreso cliente (B/./año)",null,"Ingreso energía (B/./año)","Multiplicador energía","Cargo energía ajustado",null,"Ingreso energía (B/./año)","Ingreso cliente (B/./año)","Multiplicador cargos",null,"$/kWh","$/cliente",null,"Ingreso energía (B/./año)",null,null,null,null,"Ingreso cliente (B/./año)",null,null,null,null,null,null,null,"$/cliente",null,"Ingreso cliente (B/./año)",null,"$/cliente",null,"Inmreso cliente (B/./año)",null,null,null,null,null,null,"$/kWh",null,"Ingreso energía (B/./año)",null,"Ingreso energía (B/./año)","Multiplicador energía","Cargo energía ajustado",null,"Ingreso energía (B/./año)","Multiplicador cargos",null,"$/kWh",null,"Ingreso energía (B/./año)",null,null,null,null,null,null,"$/kWh",null,"Ingreso energía (B/./año)",null,"Ingreso energía (B/./año)","Multiplicador energía","Cargo energía ajustado",null,"Ingreso energía (B/./año)","Multiplicador cargos",null,"$/kWh",null,"Ingreso energía (B/./año)",null,null,null,null,null,null,"$/kWh",null,"Ingreso energía (B/./1erSem)",null,"Ingreso energía (B/./1erSem)","Multiplicador energía","Cargo energía ajustado",null,"Ingreso energía (B/./1erSem)","Multiplicador cargos",null,"$/kWh",null,"Ingreso energía (B/./1erSem)",null,null,null,null,null,null,"$/kWh",null,null,"Ingreso energía (B/./año)",null,"Ingreso energía (B/./año)","Multiplicador energía","Cargo energía ajustado",null,"Relación de cargos","Ingreso energía (B/./año)","Multiplicador energía","Cargo energía ajustado",null,"Ingreso energía (B/./año)","Multiplicador cargos",null,"$/kWh",null,"Ingreso energía (B/./año)",null,null,null,null,null,null,"$/kWh","$/kW",null,null,"Ingreso energía (B/./año)","Ingreso Demanda (B/./año)",null,"Ingreso energía (B/./año)","Multiplicador energía","Cargo energía ajustado",null,"Ingreso energía (B/./año)","Ingreso Demanda (B/./año)","Multiplicador cargos",null,"$/kWh","$/kW",null,"Ingreso energía (B/./año)",null,null,null,null,"Ingreso Demanda (B/./año)",null,null,null,null,null,"$/kWh",null,null,"$/kWh",null,"Ingreso energía (B/./año)",null,"Ingreso energía (B/./año)","Multiplicador energía","Cargo energía ajustado",null,"Ingreso energía (B/./año)","Multiplicador cargos",null,"$/kWh",null,"Ingreso energía (B/./año)",null,null,null,null,null,null,"$/kWh","$/kW",null,null,"Ingreso energía (B/./año)","Ingreso Demanda (B/./año)",null,"Ingreso energía (B/./año)","Multiplicador energía","Cargo energía ajustado",null,"Ingreso energía (B/./año)","Ingreso Demanda (B/./año)","Multiplicador cargos",null,"$/kWh","$/kW",null,"Ingreso energía (B/./año)",null,null,null,null,"Ingreso Demanda (B/./año)",null,null,null,null,null,null,"$/kWh",null,null,"Ingreso energía (B/./año)",null,"Ingreso energía (B/./año)","Multiplicador energía","Cargo energía ajustado",null,"Relación de cargos","Ingreso energía (B/./año)","Multiplicador energía","Cargo energía ajustado",null,"Ingreso energía (B/./año)","Multiplicador cargos",null,"$/kWh",null,"Ingreso energía (B/./año)",null,null,null,null,null,null,"$/kWh","$/kW",null,null,"Ingreso energía (B/./año)","Ingreso Demanda (B/./año)",null,"Ingreso energía (B/./año)","Multiplicador energía","Cargo energía ajustado",null,"tarifas a ajustar para escalonamiento BTS","Ajuste BTD-BTH",null,"Ingreso energía (B/./año) BTS sin Ajuste y escalonado","tarifas a ajustar","Multiplicador","Ingreso energía (B/./año)","Ingreso potencia (B/./año)","Multiplicador","Cargo energía ajustado","Cargo Demanda ajustado","Ingreso energía (B/./año)","Ingreso potencia (B/./año)",null,"Ingreso energía (B/./año)","Ingreso Demanda (B/./año)","Multiplicador cargos",null,"$/kWh","$/kW",null,"Ingreso energía (B/./año)",null,null,null,null,"Ingreso Demanda (B/./año)",null,null,null,null,null,null,"$/kWh"]
[null,null,null,null,null,null,null,null,null,"VP","VP",null,"VP",null,null,null,"VP","VP",null,null,null,null,null,"2026/2027","2027/2028","2028/2029","2029/2030","VP","2026/2027","2027/2028","2028/2029","2029/2030","VP",null,null,null,null,null,null,"VP","VP",null,"VP",null,null,null,"VP","VP",null,null,null,null,null,"2026/2027","2027/2028","2028/2029","2029/2030","VP","2026/2027","2027/2028","2028/2029","2029/2030","VP",null,null,null,null,null,"VP",null,null,null,"2026/2027","2027/2028","2028/2029","2029/2030","VP",null,null,null,null,"VP",null,"VP",null,null,null,"VP",null,null,null,null,"2026/2027","2027/2028","2028/2029","2029/2030","VP",null,null,null,null,"VP",null,"VP",null,null,null,"VP",null,null,null,null,"2026/2027","2027/2028","2028/2029","2029/2030","VP",null,null,null,null,"VP",null,"VP",null,null,null,"VP",null,null,null,null,"2026/2027","2027/2028","2028/2029","2029/2030","VP",null,null,null,null,null,"1er Sem",null,"1er Sem",null,null,null,null,"1er Sem",null,null,null,"1er Sem",null,null,null,null,"2026/2027","2027/2028","2028/2029","2029/2030","VP",null,null,null,null,null,null,"VP","VP",null,"VP",null,null,null,"VP","VP",null,null,null,null,null,"2026/2027","2027/2028","2028/2029","2029/2030","VP","2026/2027","2027/2028","2028/2029","2029/2030","VP",null,null,null,null,null,null,"VP",null,"VP",null,null,null,"VP",null,null,null,null,"2026/2027","2027/2028","2028/2029","2029/2030","VP",null,null,null,null,null,null,"VP","VP",null,"VP",null,null,null,"VP","VP",null,null,null,null,null,"2026/2027","2027/2028","2028/2029","2029/2030","VP","2026/2027","2027/2028","2028/2029","2029/2030","VP",null,null,null,null,null,"1er Sem",null,"1er Sem",null,null,null,null,"1er Sem",null,null,null,"1er Sem",null,null,null,null,"2026/2027","2027/2028","2028/2029","2029/2030","VP",null,null,null,null,null,null,"VP","VP",null,"VP",null,null,null,null,null,null,"1er Sem",null,null,"1er Sem","1er Sem",null,null,null,"1er Sem","1er Sem",null,"VP","VP",null,null,null,null,null,"2026/2027","2027/2028","2028/2029","2029/2030","VP","2026/2027","2027/2028","2028/2029","2029/2030","VP"]
[]
["TOTAL","TOTAL",null,null,null,null,null,null,null,{"$f":"SUM(J15,J16,J17,J22,J78,J83,J139,J144,J200,J211,J212,J217,J218,J223,J224,J229,J245,J256,J267,J278,J289)","v":241912177.38920653},{"$f":"SUM(K15,K16,K17,K22,K78,K83,K139,K144,K200,K211,K212,K217,K218,K223,K224,K229,K245,K256,K267,K278,K289)","v":244629244.55569142},null,{"$f":"SUM(M15,M16,M17,M22,M78,M83,M139,M144,M200,M211,M212,M217,M218,M223,M224,M229,M245,M256,M267,M278,M289)","v":236207585.36277419},null,null,null,{"$f":"SUM(Q15,Q16,Q17,Q22,Q78,Q83,Q139,Q144,Q200,Q211,Q212,Q217,Q218,Q223,Q224,Q229,Q245,Q256,Q267,Q278,Q289)","v":228234445.47701854},{"$f":"SUM(R15,R16,R17,R22,R78,R83,R139,R144,R200,R211,R212,R217,R218,R223,R224,R229,R245,R256,R267,R278,R289)","v":244575300.90286738},null,null,null,null,null,{"$f":"SUM(X15,X16,X17,X22,X78,X83,X139,X144,X200,X211,X212,X217,X218,X223,X224,X229,X245,X256,X267,X278,X289)","v":72180897.384126022},{"$f":"SUM(Y15,Y16,Y17,Y22,Y78,Y83,Y139,Y144,Y200,Y211,Y212,Y217,Y218,Y223,Y224,Y229,Y245,Y256,Y267,Y278,Y289)","v":73381649.733437538},{"$f":"SUM(Z15,Z16,Z17,Z22,Z78,Z83,Z139,Z144,Z200,Z211,Z212,Z217,Z218,Z223,Z224,Z229,Z245,Z256,Z267,Z278,Z289)","v":74277730.921465859},{"$f":"SUM(AA15,AA16,AA17,AA22,AA78,AA83,AA139,AA144,AA200,AA211,AA212,AA217,AA218,AA223,AA224,AA229,AA245,AA256,AA267,AA278,AA289)","v":75018954.041793868},{"$f":"SUM(AB15,AB16,AB17,AB22,AB78,AB83,AB139,AB144,AB200,AB211,AB212,AB217,AB218,AB223,AB224,AB229,AB245,AB256,AB267,AB278,AB289)","v":241912177.38920659},{"$f":"SUM(AC15,AC16,AC17,AC22,AC78,AC83,AC139,AC144,AC200,AC211,AC212,AC217,AC218,AC223,AC224,AC229,AC245,AC256,AC267,AC278,AC289)","v":73038291.140053153},{"$f":"SUM(AD15,AD16,AD17,AD22,AD78,AD83,AD139,AD144,AD200,AD211,AD212,AD217,AD218,AD223,AD224,AD229,AD245,AD256,AD267,AD278,AD289)","v":74212875.305775955},{"$f":"SUM(AE15,AE16,AE17,AE22,AE78,AE83,AE139,AE144,AE200,AE211,AE212,AE217,AE218,AE223,AE224,AE229,AE245,AE256,AE267,AE278,AE289)","v":75089428.060315505},{"$f":"SUM(AF15,AF16,AF17,AF22,AF78,AF83,AF139,AF144,AF200,AF211,AF212,AF217,AF218,AF223,AF224,AF229,AF245,AF256,AF267,AF278,AF289)","v":75814497.592554539},{"$f":"SUM(AG15,AG16,AG17,AG22,AG78,AG83,AG139,AG144,AG200,AG211,AG212,AG217,AG218,AG223,AG224,AG229,AG245,AG256,AG267,AG278,AG289)","v":244629244.55569142},{"$f":"IF(AB14=J14,\"ok\",\"revisar\")","v":"ok"},{"$f":"IF(ROUND(AG14,5)=ROUND(K14,5),\"ok\",\"revisar\")","v":"ok"},null,null,null,null,{"$f":"SUM(AN15,AN16,AN17,AN22,AN78,AN83,AN139,AN144,AN200,AN211,AN212,AN217,AN218,AN223,AN224,AN229,AN245,AN256,AN267,AN278,AN289)","v":9679732.1120127402},51326013.892934829,null,{"$f":"SUM(AQ15,AQ16,AQ17,AQ22,AQ78,AQ83,AQ139,AQ144,AQ200,AQ211,AQ212,AQ217,AQ218,AQ223,AQ224,AQ229,AQ245,AQ256,AQ267,AQ278,AQ289)","v":9679732.1120127402},null,null,null,{"$f":"SUM(AU15,AU16,AU17,AU22,AU78,AU83,AU139,AU144,AU200,AU211,AU212,AU217,AU218,AU223,AU224,AU229,AU245,AU256,AU267,AU278,AU289)","v":9555094.7797469329},48155679.62591964,null,null,null,null,null,{"$f":"SUM(BB15,BB16,BB17,BB22,BB78,BB83,BB139,BB144,BB200,BB211,BB212,BB217,BB218,BB223,BB224,BB229,BB245,BB256,BB267,BB278,BB289)","v":3018265.5375558287},3068475.1118311542,3105944.8323716368,3136939.148007195,10115628.201034397,14875938.425804852,15309304.119870819,15754977.189980332,16213652.971590698,50890117.803913169,{"$f":"IF(BF14+BK14=AN14+AO14,\"ok\",\"revisar\")","v":"ok"},null,null,null,null,{"$f":"SUM(BQ15,BQ16,BQ17,BQ22,BQ78,BQ83,BQ139,BQ144,BQ200,BQ211,BQ212,BQ217,BQ218,BQ223,BQ224,BQ229,BQ245,BQ256,BQ267,BQ278,BQ289)","v":962896.21974293015},null,null,null,{"$f":"SUM(BU15,BU16,BU17,BU22,BU78,BU83,BU139,BU144,BU200,BU211,BU212,BU217,BU218,BU223,BU224,BU229,BU245,BU256,BU267,BU278,BU289)","v":294387.94579902512},284757.10157191817,292740.06709809683,301194.38381566049,962896.21974293015,{"$f":"IF(ROUND(BY14-BQ14,8)=0,\"ok\",\"revisar\")","v":"ok"},null,null,null,{"$f":"SUM(CD15,CD16,CD17,CD22,CD78,CD83,CD139,CD144,CD200,CD211,CD212,CD217,CD218,CD223,CD224,CD229,CD245,CD256,CD267,CD278,CD289)","v":150634350.54861251},null,{"$f":"SUM(CF15,CF16,CF17,CF22,CF78,CF83,CF139,CF144,CF200,CF211,CF212,CF217,CF218,CF223,CF224,CF229,CF245,CF256,CF267,CF278,CF289)","v":147798466.42154241},null,null,null,{"$f":"SUM(CJ15,CJ16,CJ17,CJ22,CJ78,CJ83,CJ139,CJ144,CJ200,CJ211,CJ212,CJ217,CJ218,CJ223,CJ224,CJ229,CJ245,CJ256,CJ267,CJ278,CJ289)","v":143827288.02082342},null,null,null,null,{"$f":"SUM(CO15,CO16,CO17,CO22,CO78,CO83,CO139,CO144,CO200,CO211,CO212,CO217,CO218,CO223,CO224,CO229,CO245,CO256,CO267,CO278,CO289)","v":44945744.0216804},45693430.150264092,46251403.220397487,46712949.055338286,{"$f":"SUM(CS15,CS16,CS17,CS22,CS78,CS83,CS139,CS144,CS200,CS211,CS212,CS217,CS218,CS223,CS224,CS229,CS245,CS256,CS267,CS278,CS289)","v":150634350.54861256},{"$f":"IF(CS14=CD14,\"ok\",\"revisar\")","v":"ok"},null,null,null,{"$f":"SUM(CX15,CX16,CX17,CX22,CX78,CX83,CX139,CX144,CX200,CX211,CX212,CX217,CX218,CX223,CX224,CX229,CX245,CX256,CX267,CX278,CX289)","v":34834790.505206123},null,{"$f":"SUM(CZ15,CZ16,CZ17,CZ22,CZ78,CZ83,CZ139,CZ144,CZ200,CZ211,CZ212,CZ217,CZ218,CZ223,CZ224,CZ229,CZ245,CZ256,CZ267,CZ278,CZ289)","v":34434575.743844211},null,null,null,{"$f":"SUM(DD15,DD16,DD17,DD22,DD78,DD83,DD139,DD144,DD200,DD211,DD212,DD217,DD218,DD223,DD224,DD229,DD245,DD256,DD267,DD278,DD289)","v":33871438.272488356},null,null,null,null,{"$f":"SUM(DI15,DI16,DI17,DI22,DI78,DI83,DI139,DI144,DI200,DI211,DI212,DI217,DI218,DI223,DI224,DI229,DI245,DI256,DI267,DI278,DI289)","v":10393881.716340739},{"$f":"SUM(DJ15,DJ16,DJ17,DJ22,DJ78,DJ83,DJ139,DJ144,DJ200,DJ211,DJ212,DJ217,DJ218,DJ223,DJ224,DJ229,DJ245,DJ256,DJ267,DJ278,DJ289)","v":10566786.84234087},{"$f":"SUM(DK15,DK16,DK17,DK22,DK78,DK83,DK139,DK144,DK200,DK211,DK212,DK217,DK218,DK223,DK224,DK229,DK245,DK256,DK267,DK278,DK289)","v":10695820.137922309},{"$f":"SUM(DL15,DL16,DL17,DL22,DL78,DL83,DL139,DL144,DL200,DL211,DL212,DL217,DL218,DL223,DL224,DL229,DL245,DL256,DL267,DL278,DL289)","v":10802554.285737121},{"$f":"SUM(DM15,DM16,DM17,DM22,DM78,DM83,DM139,DM144,DM200,DM211,DM212,DM217,DM218,DM223,DM224,DM229,DM245,DM256,DM267,DM278,DM289)","v":34834790.50520613},{"$f":"IF(DM14=CX14,\"ok\",\"revisar\")","v":"ok"},null,null,null,{"$f":"SUM(DR15,DR16,DR17,DR22,DR78,DR83,DR139,DR144,DR200,DR211,DR212,DR217,DR218,DR223,DR224,DR229,DR245,DR256,DR267,DR278,DR289)","v":3362524.9310183711},null,{"$f":"SUM(DT15,DT16,DT17,DT22,DT78,DT83,DT139,DT144,DT200,DT211,DT212,DT217,DT218,DT223,DT224,DT229,DT245,DT256,DT267,DT278,DT289)","v":3323892.9397344086},null,null,null,{"$f":"SUM(DX15,DX16,DX17,DX22,DX78,DX83,DX139,DX144,DX200,DX211,DX212,DX217,DX218,DX223,DX224,DX229,DX245,DX256,DX267,DX278,DX289)","v":3269534.6828308259},null,null,null,null,{"$f":"SUM(EC15,EC16,EC17,EC22,EC78,EC83,EC139,EC144,EC200,EC211,EC212,EC217,EC218,EC223,EC224,EC229,EC245,EC256,EC267,EC278,EC289)","v":3362524.9310183716},null,null,null,null,{"$f":"IF(ROUND(EC14,5)=ROUND(DR14,5),\"ok\",\"revisar\")","v":"ok"},null,null,null,null,{"$f":"SUM(EM15,EM16,EM17,EM22,EM78,EM83,EM139,EM144,EM200,EM211,EM212,EM217,EM218,EM223,EM224,EM229,EM245,EM256,EM267,EM278,EM289)","v":192957481.5389533},null,{"$f":"SUM(EO15,EO16,EO17,EO22,EO78,EO83,EO139,EO144,EO200,EO211,EO212,EO217,EO218,EO223,EO224,EO229,EO245,EO256,EO267,EO278,EO289)","v":190402153.9023222},null,null,null,null,{"$f":"SUM(ET15,ET16,ET17,ET22,ET78,ET83,ET139,ET144,ET200,ET211,ET212,ET217,ET218,ET223,ET224,ET229,ET245,ET256,ET267,ET278,ET289)","v":192957481.5389533},null,null,null,{"$f":"SUM(EX15,EX16,EX17,EX22,EX78,EX83,EX139,EX144,EX200,EX211,EX212,EX217,EX218,EX223,EX224,EX229,EX245,EX256,EX267,EX278,EX289)","v":186810373.02157274},null,null,null,null,{"$f":"SUM(FC15,FC16,FC17,FC22,FC78,FC83,FC139,FC144,FC200,FC211,FC212,FC217,FC218,FC223,FC224,FC229,FC245,FC256,FC267,FC278,FC289)","v":57581354.549415305},58532842.513303831,59242906.055564113,59830258.542656712,192957481.5389533,{"$f":"IF(FG14=EM14,\"ok\",\"revisar\")","v":"ok"},null,null,null,null,null,{"$f":"SUM(FN15,FN16,FN17,FN22,FN78,FN83,FN139,FN144,FN200,FN211,FN212,FN217,FN218,FN223,FN224,FN229,FN245,FN256,FN267,FN278,FN289)","v":7800007.7213633927},8978903.716074612,null,{"$f":"SUM(FQ15,FQ16,FQ17,FQ22,FQ78,FQ83,FQ139,FQ144,FQ200,FQ211,FQ212,FQ217,FQ218,FQ223,FQ224,FQ229,FQ245,FQ256,FQ267,FQ278,FQ289)","v":7616073.7733760951},null,null,null,{"$f":"SUM(FU15,FU16,FU17,FU22,FU78,FU83,FU139,FU144,FU200,FU211,FU212,FU217,FU218,FU223,FU224,FU229,FU245,FU256,FU267,FU278,FU289)","v":7358994.7236830005},8976885.7693877444,null,null,null,null,null,{"$f":"SUM(GB15,GB16,GB17,GB22,GB78,GB83,GB139,GB144,GB200,GB211,GB212,GB217,GB218,GB223,GB224,GB229,GB245,GB256,GB267,GB278,GB289)","v":2327338.6358939107},2366054.6596061289,2394947.1290180525,2418846.488381471,7800007.7213633936,2680251.3666927712,2723835.3913708986,2756360.6866564723,2783265.0578041459,8978903.7160746101,{"$f":"IF(GF14+GK14=FN14+FO14,\"ok\",\"revisar\")","v":"ok"},null,null,null,null,null,{"$f":"SUM(GR15,GR16,GR17,GR22,GR78,GR83,GR139,GR144,GR200,GR211,GR212,GR217,GR218,GR223,GR224,GR229,GR245,GR256,GR267,GR278,GR289)","v":8297443.149967609},null,{"$f":"SUM(GT15,GT16,GT17,GT22,GT78,GT83,GT139,GT144,GT200,GT211,GT212,GT217,GT218,GT223,GT224,GT229,GT245,GT256,GT267,GT278,GT289)","v":8178379.1442790851},null,null,null,{"$f":"SUM(GX15,GX16,GX17,GX22,GX78,GX83,GX139,GX144,GX200,GX211,GX212,GX217,GX218,GX223,GX224,GX229,GX245,GX256,GX267,GX278,GX289)","v":8010846.7030540556},null,null,null,null,{"$f":"SUM(HC15,HC16,HC17,HC22,HC78,HC83,HC139,HC144,HC200,HC211,HC212,HC217,HC218,HC223,HC224,HC229,HC245,HC256,HC267,HC278,HC289)","v":8297443.1499676108},null,null,null,null,{"$f":"IF(ROUND(HC14,5)=ROUND(GR14,5),\"ok\",\"revisar\")","v":"ok"},null,null,null,null,null,{"$f":"SUM(HN15,HN16,HN17,HN22,HN78,HN83,HN139,HN144,HN200,HN211,HN212,HN217,HN218,HN223,HN224,HN229,HN245,HN256,HN267,HN278,HN289)","v":11729521.066711327},{"$f":"SUM(HO15,HO16,HO17,HO22,HO78,HO83,HO139,HO144,HO200,HO211,HO212,HO217,HO218,HO223,HO224,HO229,HO245,HO256,HO267,HO278,HO289)","v":4908886.0603022221},null,{"$f":"SUM(HQ15,HQ16,HQ17,HQ22,HQ78,HQ83,HQ139,HQ144,HQ200,HQ211,HQ212,HQ217,HQ218,HQ223,HQ224,HQ229,HQ245,HQ256,HQ267,HQ278,HQ289)","v":11568681.330802459},null,null,null,{"$f":"SUM(HU15,HU16,HU17,HU22,HU78,HU83,HU139,HU144,HU200,HU211,HU212,HU217,HU218,HU223,HU224,HU229,HU245,HU256,HU267,HU278,HU289)","v":11342781.903179439},{"$f":"SUM(HV15,HV16,HV17,HV22,HV78,HV83,HV139,HV144,HV200,HV211,HV212,HV217,HV218,HV223,HV224,HV229,HV245,HV256,HV267,HV278,HV289)","v":4907874.6008912455},null,null,null,null,null,{"$f":"SUM(IB15,IB16,IB17,IB22,IB78,IB83,IB139,IB144,IB200,IB211,IB212,IB217,IB218,IB223,IB224,IB229,IB245,IB256,IB267,IB278,IB289)","v":11729476.794816853},null,null,null,null,{"$f":"SUM(IG15,IG16,IG17,IG22,IG78,IG83,IG139,IG144,IG200,IG211,IG212,IG217,IG218,IG223,IG224,IG229,IG245)","v":4908930.3321966976},null,null,null,null,{"$f":"IF(IB14+IG14=HN14+HO14,\"ok\",\"revisar\")","v":"revisar"},null,null,null,null,{"$f":"SUM(IQ15,IQ16,IQ17,IQ22,IQ78,IQ83,IQ139,IQ144,IQ200,IQ211,IQ212,IQ217,IQ218,IQ223,IQ224,IQ229,IQ245,IQ256,IQ267,IQ278,IQ289)","v":152603251.20622012},null,{"$f":"SUM(IS15,IS16,IS17,IS22,IS78,IS83,IS139,IS144,IS200,IS211,IS212,IS217,IS218,IS223,IS224,IS229,IS245,IS256,IS267,IS278,IS289)","v":150413473.69990775},null,null,null,null,{"$f":"SUM(IX15,IX16,IX17,IX22,IX78,IX83,IX139,IX144,IX200,IX211,IX212,IX217,IX218,IX223,IX224,IX229,IX245,IX256,IX267,IX278,IX289)","v":197710843.67406386},null,null,null,{"$f":"SUM(JB15,JB16,JB17,JB22,JB78,JB83,JB139,JB144,JB200,JB211,JB212,JB217,JB218,JB223,JB224,JB229,JB245,JB256,JB267,JB278,JB289)","v":148034204.49730378},null,null,null,null,{"$f":"SUM(JG15,JG16,JG17,JG22,JG78,JG83,JG139,JG144,JG200,JG211,JG212,JG217,JG218,JG223,JG224,JG229,JG245,JG256,JG267,JG278,JG289)","v":152603251.20622012},null,null,null,null,{"$f":"IF(JG14=IQ14,\"ok\",\"revisar\")","v":"ok"},null,null,null,null,null,{"$f":"SUM(JR15,JR16,JR17,JR22,JR78,JR83,JR139,JR144,JR200,JR211,JR212,JR217,JR218,JR223,JR224,JR229,JR245,JR256,JR267,JR278,JR289)","v":54021021.088525623},{"$f":"SUM(JS15,JS16,JS17,JS22,JS78,JS83,JS139,JS144,JS200,JS211,JS212,JS217,JS218,JS223,JS224,JS229,JS245,JS256,JS267,JS278,JS289)","v":21744046.002012651},null,{"$f":"SUM(JU15,JU16,JU17,JU22,JU78,JU83,JU139,JU144,JU200,JU211,JU212,JU217,JU218,JU223,JU224,JU229,JU245,JU256,JU267,JU278,JU289)","v":53307107.480651833},null,null,null,null,null,null,null,null,null,{"$f":"SUM(KE15,KE16,KE17,KE22,KE78,KE83,KE139,KE144,KE200,KE211,KE212,KE217,KE218,KE223,KE224,KE229,KE245,KE256,KE267,KE278,KE289)","v":61955011.131927289},{"$f":"SUM(KF15,KF16,KF17,KF22,KF78,KF83,KF139,KF144,KF200,KF211,KF212,KF217,KF218,KF223,KF224,KF229,KF245,KF256,KF267,KF278,KF289)","v":23144161.892024707},null,null,null,{"$f":"SUM(KJ15,KJ16,KJ17,KJ22,KJ78,KJ83,KJ139,KJ144,KJ200,KJ211,KJ212,KJ217,KJ218,KJ223,KJ224,KJ229,KJ245,KJ256,KJ267,KJ278,KJ289)","v":52620905.198513567},{"$f":"SUM(KK15,KK16,KK17,KK22,KK78,KK83,KK139,KK144,KK200,KK211,KK212,KK217,KK218,KK223,KK224,KK229,KK245,KK256,KK267,KK278,KK289)","v":23144161.892024707},null,{"$f":"SUM(KM15,KM16,KM17,KM22,KM78,KM83,KM139,KM144,KM200,KM211,KM212,KM217,KM218,KM223,KM224,KM229,KM245,KM256,KM267,KM278,KM289)","v":51584346.374598101},{"$f":"SUM(KN15,KN16,KN17,KN22,KN78,KN83,KN139,KN144,KN200,KN211,KN212,KN217,KN218,KN223,KN224,KN229,KN245,KN256,KN267,KN278,KN289)","v":23142459.695897553},null,null,null,null,null,{"$f":"SUM(KT15,KT16,KT17,KT22,KT78,KT83,KT139,KT144,KT200,KT211,KT212,KT217,KT218,KT223,KT224,KT229,KT245,KT256,KT267,KT278,KT289)","v":52617567.036498025},null,null,null,null,{"$f":"SUM(KY15,KY16,KY17,KY22,KY78,KY83,KY139,KY144,KY200,KY211,KY212,KY217,KY218,KY223,KY224,KY229,KY245,KY256,KY267,KY278,KY289)","v":23147500.054040257},null,null,null,null,{"$f":"IF(ROUND(KT14+KY14,6)=ROUND(JR14+JS14,6),\"ok\",\"revisar\")","v":"ok"}]
["EDEMET","EDEMET",null,{"$f":"IF(C15=0,0,IF(A15=0,0,INDEX(Params!$B$5:$G$15,MATCH(C15,Params!$A$5:$A$15,0),MATCH(A15,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G15&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.9415028112910924},{"$f":"Potencia!M15","v":"M"},1,1,{"$f":"$E15*Energia!K15*1000*H15","v":0},{"$f":"$F15*Potencia!K15*12*1000*$I15","v":7987987.674167051},null,{"$f":"$E15*Energia!Y15*1000","v":0},{"$f":"IF(M15=0,1,J15/M15)","v":1},{"$f":"E15*N15","v":0},null,{"$f":"$O15*Energia!Y15*(1-$D15)*1000*H15","v":0},{"$f":"$F15*Potencia!K15*(1-$D15)*12*1000*$I15","v":7987987.674167051},{"$f":"IF(Q15+R15=0,1,(J$15+K$15)/(Q$15+R$15))","v":1},null,{"$f":"O15*S15","v":0},{"$f":"F15*S15","v":2.9415028112910924},null,{"$f":"$U15*Energia!U15*(1-$D15)*1000*$H15","v":0},{"$f":"$U15*Energia!V15*(1-$D15)*1000*$H15","v":0},{"$f":"$U15*Energia!W15*(1-$D15)*1000*$H15","v":0},{"$f":"$U15*Energia!X15*(1-$D15)*1000*$H15","v":0},{"$f":"SUMPRODUCT(X15:AA15,Params!$B$19:$E$19)","v":0},{"$f":"$V15*Potencia!G15*(1-$D15)*12*1000*$I15","v":2430105.8398121679},{"$f":"$V15*Potencia!H15*(1-$D15)*12*1000*$I15","v":2430105.8398121679},{"$f":"$V15*Potencia!I15*(1-$D15)*12*1000*$I15","v":2430105.8398121679},{"$f":"$V15*Potencia!J15*(1-$D15)*12*1000*$I15","v":2430105.8398121679},{"$f":"SUMPRODUCT(AC15:AF15,Params!$B$19:$E$19)","v":7987987.6741670519},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.01},{"$f":"H15","v":1},{"$f":"$AK15*Energia!K15*1000*AM15","v":0},{"$f":"$AL15*Clientes!K15*12","v":197.62012464775711},null,{"$f":"$AK15*Energia!Y15*1000","v":0},{"$f":"IF(AQ15=0,1,AN15/AQ15)","v":1},{"$f":"AK15*AR15","v":0},null,{"$f":"$AS15*Energia!Y15*(1-$D15)*1000*AM15","v":0},{"$f":"$AL15*Clientes!K15*(1-$D15)*12","v":197.62012464775711},{"$f":"IF(AU15+AV15=0,1,(AN$15+AO$15)/(AU$15+AV$15))","v":1},null,{"$f":"AS15*AW15","v":0},{"$f":"AL15*AW15","v":5.01},null,{"$f":"$AY15*Energia!U15*(1-$D15)*1000*$AM15","v":0},{"$f":"$AY15*Energia!V15*(1-$D15)*1000*$AM15","v":0},{"$f":"$AY15*Energia!W15*(1-$D15)*1000*$AM15","v":0},{"$f":"$AY15*Energia!X15*(1-$D15)*1000*$AM15","v":0},{"$f":"SUMPRODUCT(BB15:BE15,Params!$B$19:$E$19)","v":0},{"$f":"$AZ15*Clientes!G15*(1-$D15)*12","v":60.12},{"$f":"$AZ15*Clientes!H15*(1-$D15)*12","v":60.12},{"$f":"$AZ15*Clientes!I15*(1-$D15)*12","v":60.12},{"$f":"$AZ15*Clientes!J15*(1-$D15)*12","v":60.12},{"$f":"SUMPRODUCT(BG15:BJ15,Params!$B$19:$E$19)","v":197.62012464775711},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":202.17},null,{"$f":"$BO15*Clientes!Q15","v":0},null,{"$f":"BO15","v":202.17},null,{"$f":"$BS15*Clientes!M15","v":0},{"$f":"$BS15*Clientes!N15","v":0},{"$f":"$BS15*Clientes!O15","v":0},{"$f":"$BS15*Clientes!P15","v":0},{"$f":"SUMPRODUCT(BU15:BX15,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"H15","v":1},{"$f":"$CB15*Energia!K15*1000*CC15","v":0},null,{"$f":"$CB15*Energia!Y15*1000","v":0},{"$f":"IF(CF15=0,1,CD15/CF15)","v":1},{"$f":"CB15*CG15","v":0},null,{"$f":"$CH15*Energia!Y15*(1-$D15)*1000*CC15","v":0},{"$f":"IF(CJ15=0,1,(CD$15)/(CJ$15))","v":1},null,{"$f":"CH15*CK15","v":0},null,{"$f":"$CM15*Energia!U15*(1-$D15)*1000*$CC15","v":0},{"$f":"$CM15*Energia!V15*(1-$D15)*1000*$CC15","v":0},{"$f":"$CM15*Energia!W15*(1-$D15)*1000*$CC15","v":0},{"$f":"$CM15*Energia!X15*(1-$D15)*1000*$CC15","v":0},{"$f":"SUMPRODUCT(CO15:CR15,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"H15","v":1},{"$f":"$CV15*Energia!K15*1000*CW15","v":0},null,{"$f":"$CV15*Energia!Y15*1000","v":0},{"$f":"IF(CZ15=0,1,CX15/CZ15)","v":1},{"$f":"CV15*DA15","v":0},null,{"$f":"$DB15*Energia!Y15*(1-$D15)*1000*CW15","v":0},{"$f":"IF(DD15=0,1,(CX$15)/(DD$15))","v":1},null,{"$f":"DB15*DE15","v":0},null,{"$f":"$DG15*Energia!U15*(1-$D15)*1000*$CW15","v":0},{"$f":"$DG15*Energia!V15*(1-$D15)*1000*$CW15","v":0},{"$f":"$DG15*Energia!W15*(1-$D15)*1000*$CW15","v":0},{"$f":"$DG15*Energia!X15*(1-$D15)*1000*$CW15","v":0},{"$f":"SUMPRODUCT(DI15:DL15,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"H15","v":1},{"$f":"$DP15*Energia!G15*1000/2*DQ15","v":0},null,{"$f":"$DP15*Energia!U15*1000/2","v":0},{"$f":"IF(DT15=0,1,DR15/DT15)","v":1},{"$f":"DP15*DU15","v":0},null,{"$f":"$DV15*Energia!U15*(1-$D15)*1000/2*DQ15","v":0},{"$f":"IF(DX15=0,1,(DR$15)/(DX$15))","v":1},null,{"$f":"DV15*DY15","v":0},null,{"$f":"$EA15*Energia!U15*(1-$D15)*1000/2*$DQ15","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK15&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6221710254750231E-3},"T",{"$f":"H15","v":1},{"$f":"$EJ15*Energia!K15*1000*EL15","v":1263503.7841003116},null,{"$f":"$EJ15*Energia!Y15*1000","v":1263503.7841003116},{"$f":"IF(EO15=0,1,EM15/EO15)","v":1},{"$f":"EJ15*EP15","v":1.6221710254750231E-3},null,1,{"$f":"$EQ15*Energia!Y15*1000*ES15*EL15","v":1263503.7841003116},{"$f":"IF(ET15=0,1,EM15/ET15)","v":1},{"$f":"EQ15*ES15*EU15*EL15","v":1.6221710254750231E-3},null,{"$f":"$EV15*Energia!Y15*(1-$D15)*1000*EL15","v":1263503.7841003116},{"$f":"IF(EX15=0,1,(EM$15)/(EX$15))","v":1},null,{"$f":"EV15*EY15","v":1.6221710254750231E-3},null,{"$f":"$FA15*Energia!U15*(1-$D15)*1000*$EL15","v":384383.15751245955},{"$f":"$FA15*Energia!V15*(1-$D15)*1000*$EL15","v":384383.15751245955},{"$f":"$FA15*Energia!W15*(1-$D15)*1000*$EL15","v":384383.15751245955},{"$f":"$FA15*Energia!X15*(1-$D15)*1000*$EL15","v":384383.15751245955},{"$f":"SUMPRODUCT(FC15:FF15,Params!$B$19:$E$19)","v":1263503.7841003113},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL15&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":7.2953089215748626E-2},{"$f":"HL15","v":"M"},{"$f":"H15","v":1},{"$f":"$FJ15*Energia!K15*1000*FM15","v":0},{"$f":"$FK15*Potencia!K15*12*1000*$FM15","v":198112.46659731315},null,{"$f":"$FJ15*Energia!Y15*1000","v":0},{"$f":"IF(FQ15=0,1,FN15/FQ15)","v":1},{"$f":"FJ15*FR15","v":0},null,{"$f":"$FS15*Energia!Y15*(1-$D15)*1000*FM15","v":0},{"$f":"$FK15*Potencia!K15*(1-$D15)*12*1000*$FM15","v":198112.46659731315},{"$f":"IF(FU15+FV15=0,1,(FN$15+FO$15)/(FU$15+FV$15))","v":1},null,{"$f":"FS15*FW15","v":0},{"$f":"FK15*FW15","v":7.2953089215748626E-2},null,{"$f":"$FY15*Energia!U15*(1-$D15)*1000*$FM15","v":0},{"$f":"$FY15*Energia!V15*(1-$D15)*1000*$FM15","v":0},{"$f":"$FY15*Energia!W15*(1-$D15)*1000*$FM15","v":0},{"$f":"$FY15*Energia!X15*(1-$D15)*1000*$FM15","v":0},{"$f":"SUMPRODUCT(GB15:GE15,Params!$B$19:$E$19)","v":0},{"$f":"$FZ15*Potencia!G15*(1-$D15)*12*1000*$FM15","v":60269.780282043983},{"$f":"$FZ15*Potencia!H15*(1-$D15)*12*1000*$FM15","v":60269.780282043983},{"$f":"$FZ15*Potencia!I15*(1-$D15)*12*1000*$FM15","v":60269.780282043983},{"$f":"$FZ15*Potencia!J15*(1-$D15)*12*1000*$FM15","v":60269.780282043983},{"$f":"SUMPRODUCT(GG15:GJ15,Params!$B$19:$E$19)","v":198112.46659731312},null,{"$f":"FA15+FY15","v":1.6221710254750231E-3},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"H15","v":1},{"$f":"$GP15*Energia!G15*1000/2*GQ15","v":0},null,{"$f":"$GP15*Energia!U15*1000/2","v":0},{"$f":"IF(GT15=0,1,GR15/GT15)","v":1},{"$f":"GP15*GU15","v":0},null,{"$f":"$GV15*Energia!U15*(1-$D15)*1000/2*GQ15","v":0},{"$f":"IF(GX15=0,1,(GR$15)/(GX$15))","v":1},null,{"$f":"GV15*GY15","v":0},null,{"$f":"$HA15*Energia!U15*(1-$D15)*1000/2*$GQ15","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL15&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M15","v":"M"},{"$f":"H15","v":1},{"$f":"$HJ15*Energia!G15*1000/2*HM15","v":0},{"$f":"$HK15*Potencia!G15*12*1000/2*$HM15","v":0},null,{"$f":"$HJ15*Energia!U15*1000/2","v":0},{"$f":"IF(HQ15=0,1,HN15/HQ15)","v":1},{"$f":"HJ15*HR15","v":0},null,{"$f":"$HS15*Energia!U15*(1-$D15)*1000/2*HM15","v":0},{"$f":"$HK15*Potencia!G15*(1-$D15)*12*1000/2*$HM15","v":0},{"$f":"IF(HU15+HV15=0,1,(HN$15+HO$15)/(HU$15+HV$15))","v":1},null,{"$f":"HS15*HW15","v":0},{"$f":"HK15*HW15","v":0},null,{"$f":"$HY15*Energia!U15*(1-$D15)*1000/2*$HM15","v":0},null,null,null,null,{"$f":"$HZ15*Potencia!G15*(1-$D15)*12*1000/2*$HM15","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO15&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",{"$f":"H15","v":1},{"$f":"$IN15*Energia!G15*1000/2*IP15","v":0},null,{"$f":"$IN15*Energia!U15*1000/2","v":0},{"$f":"IF(IS15=0,1,IQ15/IS15)","v":1},{"$f":"IN15*IT15","v":0},null,1,{"$f":"$IU15*Energia!U15*1000/2*IW15*$IP15","v":0},{"$f":"IF(IX15=0,1,IQ15/IX15)","v":1},{"$f":"IU15*IW15*IY15*IP15","v":0},null,{"$f":"$IZ15*Energia!U15*(1-$D15)*1000/2*IP15","v":0},{"$f":"IF(JB15=0,1,(IQ$15)/(JB$15))","v":1},null,{"$f":"IZ15*JC15","v":0},null,{"$f":"$JE15*Energia!U15*(1-$D15)*1000/2*$IP15","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A15,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP15&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M15","v":"M"},{"$f":"H15","v":1},{"$f":"$JN15*Energia!G15*1000/2*JQ15","v":0},{"$f":"$JO15*Potencia!G15*12*1000/2*$JQ15","v":0},null,{"$f":"$JN15*Energia!U15*1000/2","v":0},{"$f":"IF(JU15=0,1,JR15/JU15)","v":1},{"$f":"JN15*JV15","v":0},null,null,null,null,null,null,{"$f":"IF(JY15<>0,($KA$144+$KA$200)/($KB$144+$KB$200),1)","v":1},{"$f":"$JW15*Energia!U15*1000/2*IF(JZ15<>0,JZ15,IF(JY15<>0,JY15*KD15,1))*JQ15","v":0},{"$f":"$JO15*Potencia!G15*12*1000/2*IF(JZ15=0,1,JZ15)*JQ15","v":0},{"$f":"IF(JZ15<>0,1,IF(KC15=0,1,(($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)+(($JR$83+$JS$83+$JR$139+$JS$139)-($KE$83+$KF$83+$KE$139+$KF$139)))/($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)))","v":1},{"$f":"JQ15*IF($JZ15<>0,JW15*$JZ15*$KG15,IF(KC15=0,JW15*$KG15,IF(JY15=0,JW15*KG15,JW15*JY15*KD15*$KG15)))","v":0},{"$f":"JQ15*IF($JZ15<>0,JO15*$JZ15*$KG15,IF(JY15=0,JO15*$KG15,JO15*$KG15))","v":0},{"$f":"$KH15*Energia!$U15*1000/2*JQ15","v":0},{"$f":"$KI15*Potencia!$G15*12*1000/2*JQ15","v":0},null,{"$f":"$KH15*Energia!U15*(1-$D15)*1000/2*JQ15","v":0},{"$f":"$KI15*Potencia!G15*(1-$D15)*12*1000/2*$JQ15","v":0},{"$f":"IF(KM15+KN15=0,1,(KJ$15+KK$15)/(KM$15+KN$15))","v":1},null,{"$f":"KH15*KO15","v":0},{"$f":"KI15*KO15","v":0},null,{"$f":"$KQ15*Energia!U15*(1-$D15)*1000/2*$JQ15","v":0},null,null,null,null,{"$f":"$KR15*Potencia!G15*(1-$D15)*12*1000/2*$JQ15","v":0},null,null,null,null,null,null,{"$f":"JE15+KQ15","v":0},null,{"$f":"IF(OR(G15=\"M\",G15=0),0,G15)","v":0},{"$f":"A15&\"_\"&LH15&\"_\"&H15","v":"EDEMET_0_1"}]
["ATD","ATD",null,{"$f":"IF(C16=0,0,IF(A16=0,0,INDEX(Params!$B$5:$G$15,MATCH(C16,Params!$A$5:$A$15,0),MATCH(A16,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G16&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.8189350336210572},{"$f":"Potencia!M16","v":"M"},1,1,{"$f":"$E16*Energia!K16*1000*H16","v":0},{"$f":"$F16*Potencia!K16*12*1000*$I16","v":4.9360969931071712E-3},null,{"$f":"$E16*Energia!Y16*1000","v":0},{"$f":"IF(M16=0,1,J16/M16)","v":1},0,null,{"$f":"$O16*Energia!Y16*(1-$D16)*1000*H16","v":0},{"$f":"$F16*Potencia!K16*(1-$D16)*12*1000*$I16","v":4.9360969931071712E-3},{"$f":"IF(Q$16+R$16+Q$17+R$17+Q$211+R$211+Q$212+R$212=0,1,(J$16+K$16+J$17+K$17+J$211+K$211+J$212+K$212)/(Q$16+R$16+Q$17+R$17+Q$211+R$211+Q$212+R$212))","v":1},null,0,2.8189350336210572,null,{"$f":"$U16*Energia!U16*(1-$D16)*1000*$H16","v":0},{"$f":"$U16*Energia!V16*(1-$D16)*1000*$H16","v":0},{"$f":"$U16*Energia!W16*(1-$D16)*1000*$H16","v":0},{"$f":"$U16*Energia!X16*(1-$D16)*1000*$H16","v":0},{"$f":"SUMPRODUCT(X16:AA16,Params!$B$19:$E$19)","v":0},{"$f":"$V16*Potencia!G16*(1-$D16)*12*1000*$I16","v":5.1877307436217672E-3},{"$f":"$V16*Potencia!H16*(1-$D16)*12*1000*$I16","v":0},{"$f":"$V16*Potencia!I16*(1-$D16)*12*1000*$I16","v":0},{"$f":"$V16*Potencia!J16*(1-$D16)*12*1000*$I16","v":0},{"$f":"SUMPRODUCT(AC16:AF16,Params!$B$19:$E$19)","v":4.9360969931071695E-3},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},{"$f":"H16","v":1},{"$f":"$AK16*Energia!K16*1000*AM16","v":0},{"$f":"$AL16*Clientes!K16*12","v":0},null,{"$f":"$AK16*Energia!Y16*1000","v":0},{"$f":"IF(AQ16=0,1,AN16/AQ16)","v":1},0,null,{"$f":"$AS16*Energia!Y16*(1-$D16)*1000*AM16","v":0},{"$f":"$AL16*Clientes!K16*(1-$D16)*12","v":0},{"$f":"IF(AU$16+AV$16+AU$17+AV$17+AU$211+AV$211+AU$212+AV$212=0,1,(AN$16+AO$16+AN$17+AO$17+AN$211+AO$211+AN$212+AO$212)/(AU$16+AV$16+AU$17+AV$17+AU$211+AV$211+AU$212+AV$212))","v":1},null,0,10.02,null,{"$f":"$AY16*Energia!U16*(1-$D16)*1000*$AM16","v":0},{"$f":"$AY16*Energia!V16*(1-$D16)*1000*$AM16","v":0},{"$f":"$AY16*Energia!W16*(1-$D16)*1000*$AM16","v":0},{"$f":"$AY16*Energia!X16*(1-$D16)*1000*$AM16","v":0},{"$f":"SUMPRODUCT(BB16:BE16,Params!$B$19:$E$19)","v":0},{"$f":"$AZ16*Clientes!G16*(1-$D16)*12","v":0},{"$f":"$AZ16*Clientes!H16*(1-$D16)*12","v":0},{"$f":"$AZ16*Clientes!I16*(1-$D16)*12","v":0},{"$f":"$AZ16*Clientes!J16*(1-$D16)*12","v":0},{"$f":"SUMPRODUCT(BG16:BJ16,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":202.17},null,{"$f":"$BO16*Clientes!Q16","v":0},null,202.17,null,{"$f":"$BS16*Clientes!M16","v":0},{"$f":"$BS16*Clientes!N16","v":0},{"$f":"$BS16*Clientes!O16","v":0},{"$f":"$BS16*Clientes!P16","v":0},{"$f":"SUMPRODUCT(BU16:BX16,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.9285395562670789E-4},{"$f":"H16","v":1},{"$f":"$CB16*Energia!K16*1000*CC16","v":4.6894780177267792E-4},null,{"$f":"$CB16*Energia!Y16*1000","v":4.6894780177267792E-4},{"$f":"IF(CF16=0,1,CD16/CF16)","v":1},4.9285395562670789E-4,null,{"$f":"$CH16*Energia!Y16*(1-$D16)*1000*CC16","v":4.6894780177267792E-4},{"$f":"IF(CJ$16+CJ$17+CJ$211+CJ$212=0,1,(CD$16+CD$17+CD$211+CD$212)/(CJ$16+CJ$17+CJ$211+CJ$212))","v":1},null,4.9285395562670789E-4,null,{"$f":"$CM16*Energia!U16*(1-$D16)*1000*$CC16","v":4.9285395562670799E-4},{"$f":"$CM16*Energia!V16*(1-$D16)*1000*$CC16","v":0},{"$f":"$CM16*Energia!W16*(1-$D16)*1000*$CC16","v":0},{"$f":"$CM16*Energia!X16*(1-$D16)*1000*$CC16","v":0},{"$f":"SUMPRODUCT(CO16:CR16,Params!$B$19:$E$19)","v":4.6894780177267798E-4},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},{"$f":"H16","v":1},{"$f":"$CV16*Energia!K16*1000*CW16","v":2.2154606707643779E-3},null,{"$f":"$CV16*Energia!Y16*1000","v":2.2154606707643779E-3},{"$f":"IF(CZ16=0,1,CX16/CZ16)","v":1},2.3284010523007422E-3,null,{"$f":"$DB16*Energia!Y16*(1-$D16)*1000*CW16","v":2.2154606707643779E-3},{"$f":"IF(DD$16+DD$17+DD$211+DD$212=0,1,(CX$16+CX$17+CX$211+CX$212)/(DD$16+DD$17+DD$211+DD$212))","v":1},null,2.3284010523007422E-3,null,{"$f":"$DG16*Energia!U16*(1-$D16)*1000*$CW16","v":2.3284010523007426E-3},{"$f":"$DG16*Energia!V16*(1-$D16)*1000*$CW16","v":0},{"$f":"$DG16*Energia!W16*(1-$D16)*1000*$CW16","v":0},{"$f":"$DG16*Energia!X16*(1-$D16)*1000*$CW16","v":0},{"$f":"SUMPRODUCT(DI16:DL16,Params!$B$19:$E$19)","v":2.2154606707643779E-3},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},{"$f":"H16","v":1},{"$f":"$DP16*Energia!G16*1000/2*DQ16","v":7.5326104832816501E-4},null,{"$f":"$DP16*Energia!U16*1000/2","v":7.5326104832816501E-4},{"$f":"IF(DT16=0,1,DR16/DT16)","v":1},1.50652209665633E-3,null,{"$f":"$DV16*Energia!U16*(1-$D16)*1000/2*DQ16","v":7.5326104832816501E-4},{"$f":"IF(DX$16+DX$17+DX$211+DX$212=0,1,(DR$16+DR$17+DR$211+DR$212)/(DX$16+DX$17+DX$211+DX$212))","v":1},null,1.50652209665633E-3,null,{"$f":"$EA16*Energia!U16*(1-$D16)*1000/2*$DQ16","v":7.5326104832816501E-4},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK16&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6221710254750231E-3},"T",{"$f":"H16","v":1},{"$f":"$EJ16*Energia!K16*1000*EL16","v":1.5434867222046081E-3},null,{"$f":"$EJ16*Energia!Y16*1000","v":1.5434867222046081E-3},{"$f":"IF(EO16=0,1,EM16/EO16)","v":1},1.6221710254750231E-3,null,1,{"$f":"$EQ16*Energia!Y16*1000*ES16*EL16","v":1.5434867222046081E-3},{"$f":"IF(ET16=0,1,EM16/ET16)","v":1},1.6221710254750231E-3,null,{"$f":"$EV16*Energia!Y16*(1-$D16)*1000*EL16","v":1.5434867222046081E-3},{"$f":"IF(EX$16+EX$17+EX$211+EX$212=0,1,(EM$16+EM$17+EM$211+EM$212)/(EX$16+EX$17+EX$211+EX$212))","v":1},null,1.6221710254750231E-3,null,{"$f":"$FA16*Energia!U16*(1-$D16)*1000*$EL16","v":1.6221710254750233E-3},{"$f":"$FA16*Energia!V16*(1-$D16)*1000*$EL16","v":0},{"$f":"$FA16*Energia!W16*(1-$D16)*1000*$EL16","v":0},{"$f":"$FA16*Energia!X16*(1-$D16)*1000*$EL16","v":0},{"$f":"SUMPRODUCT(FC16:FF16,Params!$B$19:$E$19)","v":1.5434867222046083E-3},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL16&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":6.8868100943057411E-2},"M",1,{"$f":"$FJ16*Energia!K16*1000*FM16","v":0},{"$f":"$FK16*Potencia!K16*12*1000*$FM16","v":1.2059150776148184E-4},null,{"$f":"$FJ16*Energia!Y16*1000","v":0},{"$f":"IF(FQ16=0,1,FN16/FQ16)","v":1},0,null,{"$f":"$FS16*Energia!Y16*(1-$D16)*1000*FM16","v":0},{"$f":"$FK16*Potencia!K16*(1-$D16)*12*1000*$FM16","v":1.2059150776148184E-4},{"$f":"IF(FU$16+FV$16+FU$17+FV$17+FU$211+FV$211+FU$212+FV$212=0,1,(FN$16+FO$16+FN$17+FO$17+FN$211+FO$211+FN$212+FO$212)/(FU$16+FV$16+FU$17+FV$17+FU$211+FV$211+FU$212+FV$212))","v":1},null,0,6.8868100943057411E-2,null,{"$f":"$FY16*Energia!U16*(1-$D16)*1000*$FM16","v":0},{"$f":"$FY16*Energia!V16*(1-$D16)*1000*$FM16","v":0},{"$f":"$FY16*Energia!W16*(1-$D16)*1000*$FM16","v":0},{"$f":"$FY16*Energia!X16*(1-$D16)*1000*$FM16","v":0},{"$f":"SUMPRODUCT(GB16:GE16,Params!$B$19:$E$19)","v":0},{"$f":"$FZ16*Potencia!G16*(1-$D16)*12*1000*$FM16","v":1.2673905579803905E-4},{"$f":"$FZ16*Potencia!H16*(1-$D16)*12*1000*$FM16","v":0},{"$f":"$FZ16*Potencia!I16*(1-$D16)*12*1000*$FM16","v":0},{"$f":"$FZ16*Potencia!J16*(1-$D16)*12*1000*$FM16","v":0},{"$f":"SUMPRODUCT(GG16:GJ16,Params!$B$19:$E$19)","v":1.2059150776148185E-4},null,1.6221710254750231E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP16*Energia!G16*1000/2*GQ16","v":2.3215546173598126E-3},null,{"$f":"$GP16*Energia!U16*1000/2","v":2.3215546173598126E-3},{"$f":"IF(GT16=0,1,GR16/GT16)","v":1},4.6431092347196251E-3,null,{"$f":"$GV16*Energia!U16*(1-$D16)*1000/2*GQ16","v":2.3215546173598126E-3},{"$f":"IF(GX$16+GX$17+GX$211+GX$212=0,1,(GR$16+GR$17+GR$211+GR$212)/(GX$16+GX$17+GX$211+GX$212))","v":1},null,4.6431092347196251E-3,null,{"$f":"$HA16*Energia!U16*(1-$D16)*1000/2*$GQ16","v":2.3215546173598126E-3},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3915342005877212E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL16&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.8429087877228809},{"$f":"Potencia!M16","v":"M"},1,{"$f":"$HJ16*Energia!G16*1000/2*HM16","v":1.6957671002938608E-3},{"$f":"$HK16*Potencia!G16*12*1000/2*$HM16","v":1.6957671002938604E-3},null,{"$f":"$HJ16*Energia!U16*1000/2","v":1.6957671002938608E-3},{"$f":"IF(HQ16=0,1,HN16/HQ16)","v":1},3.3915342005877212E-3,null,{"$f":"$HS16*Energia!U16*(1-$D16)*1000/2*HM16","v":1.6957671002938608E-3},{"$f":"$HK16*Potencia!G16*(1-$D16)*12*1000/2*$HM16","v":1.6957671002938604E-3},{"$f":"IF(HU$16+HV$16+HU$17+HV$17+HU$211+HV$211+HU$212+HV$212=0,1,(HN$16+HO$16+HN$17+HO$17+HN$211+HO$211+HN$212+HO$212)/(HU$16+HV$16+HU$17+HV$17+HU$211+HV$211+HU$212+HV$212))","v":1},null,3.3915342005877212E-3,1.8429087877228809,null,{"$f":"$HY16*Energia!U16*(1-$D16)*1000/2*$HM16","v":1.6957671002938608E-3},null,null,null,null,{"$f":"$HZ16*Potencia!G16*(1-$D16)*12*1000/2*$HM16","v":1.6957671002938604E-3},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO16&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN16*Energia!G16*1000/2*IP16","v":4.2697102716913779E-2},null,{"$f":"$IN16*Energia!U16*1000/2","v":4.2697102716913779E-2},{"$f":"IF(IS16=0,1,IQ16/IS16)","v":1},8.5394205433827558E-2,null,1,{"$f":"$IU16*Energia!U16*1000/2*IW16*$IP16","v":4.2697102716913779E-2},{"$f":"IF(IX16=0,1,IQ16/IX16)","v":1},8.5394205433827558E-2,null,{"$f":"$IZ16*Energia!U16*(1-$D16)*1000/2*IP16","v":4.2697102716913779E-2},{"$f":"IF(JB$16+JB$17+JB$211+JB$212=0,1,(IQ$16+IQ$17+IQ$211+IQ$212)/(JB$16+JB$17+JB$211+JB$212))","v":1},null,8.5394205433827558E-2,null,{"$f":"$JE16*Energia!U16*(1-$D16)*1000/2*$IP16","v":4.2697102716913779E-2},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5053882075141061E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A16,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP16&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.1800536054785571},{"$f":"Potencia!M16","v":"M"},1,{"$f":"$JN16*Energia!G16*1000/2*JQ16","v":7.5269410375705306E-3},{"$f":"$JO16*Potencia!G16*12*1000/2*$JQ16","v":7.5269410375705306E-3},null,{"$f":"$JN16*Energia!U16*1000/2","v":7.5269410375705306E-3},{"$f":"IF(JU16=0,1,JR16/JU16)","v":1},1.5053882075141061E-2,null,null,null,null,null,null,1,{"$f":"$JW16*Energia!U16*1000/2*IF(JZ16<>0,JZ16,IF(JY16<>0,JY16*KD16,1))*JQ16","v":7.5269410375705306E-3},{"$f":"$JO16*Potencia!G16*12*1000/2*IF(JZ16=0,1,JZ16)*JQ16","v":7.5269410375705306E-3},1,1.5053882075141061E-2,8.1800536054785571,{"$f":"$KH16*Energia!$U16*1000/2*JQ16","v":7.5269410375705306E-3},{"$f":"$KI16*Potencia!$G16*12*1000/2*JQ16","v":7.5269410375705306E-3},null,{"$f":"$KH16*Energia!U16*(1-$D16)*1000/2*JQ16","v":7.5269410375705306E-3},{"$f":"$KI16*Potencia!G16*(1-$D16)*12*1000/2*$JQ16","v":7.5269410375705306E-3},{"$f":"IF(KM$16+KN$16+KM$17+KN$17+KM$211+KN$211+KM$212+KN$212=0,1,(KJ$16+KK$16+KJ$17+KK$17+KJ$211+KK$211+KJ$212+KK$212)/(KM$16+KN$16+KM$17+KN$17+KM$211+KN$211+KM$212+KN$212))","v":1},null,1.5053882075141061E-2,8.1800536054785571,null,{"$f":"$KQ16*Energia!U16*(1-$D16)*1000/2*$JQ16","v":7.5269410375705306E-3},null,null,null,null,{"$f":"$KR16*Potencia!G16*(1-$D16)*12*1000/2*$JQ16","v":7.5269410375705306E-3},null,null,null,null,null,null,{"$f":"JE16+KQ16","v":0.10044808750896862},null,0,"ATD_0_1"]
["ATH","ATH",null,{"$f":"IF(C17=0,0,IF(A17=0,0,INDEX(Params!$B$5:$G$15,MATCH(C17,Params!$A$5:$A$15,0),MATCH(A17,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G17&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M17","v":0},1,1,{"$f":"SUM(J18:J21)","v":0},3350781.1828270289,null,{"$f":"SUM(M18:M21)","v":0},{"$f":"IF(M17=0,1,J$17/M$17)","v":1},0,null,{"$f":"SUM(Q18:Q21)","v":0},{"$f":"SUM(R18:R21)","v":3350781.1828270289},1,null,0,0,null,{"$f":"SUM(X18:X21)","v":0},0,0,0,{"$f":"SUM(AB18:AB21)","v":0},{"$f":"SUM(AC18:AC21)","v":999794.29522559908},{"$f":"SUM(AD18:AD21)","v":1016426.1141631822},{"$f":"SUM(AE18:AE21)","v":1028837.8825692214},{"$f":"SUM(AF18:AF21)","v":1039104.6863249794},{"$f":"SUM(AG18:AG21)","v":3350781.1828270289},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"SUM(AN18:AN21)","v":0},{"$f":"$AL17*Clientes!K17*12","v":1185.7207478865425},null,{"$f":"SUM(AQ18:AQ21)","v":0},{"$f":"IF(AQ17=0,1,AN$17/AQ$17)","v":1},0,null,{"$f":"SUM(AU18:AU21)","v":0},{"$f":"$AL17*Clientes!K17*(1-$D17)*12","v":1185.7207478865425},1,null,0,10.02,null,{"$f":"SUM(BB18:BB21)","v":0},{"$f":"SUM(BC18:BC21)","v":0},{"$f":"SUM(BD18:BD21)","v":0},{"$f":"SUM(BE18:BE21)","v":0},{"$f":"SUM(BF18:BF21)","v":0},{"$f":"$AZ17*Clientes!G17*(1-$D17)*12","v":360.71999999999997},{"$f":"$AZ17*Clientes!H17*(1-$D17)*12","v":360.71999999999997},{"$f":"$AZ17*Clientes!I17*(1-$D17)*12","v":360.71999999999997},{"$f":"$AZ17*Clientes!J17*(1-$D17)*12","v":360.71999999999997},{"$f":"SUMPRODUCT(BG17:BJ17,Params!$B$19:$E$19)","v":1185.7207478865425},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":202.17},null,{"$f":"$BO17*Clientes!Q17","v":0},null,202.17,null,{"$f":"$BS17*Clientes!M17","v":0},{"$f":"$BS17*Clientes!N17","v":0},{"$f":"$BS17*Clientes!O17","v":0},{"$f":"$BS17*Clientes!P17","v":0},{"$f":"SUMPRODUCT(BU17:BX17,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.9285395562670789E-4},1,{"$f":"SUM(CD18:CD21)","v":363024.00876256224},null,{"$f":"SUM(CF18:CF21)","v":363024.00876256224},{"$f":"IF(CF17=0,1,CD$17/CF$17)","v":1},4.9285395562670789E-4,null,{"$f":"SUM(CJ18:CJ21)","v":363024.00876256224},1,null,4.9285395562670789E-4,null,{"$f":"SUM(CO18:CO21)","v":108317.82595977215},{"$f":"SUM(CP18:CP21)","v":110119.71908686696},{"$f":"SUM(CQ18:CQ21)","v":111464.41146656789},{"$f":"SUM(CR18:CR21)","v":112576.71813573965},{"$f":"SUM(CS18:CS21)","v":363024.00876256218},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX18:CX21)","v":1715042.5077513135},null,{"$f":"SUM(CZ18:CZ21)","v":1715042.5077513135},{"$f":"IF(CZ17=0,1,CX$17/CZ$17)","v":1},2.3284010523007422E-3,null,{"$f":"SUM(DD18:DD21)","v":1715042.5077513135},1,null,2.3284010523007422E-3,null,{"$f":"SUM(DI18:DI21)","v":511728.34684254066},{"$f":"SUM(DJ18:DJ21)","v":520241.07116049004},{"$f":"SUM(DK18:DK21)","v":526593.83168147469},{"$f":"SUM(DL18:DL21)","v":531848.72715185268},{"$f":"SUM(DM18:DM21)","v":1715042.5077513135},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR18:DR21)","v":165549.24273933173},null,{"$f":"SUM(DT18:DT21)","v":165549.24273933173},{"$f":"IF(DT17=0,1,DR$17/DT$17)","v":1},1.50652209665633E-3,null,{"$f":"SUM(DX18:DX21)","v":165549.24273933173},1,null,1.50652209665633E-3,null,{"$f":"SUM(EC18:EC21)","v":165549.24273933173},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK17&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(EM18:EM21)","v":1194850.9732819265},null,{"$f":"SUM(EO18:EO21)","v":1194850.9732819265},{"$f":"IF(EO17=0,1,EM$17/EO$17)","v":1},0,null,null,{"$f":"SUM(ET18:ET21)","v":1194850.9732819265},{"$f":"IF(ET$17=0,1,EM$17/ET$17)","v":1},0,null,{"$f":"SUM(EX18:EX21)","v":1194850.9732819265},1,null,0,null,{"$f":"SUM(FC18:FC21)","v":356515.42776187649},{"$f":"SUM(FD18:FD21)","v":362446.14778229094},{"$f":"SUM(FE18:FE21)","v":366872.04513306741},{"$f":"SUM(FF18:FF21)","v":370533.07215653663},{"$f":"SUM(FG18:FG21)","v":1194850.9732819265},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL17&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN18:FN21)","v":0},{"$f":"SUM(FO18:FO21)","v":81576.957735203876},null,{"$f":"SUM(FQ18:FQ21)","v":0},{"$f":"IF(FQ17=0,1,FN$17/FQ$17)","v":1},0,null,{"$f":"SUM(FU18:FU21)","v":0},{"$f":"SUM(FV18:FV21)","v":81576.957735203876},1,null,0,0,null,{"$f":"SUM(GB18:GB21)","v":0},{"$f":"SUM(GC18:GC21)","v":0},0,0,{"$f":"SUM(GF18:GF21)","v":0},{"$f":"SUM(GG18:GG21)","v":24340.64551380372},{"$f":"SUM(GH18:GH21)","v":24745.558015247967},25047.730628568046,25297.682675676198,{"$f":"SUM(GK18:GK21)","v":81576.957735203876},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR18:GR21)","v":510223.65982540289},null,{"$f":"SUM(GT18:GT21)","v":510223.65982540289},{"$f":"IF(GT17=0,1,GR$17/GT$17)","v":1},4.6431092347196251E-3,null,{"$f":"SUM(GX18:GX21)","v":510223.65982540289},1,null,4.6431092347196251E-3,null,{"$f":"SUM(HC18:HC21)","v":510223.65982540289},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.9613601597402394E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL17&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M17","v":0},1,{"$f":"SUM(HN18:HN21)","v":325419.01178317727},{"$f":"SUM(HO18:HO21)","v":325677.55537012877},null,{"$f":"SUM(HQ18:HQ21)","v":325419.01178317727},{"$f":"IF(HQ17=0,1,HN$17/HQ$17)","v":1},2.9613601597402394E-3,null,{"$f":"SUM(HU18:HU21)","v":325419.01178317727},{"$f":"SUM(HV18:HV21)","v":325677.55537012877},1,null,2.9613601597402394E-3,0,null,{"$f":"SUM(IB18:IB21)","v":325419.01178317727},null,null,null,null,{"$f":"SUM(IG18:IG21)","v":325677.55537012877},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO17&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(IQ18:IQ21)","v":9383829.2018905729},null,{"$f":"SUM(IS18:IS21)","v":9383829.2018905729},{"$f":"IF(IS17=0,1,IQ$17/IS$17)","v":1},0,null,null,{"$f":"SUM(IX18:IX21)","v":14548620.78166174},{"$f":"IF(IX$17=0,1,IQ$17/IX$17)","v":0.64499785531001752},0,null,{"$f":"SUM(JB18:JB21)","v":9383829.2018905729},1,null,0,null,{"$f":"SUM(JG18:JG21)","v":9383829.2018905729},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.3154927098616291E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A17,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP17&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M17","v":0},1,{"$f":"SUM(JR18:JR21)","v":1445573.3668298405},{"$f":"SUM(JS18:JS21)","v":1445573.3668298405},null,{"$f":"SUM(JU18:JU21)","v":1445573.3668298405},{"$f":"IF(JU17=0,1,JR$17/JU$17)","v":1},1.3154927098616291E-2,null,null,null,null,null,null,1,{"$f":"SUM(KE18:KE21)","v":1445573.3668298405},{"$f":"SUM(KF18:KF21)","v":1445573.3668298405},1,1.3154927098616291E-2,0,{"$f":"SUM(KJ18:KJ21)","v":1445573.3668298405},{"$f":"SUM(KK18:KK21)","v":1445573.3668298405},null,{"$f":"SUM(KM18:KM21)","v":1445573.3668298405},{"$f":"SUM(KN18:KN21)","v":1445573.3668298405},1,null,1.3154927098616291E-2,0,null,{"$f":"SUM(KT18:KT21)","v":1445573.3668298405},null,null,null,null,{"$f":"SUM(KY18:KY21)","v":1445573.3668298405},null,null,null,null,null,null,1.3154927098616291E-2,null,0,"ATH_0_1"]
["ATH","ATH Punta",null,{"$f":"IF(C18=0,0,IF(A18=0,0,INDEX(Params!$B$5:$G$15,MATCH(C18,Params!$A$5:$A$15,0),MATCH(A18,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G18&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0124074152109137},{"$f":"Potencia!M18","v":"P"},1,1,{"$f":"$E18*Energia!K18*1000*H18","v":0},{"$f":"$F18*Potencia!K18*12*1000*$I18","v":2366557.8445260846},null,{"$f":"$E18*Energia!Y18*1000*H18","v":0},{"$f":"IF(M18=0,1,J$17/M$17)","v":1},0,null,{"$f":"$O18*Energia!Y18*(1-$D18)*1000*H18","v":0},{"$f":"$F18*Potencia!K18*(1-$D18)*12*1000*$I18","v":2366557.8445260846},1,null,0,2.0124074152109137,null,{"$f":"$U18*Energia!U18*(1-$D18)*1000*$H18","v":0},{"$f":"$U18*Energia!V18*(1-$D18)*1000*$H18","v":0},{"$f":"$U18*Energia!W18*(1-$D18)*1000*$H18","v":0},{"$f":"$U18*Energia!X18*(1-$D18)*1000*$H18","v":0},{"$f":"SUMPRODUCT(X18:AA18,Params!$B$19:$E$19)","v":0},{"$f":"$V18*Potencia!G18*(1-$D18)*12*1000*$I18","v":706125.19982051873},{"$f":"$V18*Potencia!H18*(1-$D18)*12*1000*$I18","v":717871.76261524786},{"$f":"$V18*Potencia!I18*(1-$D18)*12*1000*$I18","v":726637.82828264881},{"$f":"$V18*Potencia!J18*(1-$D18)*12*1000*$I18","v":733888.96873041138},{"$f":"SUMPRODUCT(AC18:AF18,Params!$B$19:$E$19)","v":2366557.8445260846},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK18*Energia!K18*1000*AM18","v":0},null,null,{"$f":"$AK18*Energia!Y18*1000*AM18","v":0},{"$f":"IF(AQ18=0,1,AN$17/AQ$17)","v":1},0,null,{"$f":"$AS18*Energia!Y18*(1-$D18)*1000*AM18","v":0},null,1,null,0,10.02,null,{"$f":"$AY18*Energia!U18*(1-$D18)*1000*$AM18","v":0},{"$f":"$AY18*Energia!V18*(1-$D18)*1000*$AM18","v":0},{"$f":"$AY18*Energia!W18*(1-$D18)*1000*$AM18","v":0},{"$f":"$AY18*Energia!X18*(1-$D18)*1000*$AM18","v":0},{"$f":"SUMPRODUCT(BB18:BE18,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":202.17},null,null,null,202.17,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.9285395562670789E-4},1,{"$f":"$CB18*Energia!K18*1000*CC18","v":86691.235526125311},null,{"$f":"$CB18*Energia!Y18*1000*CC18","v":86691.235526125311},{"$f":"IF(CF18=0,1,CD$17/CF$17)","v":1},4.9285395562670789E-4,null,{"$f":"$CH18*Energia!Y18*(1-$D18)*1000*CC18","v":86691.235526125311},1,null,4.9285395562670789E-4,null,{"$f":"$CM18*Energia!U18*(1-$D18)*1000*$CC18","v":25866.625719783104},{"$f":"$CM18*Energia!V18*(1-$D18)*1000*$CC18","v":26296.923269541174},{"$f":"$CM18*Energia!W18*(1-$D18)*1000*$CC18","v":26618.039892643323},{"$f":"$CM18*Energia!X18*(1-$D18)*1000*$CC18","v":26883.662102488732},{"$f":"SUMPRODUCT(CO18:CR18,Params!$B$19:$E$19)","v":86691.235526125325},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV18*Energia!K18*1000*CW18","v":409557.35815817659},null,{"$f":"$CV18*Energia!Y18*1000*CW18","v":409557.35815817659},{"$f":"IF(CZ18=0,1,CX$17/CZ$17)","v":1},2.3284010523007422E-3,null,{"$f":"$DB18*Energia!Y18*(1-$D18)*1000*CW18","v":409557.35815817659},1,null,2.3284010523007422E-3,null,{"$f":"$DG18*Energia!U18*(1-$D18)*1000*$CW18","v":122202.28296398127},{"$f":"$DG18*Energia!V18*(1-$D18)*1000*$CW18","v":124235.14737791319},{"$f":"$DG18*Energia!W18*(1-$D18)*1000*$CW18","v":125752.20587892809},{"$f":"$DG18*Energia!X18*(1-$D18)*1000*$CW18","v":127007.09087245938},{"$f":"SUMPRODUCT(DI18:DL18,Params!$B$19:$E$19)","v":409557.35815817659},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP18*Energia!G18*1000/2*DQ18","v":39533.661815943109},null,{"$f":"$DP18*Energia!U18*1000/2*DQ18","v":39533.661815943109},{"$f":"IF(DT18=0,1,DR$17/DT$17)","v":1},1.50652209665633E-3,null,{"$f":"$DV18*Energia!U18*(1-$D18)*1000/2*DQ18","v":39533.661815943109},1,null,1.50652209665633E-3,null,{"$f":"$EA18*Energia!U18*(1-$D18)*1000/2*$DQ18","v":39533.661815943109},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK18&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6221710254750231E-3},"P",1,{"$f":"$EJ18*Energia!K18*1000*EL18","v":285334.04029250483},null,{"$f":"$EJ18*Energia!Y18*1000*EL18","v":285334.04029250483},{"$f":"IF(EO18=0,1,EM$17/EO$17)","v":1},1.6221710254750231E-3,null,1,{"$f":"$EQ18*Energia!Y18*1000*ES18*EL18","v":285334.04029250483},{"$f":"IF(ET$17=0,1,EM$17/ET$17)","v":1},1.6221710254750231E-3,null,{"$f":"$EV18*Energia!Y18*(1-$D18)*1000*EL18","v":285334.04029250483},1,null,1.6221710254750231E-3,null,{"$f":"$FA18*Energia!U18*(1-$D18)*1000*$EL18","v":85136.966621447034},{"$f":"$FA18*Energia!V18*(1-$D18)*1000*$EL18","v":86553.240569503003},{"$f":"$FA18*Energia!W18*(1-$D18)*1000*$EL18","v":87610.158295023357},{"$f":"$FA18*Energia!X18*(1-$D18)*1000*$EL18","v":88484.422664041063},{"$f":"SUMPRODUCT(FC18:FF18,Params!$B$19:$E$19)","v":285334.04029250483},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL18&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":6.9369136713219329E-2},"P",1,{"$f":"$FJ18*Energia!K18*1000*FM18","v":0},{"$f":"$FK18*Potencia!K18*12*1000*$FM18","v":81576.957735203876},null,{"$f":"$FJ18*Energia!Y18*1000*FM18","v":0},{"$f":"IF(FQ18=0,1,FN$17/FQ$17)","v":1},0,null,{"$f":"$FS18*Energia!Y18*(1-$D18)*1000*FM18","v":0},{"$f":"$FK18*Potencia!K18*(1-$D18)*12*1000*$FM18","v":81576.957735203876},1,null,0,6.9369136713219329E-2,null,{"$f":"$FY18*Energia!U18*(1-$D18)*1000*$FM18","v":0},{"$f":"$FY18*Energia!V18*(1-$D18)*1000*$FM18","v":0},{"$f":"$FY18*Energia!W18*(1-$D18)*1000*$FM18","v":0},{"$f":"$FY18*Energia!X18*(1-$D18)*1000*$FM18","v":0},{"$f":"SUMPRODUCT(GB18:GE18,Params!$B$19:$E$19)","v":0},{"$f":"$FZ18*Potencia!G18*(1-$D18)*12*1000*$FM18","v":24340.64551380372},{"$f":"$FZ18*Potencia!H18*(1-$D18)*12*1000*$FM18","v":24745.558015247967},{"$f":"$FZ18*Potencia!I18*(1-$D18)*12*1000*$FM18","v":25047.730628568046},{"$f":"$FZ18*Potencia!J18*(1-$D18)*12*1000*$FM18","v":25297.682675676198},{"$f":"SUMPRODUCT(GG18:GJ18,Params!$B$19:$E$19)","v":81576.957735203876},null,1.6221710254750231E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP18*Energia!G18*1000/2*GQ18","v":121842.95913567461},null,{"$f":"$GP18*Energia!U18*1000/2*GQ18","v":121842.95913567461},{"$f":"IF(GT18=0,1,GR$17/GT$17)","v":1},4.6431092347196251E-3,null,{"$f":"$GV18*Energia!U18*(1-$D18)*1000/2*GQ18","v":121842.95913567461},1,null,4.6431092347196251E-3,null,{"$f":"$HA18*Energia!U18*(1-$D18)*1000/2*$GQ18","v":121842.95913567461},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.9613601597402394E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL18&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.8563164933391338},{"$f":"Potencia!M18","v":"P"},1,{"$f":"$HJ18*Energia!G18*1000/2*HM18","v":77711.048069071127},{"$f":"$HK18*Potencia!G18*12*1000/2*$HM18","v":325677.55537012877},null,{"$f":"$HJ18*Energia!U18*1000/2*HM18","v":77711.048069071127},{"$f":"IF(HQ18=0,1,HN$17/HQ$17)","v":1},2.9613601597402394E-3,null,{"$f":"$HS18*Energia!U18*(1-$D18)*1000/2*HM18","v":77711.048069071127},{"$f":"$HK18*Potencia!G18*(1-$D18)*12*1000/2*$HM18","v":325677.55537012877},1,null,2.9613601597402394E-3,1.8563164933391338,null,{"$f":"$HY18*Energia!U18*(1-$D18)*1000/2*$HM18","v":77711.048069071127},null,null,null,null,{"$f":"$HZ18*Potencia!G18*(1-$D18)*12*1000/2*$HM18","v":325677.55537012877},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO18&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"P",1,{"$f":"$IN18*Energia!G18*1000/2*IP18","v":2240886.9051140347},null,{"$f":"$IN18*Energia!U18*1000/2*IP18","v":2240886.9051140347},{"$f":"IF(IS18=0,1,IQ$17/IS$17)","v":1},8.5394205433827558E-2,null,2.46,{"$f":"$IU18*Energia!U18*1000/2*IW18*$IP18","v":5512581.7865805253},{"$f":"IF(IX$17=0,1,IQ$17/IX$17)","v":0.64499785531001752},0.13549453522737567,null,{"$f":"$IZ18*Energia!U18*(1-$D18)*1000/2*IP18","v":3555603.4295655033},1,null,0.13549453522737567,null,{"$f":"$JE18*Energia!U18*(1-$D18)*1000/2*$IP18","v":3555603.4295655033},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.3154927098616291E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A18,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP18&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.2395659109155197},{"$f":"Potencia!M18","v":"P"},1,{"$f":"$JN18*Energia!G18*1000/2*JQ18","v":345207.30912898079},{"$f":"$JO18*Potencia!G18*12*1000/2*$JQ18","v":1445573.3668298405},null,{"$f":"$JN18*Energia!U18*1000/2*JQ18","v":345207.30912898079},{"$f":"IF(JU18=0,1,JR$17/JU$17)","v":1},1.3154927098616291E-2,null,null,null,null,null,null,1,{"$f":"$JW18*Energia!U18*1000/2*IF(JZ18<>0,JZ18,IF(JY18<>0,JY18*KD18,1))*JQ18","v":345207.30912898079},{"$f":"$JO18*Potencia!G18*12*1000/2*IF(JZ18=0,1,JZ18)*JQ18","v":1445573.3668298405},1,1.3154927098616291E-2,8.2395659109155197,{"$f":"$KH18*Energia!$U18*1000/2*JQ18","v":345207.30912898079},{"$f":"$KI18*Potencia!$G18*12*1000/2*JQ18","v":1445573.3668298405},null,{"$f":"$KH18*Energia!U18*(1-$D18)*1000/2*JQ18","v":345207.30912898079},{"$f":"$KI18*Potencia!G18*(1-$D18)*12*1000/2*$JQ18","v":1445573.3668298405},1,null,1.3154927098616291E-2,8.2395659109155197,null,{"$f":"$KQ18*Energia!U18*(1-$D18)*1000/2*$JQ18","v":345207.30912898079},null,null,null,null,{"$f":"$KR18*Potencia!G18*(1-$D18)*12*1000/2*$JQ18","v":1445573.3668298405},null,null,null,null,null,null,0.14864946232599197,null,"P","ATH_P_1"]
["ATH","ATH Fuera de Punta",null,{"$f":"IF(C19=0,0,IF(A19=0,0,INDEX(Params!$B$5:$G$15,MATCH(C19,Params!$A$5:$A$15,0),MATCH(A19,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G19&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.82557711453450167},{"$f":"Potencia!M19","v":"FP"},{"$f":"IF(Params!$A$29=Params!$B$29,1,0)","v":0},{"$f":"IF(Params!$A$30=Params!$B$30,1,0)","v":1},{"$f":"$E19*Energia!K19*1000*H19","v":0},{"$f":"$F19*Potencia!K19*12*1000*$I19","v":984223.33830094431},null,{"$f":"$E19*Energia!Y19*1000*H19","v":0},{"$f":"IF(M19=0,1,J$17/M$17)","v":1},0,null,{"$f":"$O19*Energia!Y19*(1-$D19)*1000*H19","v":0},{"$f":"$F19*Potencia!K19*(1-$D19)*12*1000*$I19","v":984223.33830094431},1,null,0,0.82557711453450167,null,{"$f":"$U19*Energia!U19*(1-$D19)*1000*$H19","v":0},{"$f":"$U19*Energia!V19*(1-$D19)*1000*$H19","v":0},{"$f":"$U19*Energia!W19*(1-$D19)*1000*$H19","v":0},{"$f":"$U19*Energia!X19*(1-$D19)*1000*$H19","v":0},{"$f":"SUMPRODUCT(X19:AA19,Params!$B$19:$E$19)","v":0},{"$f":"$V19*Potencia!G19*(1-$D19)*12*1000*$I19","v":293669.09540508041},{"$f":"$V19*Potencia!H19*(1-$D19)*12*1000*$I19","v":298554.35154793435},{"$f":"$V19*Potencia!I19*(1-$D19)*12*1000*$I19","v":302200.05428657262},{"$f":"$V19*Potencia!J19*(1-$D19)*12*1000*$I19","v":305215.71759456798},{"$f":"SUMPRODUCT(AC19:AF19,Params!$B$19:$E$19)","v":984223.33830094431},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},0,{"$f":"$AK19*Energia!K19*1000*AM19","v":0},null,null,{"$f":"$AK19*Energia!Y19*1000*AM19","v":0},{"$f":"IF(AQ19=0,1,AN$17/AQ$17)","v":1},0,null,{"$f":"$AS19*Energia!Y19*(1-$D19)*1000*AM19","v":0},null,1,null,0,10.02,null,{"$f":"$AY19*Energia!U19*(1-$D19)*1000*$AM19","v":0},{"$f":"$AY19*Energia!V19*(1-$D19)*1000*$AM19","v":0},{"$f":"$AY19*Energia!W19*(1-$D19)*1000*$AM19","v":0},{"$f":"$AY19*Energia!X19*(1-$D19)*1000*$AM19","v":0},{"$f":"SUMPRODUCT(BB19:BE19,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":202.17},null,null,null,202.17,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.9285395562670789E-4},0,{"$f":"$CB19*Energia!K19*1000*CC19","v":0},null,{"$f":"$CB19*Energia!Y19*1000*CC19","v":0},{"$f":"IF(CF19=0,1,CD$17/CF$17)","v":1},4.9285395562670789E-4,null,{"$f":"$CH19*Energia!Y19*(1-$D19)*1000*CC19","v":0},1,null,4.9285395562670789E-4,null,{"$f":"$CM19*Energia!U19*(1-$D19)*1000*$CC19","v":0},{"$f":"$CM19*Energia!V19*(1-$D19)*1000*$CC19","v":0},{"$f":"$CM19*Energia!W19*(1-$D19)*1000*$CC19","v":0},{"$f":"$CM19*Energia!X19*(1-$D19)*1000*$CC19","v":0},{"$f":"SUMPRODUCT(CO19:CR19,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},0,{"$f":"$CV19*Energia!K19*1000*CW19","v":0},null,{"$f":"$CV19*Energia!Y19*1000*CW19","v":0},{"$f":"IF(CZ19=0,1,CX$17/CZ$17)","v":1},2.3284010523007422E-3,null,{"$f":"$DB19*Energia!Y19*(1-$D19)*1000*CW19","v":0},1,null,2.3284010523007422E-3,null,{"$f":"$DG19*Energia!U19*(1-$D19)*1000*$CW19","v":0},{"$f":"$DG19*Energia!V19*(1-$D19)*1000*$CW19","v":0},{"$f":"$DG19*Energia!W19*(1-$D19)*1000*$CW19","v":0},{"$f":"$DG19*Energia!X19*(1-$D19)*1000*$CW19","v":0},{"$f":"SUMPRODUCT(DI19:DL19,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},0,{"$f":"$DP19*Energia!G19*1000/2*DQ19","v":0},null,{"$f":"$DP19*Energia!U19*1000/2*DQ19","v":0},{"$f":"IF(DT19=0,1,DR$17/DT$17)","v":1},1.50652209665633E-3,null,{"$f":"$DV19*Energia!U19*(1-$D19)*1000/2*DQ19","v":0},1,null,1.50652209665633E-3,null,{"$f":"$EA19*Energia!U19*(1-$D19)*1000/2*$DQ19","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK19&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6221710254750231E-3},"FP",0,{"$f":"$EJ19*Energia!K19*1000*EL19","v":0},null,{"$f":"$EJ19*Energia!Y19*1000*EL19","v":0},{"$f":"IF(EO19=0,1,EM$17/EO$17)","v":1},1.6221710254750231E-3,null,1,{"$f":"$EQ19*Energia!Y19*1000*ES19*EL19","v":0},{"$f":"IF(ET$17=0,1,EM$17/ET$17)","v":1},0,null,{"$f":"$EV19*Energia!Y19*(1-$D19)*1000*EL19","v":0},1,null,0,null,{"$f":"$FA19*Energia!U19*(1-$D19)*1000*$EL19","v":0},{"$f":"$FA19*Energia!V19*(1-$D19)*1000*$EL19","v":0},{"$f":"$FA19*Energia!W19*(1-$D19)*1000*$EL19","v":0},{"$f":"$FA19*Energia!X19*(1-$D19)*1000*$EL19","v":0},{"$f":"SUMPRODUCT(FC19:FF19,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL19&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",0,{"$f":"$FJ19*Energia!K19*1000*FM19","v":0},{"$f":"$FK19*Potencia!K19*12*1000*$FM19","v":0},null,{"$f":"$FJ19*Energia!Y19*1000*FM19","v":0},{"$f":"IF(FQ19=0,1,FN$17/FQ$17)","v":1},0,null,{"$f":"$FS19*Energia!Y19*(1-$D19)*1000*FM19","v":0},{"$f":"$FK19*Potencia!K19*(1-$D19)*12*1000*$FM19","v":0},1,null,0,0,null,{"$f":"$FY19*Energia!U19*(1-$D19)*1000*$FM19","v":0},{"$f":"$FY19*Energia!V19*(1-$D19)*1000*$FM19","v":0},{"$f":"$FY19*Energia!W19*(1-$D19)*1000*$FM19","v":0},{"$f":"$FY19*Energia!X19*(1-$D19)*1000*$FM19","v":0},{"$f":"SUMPRODUCT(GB19:GE19,Params!$B$19:$E$19)","v":0},{"$f":"$FZ19*Potencia!G19*(1-$D19)*12*1000*$FM19","v":0},{"$f":"$FZ19*Potencia!H19*(1-$D19)*12*1000*$FM19","v":0},{"$f":"$FZ19*Potencia!I19*(1-$D19)*12*1000*$FM19","v":0},{"$f":"$FZ19*Potencia!J19*(1-$D19)*12*1000*$FM19","v":0},{"$f":"SUMPRODUCT(GG19:GJ19,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},0,{"$f":"$GP19*Energia!G19*1000/2*GQ19","v":0},null,{"$f":"$GP19*Energia!U19*1000/2*GQ19","v":0},{"$f":"IF(GT19=0,1,GR$17/GT$17)","v":1},4.6431092347196251E-3,null,{"$f":"$GV19*Energia!U19*(1-$D19)*1000/2*GQ19","v":0},1,null,4.6431092347196251E-3,null,{"$f":"$HA19*Energia!U19*(1-$D19)*1000/2*$GQ19","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.9613601597402394E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL19&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M19","v":"FP"},0,{"$f":"$HJ19*Energia!G19*1000/2*HM19","v":0},{"$f":"$HK19*Potencia!G19*12*1000/2*$HM19","v":0},null,{"$f":"$HJ19*Energia!U19*1000/2*HM19","v":0},{"$f":"IF(HQ19=0,1,HN$17/HQ$17)","v":1},2.9613601597402394E-3,null,{"$f":"$HS19*Energia!U19*(1-$D19)*1000/2*HM19","v":0},{"$f":"$HK19*Potencia!G19*(1-$D19)*12*1000/2*$HM19","v":0},1,null,2.9613601597402394E-3,0,null,{"$f":"$HY19*Energia!U19*(1-$D19)*1000/2*$HM19","v":0},null,null,null,null,{"$f":"$HZ19*Potencia!G19*(1-$D19)*12*1000/2*$HM19","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO19&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"FP",0,{"$f":"$IN19*Energia!G19*1000/2*IP19","v":0},null,{"$f":"$IN19*Energia!U19*1000/2*IP19","v":0},{"$f":"IF(IS19=0,1,IQ$17/IS$17)","v":1},8.5394205433827558E-2,null,1,{"$f":"$IU19*Energia!U19*1000/2*IW19*$IP19","v":0},{"$f":"IF(IX$17=0,1,IQ$17/IX$17)","v":0.64499785531001752},0,null,{"$f":"$IZ19*Energia!U19*(1-$D19)*1000/2*IP19","v":0},1,null,0,null,{"$f":"$JE19*Energia!U19*(1-$D19)*1000/2*$IP19","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.3154927098616291E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A19,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP19&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M19","v":"FP"},0,{"$f":"$JN19*Energia!G19*1000/2*JQ19","v":0},{"$f":"$JO19*Potencia!G19*12*1000/2*$JQ19","v":0},null,{"$f":"$JN19*Energia!U19*1000/2*JQ19","v":0},{"$f":"IF(JU19=0,1,JR$17/JU$17)","v":1},1.3154927098616291E-2,null,null,null,null,null,null,1,{"$f":"$JW19*Energia!U19*1000/2*IF(JZ19<>0,JZ19,IF(JY19<>0,JY19*KD19,1))*JQ19","v":0},{"$f":"$JO19*Potencia!G19*12*1000/2*IF(JZ19=0,1,JZ19)*JQ19","v":0},1,0,0,{"$f":"$KH19*Energia!$U19*1000/2*JQ19","v":0},{"$f":"$KI19*Potencia!$G19*12*1000/2*JQ19","v":0},null,{"$f":"$KH19*Energia!U19*(1-$D19)*1000/2*JQ19","v":0},{"$f":"$KI19*Potencia!G19*(1-$D19)*12*1000/2*$JQ19","v":0},1,null,0,0,null,{"$f":"$KQ19*Energia!U19*(1-$D19)*1000/2*$JQ19","v":0},null,null,null,null,{"$f":"$KR19*Potencia!G19*(1-$D19)*12*1000/2*$JQ19","v":0},null,null,null,null,null,null,0,null,"FP","ATH_FP_0"]
["ATH","ATH Fuera de Punta Medio",null,{"$f":"IF(C20=0,0,IF(A20=0,0,INDEX(Params!$B$5:$G$15,MATCH(C20,Params!$A$5:$A$15,0),MATCH(A20,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G20&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.82557711453450167},{"$f":"Potencia!M20","v":"FPM"},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$30=Params!$B$30,0,1)","v":0},{"$f":"$E20*Energia!K20*1000*H20","v":0},{"$f":"$F20*Potencia!K20*12*1000*$I20","v":0},null,{"$f":"$E20*Energia!Y20*1000*H20","v":0},{"$f":"IF(M20=0,1,J$17/M$17)","v":1},0,null,{"$f":"$O20*Energia!Y20*(1-$D20)*1000*H20","v":0},{"$f":"$F20*Potencia!K20*(1-$D20)*12*1000*$I20","v":0},1,null,0,0.82557711453450167,null,{"$f":"$U20*Energia!U20*(1-$D20)*1000*$H20","v":0},{"$f":"$U20*Energia!V20*(1-$D20)*1000*$H20","v":0},{"$f":"$U20*Energia!W20*(1-$D20)*1000*$H20","v":0},{"$f":"$U20*Energia!X20*(1-$D20)*1000*$H20","v":0},{"$f":"SUMPRODUCT(X20:AA20,Params!$B$19:$E$19)","v":0},{"$f":"$V20*Potencia!G20*(1-$D20)*12*1000*$I20","v":0},{"$f":"$V20*Potencia!H20*(1-$D20)*12*1000*$I20","v":0},{"$f":"$V20*Potencia!I20*(1-$D20)*12*1000*$I20","v":0},{"$f":"$V20*Potencia!J20*(1-$D20)*12*1000*$I20","v":0},{"$f":"SUMPRODUCT(AC20:AF20,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK20*Energia!K20*1000*AM20","v":0},null,null,{"$f":"$AK20*Energia!Y20*1000*AM20","v":0},{"$f":"IF(AQ20=0,1,AN$17/AQ$17)","v":1},0,null,{"$f":"$AS20*Energia!Y20*(1-$D20)*1000*AM20","v":0},null,1,null,0,10.02,null,{"$f":"$AY20*Energia!U20*(1-$D20)*1000*$AM20","v":0},{"$f":"$AY20*Energia!V20*(1-$D20)*1000*$AM20","v":0},{"$f":"$AY20*Energia!W20*(1-$D20)*1000*$AM20","v":0},{"$f":"$AY20*Energia!X20*(1-$D20)*1000*$AM20","v":0},{"$f":"SUMPRODUCT(BB20:BE20,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":202.17},null,null,null,202.17,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.9285395562670789E-4},1,{"$f":"$CB20*Energia!K20*1000*CC20","v":100324.08136598536},null,{"$f":"$CB20*Energia!Y20*1000*CC20","v":100324.08136598536},{"$f":"IF(CF20=0,1,CD$17/CF$17)","v":1},4.9285395562670789E-4,null,{"$f":"$CH20*Energia!Y20*(1-$D20)*1000*CC20","v":100324.08136598536},1,null,4.9285395562670789E-4,null,{"$f":"$CM20*Energia!U20*(1-$D20)*1000*$CC20","v":29934.346276481032},{"$f":"$CM20*Energia!V20*(1-$D20)*1000*$CC20","v":30432.311337556937},{"$f":"$CM20*Energia!W20*(1-$D20)*1000*$CC20","v":30803.925953827606},{"$f":"$CM20*Energia!X20*(1-$D20)*1000*$CC20","v":31111.31924487272},{"$f":"SUMPRODUCT(CO20:CR20,Params!$B$19:$E$19)","v":100324.08136598534},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV20*Energia!K20*1000*CW20","v":473963.31906604877},null,{"$f":"$CV20*Energia!Y20*1000*CW20","v":473963.31906604877},{"$f":"IF(CZ20=0,1,CX$17/CZ$17)","v":1},2.3284010523007422E-3,null,{"$f":"$DB20*Energia!Y20*(1-$D20)*1000*CW20","v":473963.31906604877},1,null,2.3284010523007422E-3,null,{"$f":"$DG20*Energia!U20*(1-$D20)*1000*$CW20","v":141419.50688305733},{"$f":"$DG20*Energia!V20*(1-$D20)*1000*$CW20","v":143772.05444604438},{"$f":"$DG20*Energia!W20*(1-$D20)*1000*$CW20","v":145527.68175449257},{"$f":"$DG20*Energia!X20*(1-$D20)*1000*$CW20","v":146979.90680852407},{"$f":"SUMPRODUCT(DI20:DL20,Params!$B$19:$E$19)","v":473963.31906604883},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP20*Energia!G20*1000/2*DQ20","v":45750.626123246046},null,{"$f":"$DP20*Energia!U20*1000/2*DQ20","v":45750.626123246046},{"$f":"IF(DT20=0,1,DR$17/DT$17)","v":1},1.50652209665633E-3,null,{"$f":"$DV20*Energia!U20*(1-$D20)*1000/2*DQ20","v":45750.626123246046},1,null,1.50652209665633E-3,null,{"$f":"$EA20*Energia!U20*(1-$D20)*1000/2*$DQ20","v":45750.626123246046},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK20&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6221710254750231E-3},"FP",1,{"$f":"$EJ20*Energia!K20*1000*EL20","v":330204.95441161282},null,{"$f":"$EJ20*Energia!Y20*1000*EL20","v":330204.95441161282},{"$f":"IF(EO20=0,1,EM$17/EO$17)","v":1},1.6221710254750231E-3,null,1,{"$f":"$EQ20*Energia!Y20*1000*ES20*EL20","v":330204.95441161282},{"$f":"IF(ET$17=0,1,EM$17/ET$17)","v":1},1.6221710254750231E-3,null,{"$f":"$EV20*Energia!Y20*(1-$D20)*1000*EL20","v":330204.95441161282},1,null,1.6221710254750231E-3,null,{"$f":"$FA20*Energia!U20*(1-$D20)*1000*$EL20","v":98525.392039305108},{"$f":"$FA20*Energia!V20*(1-$D20)*1000*$EL20","v":100164.38566927215},{"$f":"$FA20*Energia!W20*(1-$D20)*1000*$EL20","v":101387.51162022603},{"$f":"$FA20*Energia!X20*(1-$D20)*1000*$EL20","v":102399.26060684971},{"$f":"SUMPRODUCT(FC20:FF20,Params!$B$19:$E$19)","v":330204.95441161282},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL20&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FPM",1,{"$f":"$FJ20*Energia!K20*1000*FM20","v":0},{"$f":"$FK20*Potencia!K20*12*1000*$FM20","v":0},null,{"$f":"$FJ20*Energia!Y20*1000*FM20","v":0},{"$f":"IF(FQ20=0,1,FN$17/FQ$17)","v":1},0,null,{"$f":"$FS20*Energia!Y20*(1-$D20)*1000*FM20","v":0},{"$f":"$FK20*Potencia!K20*(1-$D20)*12*1000*$FM20","v":0},1,null,0,0,null,{"$f":"$FY20*Energia!U20*(1-$D20)*1000*$FM20","v":0},{"$f":"$FY20*Energia!V20*(1-$D20)*1000*$FM20","v":0},{"$f":"$FY20*Energia!W20*(1-$D20)*1000*$FM20","v":0},{"$f":"$FY20*Energia!X20*(1-$D20)*1000*$FM20","v":0},{"$f":"SUMPRODUCT(GB20:GE20,Params!$B$19:$E$19)","v":0},{"$f":"$FZ20*Potencia!G20*(1-$D20)*12*1000*$FM20","v":0},{"$f":"$FZ20*Potencia!H20*(1-$D20)*12*1000*$FM20","v":0},{"$f":"$FZ20*Potencia!I20*(1-$D20)*12*1000*$FM20","v":0},{"$f":"$FZ20*Potencia!J20*(1-$D20)*12*1000*$FM20","v":0},{"$f":"SUMPRODUCT(GG20:GJ20,Params!$B$19:$E$19)","v":0},null,1.6221710254750231E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP20*Energia!G20*1000/2*GQ20","v":141003.67669250813},null,{"$f":"$GP20*Energia!U20*1000/2*GQ20","v":141003.67669250813},{"$f":"IF(GT20=0,1,GR$17/GT$17)","v":1},4.6431092347196251E-3,null,{"$f":"$GV20*Energia!U20*(1-$D20)*1000/2*GQ20","v":141003.67669250813},1,null,4.6431092347196251E-3,null,{"$f":"$HA20*Energia!U20*(1-$D20)*1000/2*$GQ20","v":141003.67669250813},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.9613601597402394E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL20&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M20","v":"FPM"},1,{"$f":"$HJ20*Energia!G20*1000/2*HM20","v":89931.692197050259},{"$f":"$HK20*Potencia!G20*12*1000/2*$HM20","v":0},null,{"$f":"$HJ20*Energia!U20*1000/2*HM20","v":89931.692197050259},{"$f":"IF(HQ20=0,1,HN$17/HQ$17)","v":1},2.9613601597402394E-3,null,{"$f":"$HS20*Energia!U20*(1-$D20)*1000/2*HM20","v":89931.692197050259},{"$f":"$HK20*Potencia!G20*(1-$D20)*12*1000/2*$HM20","v":0},1,null,2.9613601597402394E-3,0,null,{"$f":"$HY20*Energia!U20*(1-$D20)*1000/2*$HM20","v":89931.692197050259},null,null,null,null,{"$f":"$HZ20*Potencia!G20*(1-$D20)*12*1000/2*$HM20","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO20&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"FP",1,{"$f":"$IN20*Energia!G20*1000/2*IP20","v":2593283.1483625718},null,{"$f":"$IN20*Energia!U20*1000/2*IP20","v":2593283.1483625718},{"$f":"IF(IS20=0,1,IQ$17/IS$17)","v":1},8.5394205433827558E-2,null,1.73,{"$f":"$IU20*Energia!U20*1000/2*IW20*$IP20","v":4486379.8466672497},{"$f":"IF(IX$17=0,1,IQ$17/IX$17)","v":0.64499785531001752},9.5286807294048759E-2,null,{"$f":"$IZ20*Energia!U20*(1-$D20)*1000/2*IP20","v":2893705.3792064614},1,null,9.5286807294048759E-2,null,{"$f":"$JE20*Energia!U20*(1-$D20)*1000/2*$IP20","v":2893705.3792064614},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.3154927098616291E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A20,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP20&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M20","v":"FPM"},1,{"$f":"$JN20*Energia!G20*1000/2*JQ20","v":399493.74304109247},{"$f":"$JO20*Potencia!G20*12*1000/2*$JQ20","v":0},null,{"$f":"$JN20*Energia!U20*1000/2*JQ20","v":399493.74304109247},{"$f":"IF(JU20=0,1,JR$17/JU$17)","v":1},1.3154927098616291E-2,null,null,null,null,null,null,1,{"$f":"$JW20*Energia!U20*1000/2*IF(JZ20<>0,JZ20,IF(JY20<>0,JY20*KD20,1))*JQ20","v":399493.74304109247},{"$f":"$JO20*Potencia!G20*12*1000/2*IF(JZ20=0,1,JZ20)*JQ20","v":0},1,1.3154927098616291E-2,0,{"$f":"$KH20*Energia!$U20*1000/2*JQ20","v":399493.74304109247},{"$f":"$KI20*Potencia!$G20*12*1000/2*JQ20","v":0},null,{"$f":"$KH20*Energia!U20*(1-$D20)*1000/2*JQ20","v":399493.74304109247},{"$f":"$KI20*Potencia!G20*(1-$D20)*12*1000/2*$JQ20","v":0},1,null,1.3154927098616291E-2,0,null,{"$f":"$KQ20*Energia!U20*(1-$D20)*1000/2*$JQ20","v":399493.74304109247},null,null,null,null,{"$f":"$KR20*Potencia!G20*(1-$D20)*12*1000/2*$JQ20","v":0},null,null,null,null,null,null,0.10844173439266505,null,"FPM","ATH_FPM_1"]
["ATH","ATH Fuera de Punta Bajo",null,{"$f":"IF(C21=0,0,IF(A21=0,0,INDEX(Params!$B$5:$G$15,MATCH(C21,Params!$A$5:$A$15,0),MATCH(A21,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G21&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M21","v":"FPB"},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$30=Params!$B$30,0,1)","v":0},{"$f":"$E21*Energia!K21*1000*H21","v":0},{"$f":"$F21*Potencia!K21*12*1000*$I21","v":0},null,{"$f":"$E21*Energia!Y21*1000*H21","v":0},{"$f":"IF(M21=0,1,J$17/M$17)","v":1},0,null,{"$f":"$O21*Energia!Y21*(1-$D21)*1000*H21","v":0},{"$f":"$F21*Potencia!K21*(1-$D21)*12*1000*$I21","v":0},1,null,0,0,null,{"$f":"$U21*Energia!U21*(1-$D21)*1000*$H21","v":0},{"$f":"$U21*Energia!V21*(1-$D21)*1000*$H21","v":0},{"$f":"$U21*Energia!W21*(1-$D21)*1000*$H21","v":0},{"$f":"$U21*Energia!X21*(1-$D21)*1000*$H21","v":0},{"$f":"SUMPRODUCT(X21:AA21,Params!$B$19:$E$19)","v":0},{"$f":"$V21*Potencia!G21*(1-$D21)*12*1000*$I21","v":0},{"$f":"$V21*Potencia!H21*(1-$D21)*12*1000*$I21","v":0},{"$f":"$V21*Potencia!I21*(1-$D21)*12*1000*$I21","v":0},{"$f":"$V21*Potencia!J21*(1-$D21)*12*1000*$I21","v":0},{"$f":"SUMPRODUCT(AC21:AF21,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK21*Energia!K21*1000*AM21","v":0},null,null,{"$f":"$AK21*Energia!Y21*1000*AM21","v":0},{"$f":"IF(AQ21=0,1,AN$17/AQ$17)","v":1},0,null,{"$f":"$AS21*Energia!Y21*(1-$D21)*1000*AM21","v":0},null,1,null,0,10.02,null,{"$f":"$AY21*Energia!U21*(1-$D21)*1000*$AM21","v":0},{"$f":"$AY21*Energia!V21*(1-$D21)*1000*$AM21","v":0},{"$f":"$AY21*Energia!W21*(1-$D21)*1000*$AM21","v":0},{"$f":"$AY21*Energia!X21*(1-$D21)*1000*$AM21","v":0},{"$f":"SUMPRODUCT(BB21:BE21,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":202.17},null,null,null,202.17,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.9285395562670789E-4},1,{"$f":"$CB21*Energia!K21*1000*CC21","v":176008.69187045156},null,{"$f":"$CB21*Energia!Y21*1000*CC21","v":176008.69187045156},{"$f":"IF(CF21=0,1,CD$17/CF$17)","v":1},4.9285395562670789E-4,null,{"$f":"$CH21*Energia!Y21*(1-$D21)*1000*CC21","v":176008.69187045156},1,null,4.9285395562670789E-4,null,{"$f":"$CM21*Energia!U21*(1-$D21)*1000*$CC21","v":52516.853963508009},{"$f":"$CM21*Energia!V21*(1-$D21)*1000*$CC21","v":53390.484479768842},{"$f":"$CM21*Energia!W21*(1-$D21)*1000*$CC21","v":54042.445620096973},{"$f":"$CM21*Energia!X21*(1-$D21)*1000*$CC21","v":54581.736788378206},{"$f":"SUMPRODUCT(CO21:CR21,Params!$B$19:$E$19)","v":176008.69187045153},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV21*Energia!K21*1000*CW21","v":831521.83052708814},null,{"$f":"$CV21*Energia!Y21*1000*CW21","v":831521.83052708814},{"$f":"IF(CZ21=0,1,CX$17/CZ$17)","v":1},2.3284010523007422E-3,null,{"$f":"$DB21*Energia!Y21*(1-$D21)*1000*CW21","v":831521.83052708814},1,null,2.3284010523007422E-3,null,{"$f":"$DG21*Energia!U21*(1-$D21)*1000*$CW21","v":248106.55699550206},{"$f":"$DG21*Energia!V21*(1-$D21)*1000*$CW21","v":252233.86933653249},{"$f":"$DG21*Energia!W21*(1-$D21)*1000*$CW21","v":255313.94404805405},{"$f":"$DG21*Energia!X21*(1-$D21)*1000*$CW21","v":257861.72947086924},{"$f":"SUMPRODUCT(DI21:DL21,Params!$B$19:$E$19)","v":831521.83052708814},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP21*Energia!G21*1000/2*DQ21","v":80264.954800142586},null,{"$f":"$DP21*Energia!U21*1000/2*DQ21","v":80264.954800142586},{"$f":"IF(DT21=0,1,DR$17/DT$17)","v":1},1.50652209665633E-3,null,{"$f":"$DV21*Energia!U21*(1-$D21)*1000/2*DQ21","v":80264.954800142586},1,null,1.50652209665633E-3,null,{"$f":"$EA21*Energia!U21*(1-$D21)*1000/2*$DQ21","v":80264.954800142586},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK21&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6221710254750231E-3},"FP",1,{"$f":"$EJ21*Energia!K21*1000*EL21","v":579311.97857780871},null,{"$f":"$EJ21*Energia!Y21*1000*EL21","v":579311.97857780871},{"$f":"IF(EO21=0,1,EM$17/EO$17)","v":1},1.6221710254750231E-3,null,1,{"$f":"$EQ21*Energia!Y21*1000*ES21*EL21","v":579311.97857780871},{"$f":"IF(ET$17=0,1,EM$17/ET$17)","v":1},1.6221710254750231E-3,null,{"$f":"$EV21*Energia!Y21*(1-$D21)*1000*EL21","v":579311.97857780871},1,null,1.6221710254750231E-3,null,{"$f":"$FA21*Energia!U21*(1-$D21)*1000*$EL21","v":172853.06910112436},{"$f":"$FA21*Energia!V21*(1-$D21)*1000*$EL21","v":175728.52154351582},{"$f":"$FA21*Energia!W21*(1-$D21)*1000*$EL21","v":177874.37521781801},{"$f":"$FA21*Energia!X21*(1-$D21)*1000*$EL21","v":179649.38888564581},{"$f":"SUMPRODUCT(FC21:FF21,Params!$B$19:$E$19)","v":579311.97857780871},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL21&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FPB",1,{"$f":"$FJ21*Energia!K21*1000*FM21","v":0},{"$f":"$FK21*Potencia!K21*12*1000*$FM21","v":0},null,{"$f":"$FJ21*Energia!Y21*1000*FM21","v":0},{"$f":"IF(FQ21=0,1,FN$17/FQ$17)","v":1},0,null,{"$f":"$FS21*Energia!Y21*(1-$D21)*1000*FM21","v":0},{"$f":"$FK21*Potencia!K21*(1-$D21)*12*1000*$FM21","v":0},1,null,0,0,null,{"$f":"$FY21*Energia!U21*(1-$D21)*1000*$FM21","v":0},{"$f":"$FY21*Energia!V21*(1-$D21)*1000*$FM21","v":0},{"$f":"$FY21*Energia!W21*(1-$D21)*1000*$FM21","v":0},{"$f":"$FY21*Energia!X21*(1-$D21)*1000*$FM21","v":0},{"$f":"SUMPRODUCT(GB21:GE21,Params!$B$19:$E$19)","v":0},{"$f":"$FZ21*Potencia!G21*(1-$D21)*12*1000*$FM21","v":0},{"$f":"$FZ21*Potencia!H21*(1-$D21)*12*1000*$FM21","v":0},{"$f":"$FZ21*Potencia!I21*(1-$D21)*12*1000*$FM21","v":0},{"$f":"$FZ21*Potencia!J21*(1-$D21)*12*1000*$FM21","v":0},{"$f":"SUMPRODUCT(GG21:GJ21,Params!$B$19:$E$19)","v":0},null,1.6221710254750231E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP21*Energia!G21*1000/2*GQ21","v":247377.02399722015},null,{"$f":"$GP21*Energia!U21*1000/2*GQ21","v":247377.02399722015},{"$f":"IF(GT21=0,1,GR$17/GT$17)","v":1},4.6431092347196251E-3,null,{"$f":"$GV21*Energia!U21*(1-$D21)*1000/2*GQ21","v":247377.02399722015},1,null,4.6431092347196251E-3,null,{"$f":"$HA21*Energia!U21*(1-$D21)*1000/2*$GQ21","v":247377.02399722015},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.9613601597402394E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL21&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M21","v":"FPB"},1,{"$f":"$HJ21*Energia!G21*1000/2*HM21","v":157776.27151705584},{"$f":"$HK21*Potencia!G21*12*1000/2*$HM21","v":0},null,{"$f":"$HJ21*Energia!U21*1000/2*HM21","v":157776.27151705584},{"$f":"IF(HQ21=0,1,HN$17/HQ$17)","v":1},2.9613601597402394E-3,null,{"$f":"$HS21*Energia!U21*(1-$D21)*1000/2*HM21","v":157776.27151705584},{"$f":"$HK21*Potencia!G21*(1-$D21)*12*1000/2*$HM21","v":0},1,null,2.9613601597402394E-3,0,null,{"$f":"$HY21*Energia!U21*(1-$D21)*1000/2*$HM21","v":157776.27151705584},null,null,null,null,{"$f":"$HZ21*Potencia!G21*(1-$D21)*12*1000/2*$HM21","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO21&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"FP",1,{"$f":"$IN21*Energia!G21*1000/2*IP21","v":4549659.1484139655},null,{"$f":"$IN21*Energia!U21*1000/2*IP21","v":4549659.1484139655},{"$f":"IF(IS21=0,1,IQ$17/IS$17)","v":1},8.5394205433827558E-2,null,1,{"$f":"$IU21*Energia!U21*1000/2*IW21*$IP21","v":4549659.1484139655},{"$f":"IF(IX$17=0,1,IQ$17/IX$17)","v":0.64499785531001752},5.5079079360721817E-2,null,{"$f":"$IZ21*Energia!U21*(1-$D21)*1000/2*IP21","v":2934520.3931186083},1,null,5.5079079360721817E-2,null,{"$f":"$JE21*Energia!U21*(1-$D21)*1000/2*$IP21","v":2934520.3931186083},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.3154927098616291E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A21,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP21&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M21","v":"FPB"},1,{"$f":"$JN21*Energia!G21*1000/2*JQ21","v":700872.3146597672},{"$f":"$JO21*Potencia!G21*12*1000/2*$JQ21","v":0},null,{"$f":"$JN21*Energia!U21*1000/2*JQ21","v":700872.3146597672},{"$f":"IF(JU21=0,1,JR$17/JU$17)","v":1},1.3154927098616291E-2,null,null,null,null,null,null,1,{"$f":"$JW21*Energia!U21*1000/2*IF(JZ21<>0,JZ21,IF(JY21<>0,JY21*KD21,1))*JQ21","v":700872.3146597672},{"$f":"$JO21*Potencia!G21*12*1000/2*IF(JZ21=0,1,JZ21)*JQ21","v":0},1,1.3154927098616291E-2,0,{"$f":"$KH21*Energia!$U21*1000/2*JQ21","v":700872.3146597672},{"$f":"$KI21*Potencia!$G21*12*1000/2*JQ21","v":0},null,{"$f":"$KH21*Energia!U21*(1-$D21)*1000/2*JQ21","v":700872.3146597672},{"$f":"$KI21*Potencia!G21*(1-$D21)*12*1000/2*$JQ21","v":0},1,null,1.3154927098616291E-2,0,null,{"$f":"$KQ21*Energia!U21*(1-$D21)*1000/2*$JQ21","v":700872.3146597672},null,null,null,null,{"$f":"$KR21*Potencia!G21*(1-$D21)*12*1000/2*$JQ21","v":0},null,null,null,null,null,null,6.8234006459338109E-2,null,"FPB","ATH_FPB_1"]
["MTD","MTD",null,{"$f":"IF(C22=0,0,IF(A22=0,0,INDEX(Params!$B$5:$G$15,MATCH(C22,Params!$A$5:$A$15,0),MATCH(A22,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G22&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},{"$f":"Potencia!M22","v":"M"},1,1,{"$f":"J23+J34+J45+J56+J67","v":0},37865160.843308352,null,{"$f":"M23+M34+M45+M56+M67","v":0},{"$f":"IF(M22=0,1,J$22/M$22)","v":1},0,null,{"$f":"Q23+Q34+Q45+Q56+Q67","v":0},37841505.944372542,{"$f":"IF(Q$22+R$22+Q$78+R$78+Q$217+R$217+Q$218+R$218+Q$256+R$256=0,1,(J$22+K$22+J$78+K$78+J$217+K$217+J$218+K$218+J$256+K$256)/(Q$22+R$22+Q$78+R$78+Q$217+R$217+Q$218+R$218+Q$256+R$256))","v":1.0002388008603709},null,0,11.28539648731137,null,{"$f":"X23+X34+X45+X56+X67","v":0},0,0,0,0,11293711.653027233,{"$f":"AD23+AD34+AD45+AD56+AD67","v":11481585.266873011},11621789.040940685,11737763.218598483,37850542.528549783,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"AN23+AN34+AN45+AN56+AN67","v":0},{"$f":"AO23+AO34+AO45+AO56+AO67","v":175643.77375924235},null,{"$f":"AQ23+AQ34+AQ45+AQ56+AQ67","v":0},{"$f":"IF(AQ22=0,1,AN$22/AQ$22)","v":1},0,null,{"$f":"AU23+AU34+AU45+AU56+AU67","v":0},{"$f":"AV23+AV34+AV45+AV56+AV67","v":175451.87401920767},{"$f":"IF(AU$22+AV$22+AU$78+AV$78+AU$217+AV$217+AU$218+AV$218+AU$256+AV$256=0,1,(AN$22+AO$22+AN$78+AO$78+AN$217+AO$217+AN$218+AO$218+AN$256+AO$256)/(AU$22+AV$22+AU$78+AV$78+AU$217+AV$217+AU$218+AV$218+AU$256+AV$256))","v":1.0008565386670856},null,0,10.028582517444198,null,{"$f":"BB23+BB34+BB45+BB56+BB67","v":0},0,0,0,0,51332.302473789867,52890.744197000706,54334.860079512669,55899.31895223396,175602.15533351779,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"BQ23+BQ34+BQ45+BQ56+BQ67","v":5937.6684777784994},null,141.52000000000001,null,{"$f":"BU23+BU34+BU45+BU56+BU67","v":1839.7600000000002},{"$f":"BV23+BV34+BV45+BV56+BV67","v":1839.7600000000002},{"$f":"BW23+BW34+BW45+BW56+BW67","v":1698.2400000000002},{"$f":"BX23+BX34+BX45+BX56+BX67","v":1839.7600000000002},{"$f":"BY23+BY34+BY45+BY56+BY67","v":5937.6684777785003},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"CD23+CD34+CD45+CD56+CD67","v":5565125.539484744},null,{"$f":"CF23+CF34+CF45+CF56+CF67","v":5565125.539484744},{"$f":"IF(CF22=0,1,CD$22/CF$22)","v":1},4.5864884262239187E-3,null,{"$f":"CJ23+CJ34+CJ45+CJ56+CJ67","v":5560738.540281225},{"$f":"IF(CJ$22+CJ$78+CJ$217+CJ$218+CJ$256=0,1,(CD$22+CD$78+CD$217+CD$218+CD$256)/(CJ$22+CJ$78+CJ$217+CJ$218+CJ$256))","v":1.0002837121401218},null,4.5877896686709668E-3,null,{"$f":"CO23+CO34+CO45+CO56+CO67","v":1659664.3262823741},{"$f":"CP23+CP34+CP45+CP56+CP67","v":1687273.2421400766},{"$f":"CQ23+CQ34+CQ45+CQ56+CQ67","v":1707876.8496500931},{"$f":"CR23+CR34+CR45+CR56+CR67","v":1724919.8034054236},{"$f":"CS23+CS34+CS45+CS56+CS67","v":5562316.1893131454},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"CX23+CX34+CX45+CX56+CX67","v":2825221.1622804157},null,{"$f":"CZ23+CZ34+CZ45+CZ56+CZ67","v":2825221.1622804157},{"$f":"IF(CZ22=0,1,CX$22/CZ$22)","v":1},2.3284010523007422E-3,null,{"$f":"DD23+DD34+DD45+DD56+DD67","v":2822994.0349854873},{"$f":"IF(DD$22+DD$78+DD$217+DD$218+DD$256=0,1,(CX$22+CX$78+CX$217+CX$218+CX$256)/(DD$22+DD$78+DD$217+DD$218+DD$256))","v":1.000283712140122},null,2.3290616479463527E-3,null,{"$f":"DI23+DI34+DI45+DI56+DI67","v":842553.99876010045},{"$f":"DJ23+DJ34+DJ45+DJ56+DJ67","v":856570.08748898515},{"$f":"DK23+DK34+DK45+DK56+DK67","v":867029.82420895994},{"$f":"DL23+DL34+DL45+DL56+DL67","v":875681.94054949877},{"$f":"DM23+DM34+DM45+DM56+DM67","v":2823794.9526647045},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"DR23+DR34+DR45+DR56+DR67","v":272712.32163213368},null,{"$f":"DT23+DT34+DT45+DT56+DT67","v":272712.32163213368},{"$f":"IF(DT22=0,1,DR$22/DT$22)","v":1},1.50652209665633E-3,null,{"$f":"DX23+DX34+DX45+DX56+DX67","v":272497.34198265383},{"$f":"IF(DX$22+DX$78+DX$217+DX$218+DX$256=0,1,(DR$22+DR$78+DR$217+DR$218+DR$256)/(DX$22+DX$78+DX$217+DX$218+DX$256))","v":1.0002837121401218},null,1.5069495152645132E-3,null,{"$f":"EC23+EC34+EC45+EC56+EC67","v":272574.65278672526},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK22&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"EM23+EM34+EM45+EM56+EM67","v":13230287.147121377},null,{"$f":"EO23+EO34+EO45+EO56+EO67","v":13230287.147121377},{"$f":"IF(EO22=0,1,EM$22/EO$22)","v":1},1.0903717884773805E-2,null,1,{"$f":"ET23+ET34+ET45+ET56+ET67","v":13230287.147121377},{"$f":"IF(ET$22=0,1,EM$22/ET$22)","v":1},1.0903717884773805E-2,null,{"$f":"EX23+EX34+EX45+EX56+EX67","v":13219857.686228728},{"$f":"IF(EX$22+EX$78+EX$217+EX$218+EX$256=0,1,(EM$22+EM$78+EM$217+EM$218+EM$256)/(EX$22+EX$78+EX$217+EX$218+EX$256))","v":1.0002837121401218},null,1.0906811401910178E-2,null,{"$f":"FC23+FC34+FC45+FC56+FC67","v":3945613.7060625148},{"$f":"FD23+FD34+FD45+FD56+FD67","v":4011249.9405061924},{"$f":"FE23+FE34+FE45+FE56+FE67","v":4060232.0599013539},{"$f":"FF23+FF34+FF45+FF56+FF67","v":4100749.2360941139},{"$f":"FG23+FG34+FG45+FG56+FG67","v":13223608.32034499},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL22&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"FN23+FN34+FN45+FN56+FN67","v":0},{"$f":"FO23+FO34+FO45+FO56+FO67","v":1316462.0662784532},null,{"$f":"FQ23+FQ34+FQ45+FQ56+FQ67","v":0},{"$f":"IF(FQ22=0,1,FN$22/FQ$22)","v":1},0,null,{"$f":"FU23+FU34+FU45+FU56+FU67","v":0},{"$f":"FV23+FV34+FV45+FV56+FV67","v":1315639.6538962766},{"$f":"IF(FU$22+FV$22+FU$78+FV$78+FU$217+FV$217+FU$218+FV$218+FU$256+FV$256=0,1,(FN$22+FO$22+FN$78+FO$78+FN$217+FO$217+FN$218+FO$218+FN$256+FO$256)/(FU$22+FV$22+FU$78+FV$78+FU$217+FV$217+FU$218+FV$218+FU$256+FV$256))","v":1.0002384851107464},null,0,0.39236045371705164,null,{"$f":"GB23+GB34+GB45+GB56+GB67","v":0},{"$f":"GC23+GC34+GC45+GC56+GC67","v":0},0,0,{"$f":"GF23+GF34+GF45+GF56+GF67","v":0},{"$f":"GG23+GG34+GG45+GG56+GG67","v":392649.5478748579},{"$f":"GH23+GH34+GH45+GH56+GH67","v":399181.36768755753},404055.84564390458,408087.93091591395,{"$f":"GK23+GK34+GK45+GK56+GK67","v":1315953.4143648387},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"GR23+GR34+GR45+GR56+GR67","v":840500.84748331679},null,{"$f":"GT23+GT34+GT45+GT56+GT67","v":840500.84748331679},{"$f":"IF(GT22=0,1,GR$22/GT$22)","v":1},4.6431092347196251E-3,null,{"$f":"GX23+GX34+GX45+GX56+GX67","v":839838.27904307155},{"$f":"IF(GX$22+GX$78+GX$217+GX$218+GX$256=0,1,(GR$22+GR$78+GR$217+GR$218+GR$256)/(GX$22+GX$78+GX$217+GX$218+GX$256))","v":1.0007040215845617},null,4.6463780838403457E-3,null,{"$f":"HC23+HC34+HC45+HC56+HC67","v":840429.54331905907},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL22&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},{"$f":"Potencia!M22","v":"M"},1,{"$f":"HN23+HN34+HN45+HN56+HN67","v":742549.56987993687},{"$f":"HO23+HO34+HO45+HO56+HO67","v":782355.01452996593},null,{"$f":"HQ23+HQ34+HQ45+HQ56+HQ67","v":742549.56987993687},{"$f":"IF(HQ22=0,1,HN$22/HQ$22)","v":1},4.1020051026362057E-3,null,{"$f":"HU23+HU34+HU45+HU56+HU67","v":741964.21662087319},{"$f":"HV23+HV34+HV45+HV56+HV67","v":781866.26634064189},{"$f":"IF(HU$22+HV$22+HU$78+HV$78+HU$217+HV$217+HU$218+HV$218+HU$256+HV$256=0,1,(HN$22+HO$22+HN$78+HO$78+HN$217+HO$217+HN$218+HO$218+HN$256+HO$256)/(HU$22+HV$22+HU$78+HV$78+HU$217+HV$217+HU$218+HV$218+HU$256+HV$256))","v":1.0002620605518817},null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"IB23+IB34+IB45+IB56+IB67","v":742158.65617295727},null,null,null,null,{"$f":"IG23+IG34+IG45+IG56+IG67","v":782071.16264589678},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO22&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"IQ23+IQ34+IQ45+IQ56+IQ67","v":15458154.958017178},null,{"$f":"IS23+IS34+IS45+IS56+IS67","v":15458154.958017178},{"$f":"IF(IS22=0,1,IQ$22/IS$22)","v":1},8.5394205433827558E-2,null,1,{"$f":"IX23+IX34+IX45+IX56+IX67","v":15458154.958017178},{"$f":"IF(IX$22=0,1,IQ$22/IX$22)","v":1},8.5394205433827558E-2,null,{"$f":"JB23+JB34+JB45+JB56+JB67","v":15445969.264629396},{"$f":"IF(JB$22+JB$78+JB$217+JB$218+JB$256=0,1,(IQ$22+IQ$78+IQ$217+IQ$218+IQ$256)/(JB$22+JB$78+JB$217+JB$218+JB$256))","v":1.0007040215845617},null,8.5454324797649472E-2,null,{"$f":"JG23+JG34+JG45+JG56+JG67","v":15456843.560386172},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A22,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP22&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},{"$f":"Potencia!M22","v":"M"},1,{"$f":"JR23+JR34+JR45+JR56+JR67","v":5903439.2803411437},{"$f":"JS23+JS34+JS45+JS56+JS67","v":1041783.4024131431},null,{"$f":"JU23+JU34+JU45+JU56+JU67","v":5903439.2803411437},{"$f":"IF(JU22=0,1,JR$22/JU$22)","v":1},3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"KE23+KE34+KE45+KE56+KE67","v":5903439.2803411437},{"$f":"KF23+KF34+KF45+KF56+KF67","v":1041783.4024131431},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"KJ23+KJ34+KJ45+KJ56+KJ67","v":5903439.2803411437},{"$f":"KK23+KK34+KK45+KK56+KK67","v":1041783.4024131431},null,{"$f":"KM23+KM34+KM45+KM56+KM67","v":5898785.58776276},{"$f":"KN23+KN34+KN45+KN56+KN67","v":1041132.5856584206},{"$f":"IF(KM$22+KN$22+KM$78+KN$78+KM$217+KN$217+KM$218+KN$218+KM$256+KN$256=0,1,(KJ$22+KK$22+KJ$78+KK$78+KJ$217+KK$217+KJ$218+KK$218+KJ$256+KK$256)/(KM$22+KN$22+KM$78+KN$78+KM$217+KN$217+KM$218+KN$218+KM$256+KN$256))","v":1.0002694060239621},null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"KT23+KT34+KT45+KT56+KT67","v":5900374.7561341636},null,null,null,null,{"$f":"KY23+KY34+KY45+KY56+KY67","v":1041413.0730487402},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_1 (0-10,000)",null,{"$f":"IF(C23=0,0,IF(A23=0,0,INDEX(Params!$B$5:$G$15,MATCH(C23,Params!$A$5:$A$15,0),MATCH(A23,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G23&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},{"$f":"G22","v":"M"},1,1,{"$f":"SUM(J24:J33)","v":0},37865160.843308352,null,{"$f":"SUM(M24:M33)","v":0},1,0,null,{"$f":"SUM(Q24:Q33)","v":0},37841505.944372542,{"$f":"IF(Q$22+R$22+Q$78+R$78+Q$217+R$217+Q$218+R$218+Q$256+R$256=0,1,(J$22+K$22+J$78+K$78+J$217+K$217+J$218+K$218+J$256+K$256)/(Q$22+R$22+Q$78+R$78+Q$217+R$217+Q$218+R$218+Q$256+R$256))","v":1.0002388008603709},null,0,11.28539648731137,null,{"$f":"SUM(X24:X33)","v":0},0,0,0,0,11293711.653027233,{"$f":"SUM(AD24:AD33)","v":11481585.266873011},11621789.040940685,11737763.218598483,37850542.528549783,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"SUM(AN24:AN33)","v":0},{"$f":"SUM(AO24:AO33)","v":175643.77375924235},null,{"$f":"SUM(AQ24:AQ33)","v":0},1,0,null,{"$f":"SUM(AU24:AU33)","v":0},{"$f":"SUM(AV24:AV33)","v":175451.87401920767},{"$f":"IF(AU$22+AV$22+AU$78+AV$78+AU$217+AV$217+AU$218+AV$218+AU$256+AV$256=0,1,(AN$22+AO$22+AN$78+AO$78+AN$217+AO$217+AN$218+AO$218+AN$256+AO$256)/(AU$22+AV$22+AU$78+AV$78+AU$217+AV$217+AU$218+AV$218+AU$256+AV$256))","v":1.0008565386670856},null,0,10.028582517444198,null,{"$f":"SUM(BB24:BB33)","v":0},0,0,0,0,51332.302473789867,52890.744197000706,54334.860079512669,55899.31895223396,175602.15533351779,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"SUM(BQ24:BQ33)","v":5937.6684777784994},null,141.52000000000001,null,{"$f":"SUM(BU24:BU33)","v":1839.7600000000002},{"$f":"SUM(BV24:BV33)","v":1839.7600000000002},{"$f":"SUM(BW24:BW33)","v":1698.2400000000002},{"$f":"SUM(BX24:BX33)","v":1839.7600000000002},{"$f":"SUM(BY24:BY33)","v":5937.6684777785003},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"SUM(CD24:CD33)","v":5565125.539484744},null,{"$f":"SUM(CF24:CF33)","v":5565125.539484744},1,4.5864884262239187E-3,null,{"$f":"SUM(CJ24:CJ33)","v":5560738.540281225},{"$f":"IF(CJ$22+CJ$78+CJ$217+CJ$218+CJ$256=0,1,(CD$22+CD$78+CD$217+CD$218+CD$256)/(CJ$22+CJ$78+CJ$217+CJ$218+CJ$256))","v":1.0002837121401218},null,4.5877896686709668E-3,null,{"$f":"SUM(CO24:CO33)","v":1659664.3262823741},{"$f":"SUM(CP24:CP33)","v":1687273.2421400766},{"$f":"SUM(CQ24:CQ33)","v":1707876.8496500931},{"$f":"SUM(CR24:CR33)","v":1724919.8034054236},{"$f":"SUM(CS24:CS33)","v":5562316.1893131454},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX24:CX33)","v":2825221.1622804157},null,{"$f":"SUM(CZ24:CZ33)","v":2825221.1622804157},1,2.3284010523007422E-3,null,{"$f":"SUM(DD24:DD33)","v":2822994.0349854873},{"$f":"IF(DD$22+DD$78+DD$217+DD$218+DD$256=0,1,(CX$22+CX$78+CX$217+CX$218+CX$256)/(DD$22+DD$78+DD$217+DD$218+DD$256))","v":1.000283712140122},null,2.3290616479463527E-3,null,{"$f":"SUM(DI24:DI33)","v":842553.99876010045},{"$f":"SUM(DJ24:DJ33)","v":856570.08748898515},{"$f":"SUM(DK24:DK33)","v":867029.82420895994},{"$f":"SUM(DL24:DL33)","v":875681.94054949877},{"$f":"SUM(DM24:DM33)","v":2823794.9526647045},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR24:DR33)","v":272712.32163213368},null,{"$f":"SUM(DT24:DT33)","v":272712.32163213368},1,1.50652209665633E-3,null,{"$f":"SUM(DX24:DX33)","v":272497.34198265383},{"$f":"IF(DX$22+DX$78+DX$217+DX$218+DX$256=0,1,(DR$22+DR$78+DR$217+DR$218+DR$256)/(DX$22+DX$78+DX$217+DX$218+DX$256))","v":1.0002837121401218},null,1.5069495152645132E-3,null,{"$f":"SUM(EC24:EC33)","v":272574.65278672526},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK23&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"SUM(EM24:EM33)","v":13230287.147121377},null,{"$f":"SUM(EO24:EO33)","v":13230287.147121377},1,1.0903717884773805E-2,null,{"$f":"ES22","v":1},{"$f":"SUM(ET24:ET33)","v":13230287.147121377},1,1.0903717884773805E-2,null,{"$f":"SUM(EX24:EX33)","v":13219857.686228728},{"$f":"IF(EX$22+EX$78+EX$217+EX$218+EX$256=0,1,(EM$22+EM$78+EM$217+EM$218+EM$256)/(EX$22+EX$78+EX$217+EX$218+EX$256))","v":1.0002837121401218},null,1.0906811401910178E-2,null,{"$f":"SUM(FC24:FC33)","v":3945613.7060625148},{"$f":"SUM(FD24:FD33)","v":4011249.9405061924},{"$f":"SUM(FE24:FE33)","v":4060232.0599013539},{"$f":"SUM(FF24:FF33)","v":4100749.2360941139},{"$f":"SUM(FG24:FG33)","v":13223608.32034499},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL23&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"SUM(FN24:FN33)","v":0},{"$f":"SUM(FO24:FO33)","v":1316462.0662784532},null,{"$f":"SUM(FQ24:FQ33)","v":0},1,0,null,{"$f":"SUM(FU24:FU33)","v":0},{"$f":"SUM(FV24:FV33)","v":1315639.6538962766},{"$f":"IF(FU$22+FV$22+FU$78+FV$78+FU$217+FV$217+FU$218+FV$218+FU$256+FV$256=0,1,(FN$22+FO$22+FN$78+FO$78+FN$217+FO$217+FN$218+FO$218+FN$256+FO$256)/(FU$22+FV$22+FU$78+FV$78+FU$217+FV$217+FU$218+FV$218+FU$256+FV$256))","v":1.0002384851107464},null,0,0.39236045371705164,null,{"$f":"SUM(GB24:GB33)","v":0},{"$f":"SUM(GC24:GC33)","v":0},0,0,{"$f":"SUM(GF24:GF33)","v":0},{"$f":"SUM(GG24:GG33)","v":392649.5478748579},{"$f":"SUM(GH24:GH33)","v":399181.36768755753},404055.84564390458,408087.93091591395,{"$f":"SUM(GK24:GK33)","v":1315953.4143648387},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR24:GR33)","v":840500.84748331679},null,{"$f":"SUM(GT24:GT33)","v":840500.84748331679},1,4.6431092347196251E-3,null,{"$f":"SUM(GX24:GX33)","v":839838.27904307155},{"$f":"IF(GX$22+GX$78+GX$217+GX$218+GX$256=0,1,(GR$22+GR$78+GR$217+GR$218+GR$256)/(GX$22+GX$78+GX$217+GX$218+GX$256))","v":1.0007040215845617},null,4.6463780838403457E-3,null,{"$f":"SUM(HC24:HC33)","v":840429.54331905907},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL23&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},{"$f":"HL22","v":"M"},1,{"$f":"SUM(HN24:HN33)","v":742549.56987993687},{"$f":"SUM(HO24:HO33)","v":782355.01452996593},null,{"$f":"SUM(HQ24:HQ33)","v":742549.56987993687},1,4.1020051026362057E-3,null,{"$f":"SUM(HU24:HU33)","v":741964.21662087319},{"$f":"SUM(HV24:HV33)","v":781866.26634064189},{"$f":"IF(HU$22+HV$22+HU$78+HV$78+HU$217+HV$217+HU$218+HV$218+HU$256+HV$256=0,1,(HN$22+HO$22+HN$78+HO$78+HN$217+HO$217+HN$218+HO$218+HN$256+HO$256)/(HU$22+HV$22+HU$78+HV$78+HU$217+HV$217+HU$218+HV$218+HU$256+HV$256))","v":1.0002620605518817},null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"SUM(IB24:IB33)","v":742158.65617295727},null,null,null,null,{"$f":"SUM(IG24:IG33)","v":782071.16264589678},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO23&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ24:IQ33)","v":15458154.958017178},null,{"$f":"SUM(IS24:IS33)","v":15458154.958017178},1,8.5394205433827558E-2,null,{"$f":"IW22","v":1},{"$f":"SUM(IX24:IX33)","v":15458154.958017178},1,8.5394205433827558E-2,null,{"$f":"SUM(JB24:JB33)","v":15445969.264629396},{"$f":"IF(JB$22+JB$78+JB$217+JB$218+JB$256=0,1,(IQ$22+IQ$78+IQ$217+IQ$218+IQ$256)/(JB$22+JB$78+JB$217+JB$218+JB$256))","v":1.0007040215845617},null,8.5454324797649472E-2,null,{"$f":"SUM(JG24:JG33)","v":15456843.560386172},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A23,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP23&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},{"$f":"JP22","v":"M"},1,{"$f":"SUM(JR24:JR33)","v":5903439.2803411437},{"$f":"SUM(JS24:JS33)","v":1041783.4024131431},null,{"$f":"SUM(JU24:JU33)","v":5903439.2803411437},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"SUM(KE24:KE33)","v":5903439.2803411437},{"$f":"SUM(KF24:KF33)","v":1041783.4024131431},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"SUM(KJ24:KJ33)","v":5903439.2803411437},{"$f":"SUM(KK24:KK33)","v":1041783.4024131431},null,{"$f":"SUM(KM24:KM33)","v":5898785.58776276},{"$f":"SUM(KN24:KN33)","v":1041132.5856584206},{"$f":"IF(KM$22+KN$22+KM$78+KN$78+KM$217+KN$217+KM$218+KN$218+KM$256+KN$256=0,1,(KJ$22+KK$22+KJ$78+KK$78+KJ$217+KK$217+KJ$218+KK$218+KJ$256+KK$256)/(KM$22+KN$22+KM$78+KN$78+KM$217+KN$217+KM$218+KN$218+KM$256+KN$256))","v":1.0002694060239621},null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"SUM(KT24:KT33)","v":5900374.7561341636},null,null,null,null,{"$f":"SUM(KY24:KY33)","v":1041413.0730487402},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_1 Regular","Regular",{"$f":"IF(C24=0,0,IF(A24=0,0,INDEX(Params!$B$5:$G$15,MATCH(C24,Params!$A$5:$A$15,0),MATCH(A24,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G24&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},{"$f":"G23","v":"M"},1,1,{"$f":"$E24*Energia!K24*1000*H24","v":0},{"$f":"$F24*Potencia!K24*12*1000*$I24","v":37392062.864592083},null,{"$f":"$E24*Energia!Y24*1000*H24","v":0},1,0,null,{"$f":"$O24*Energia!Y24*(1-$D24)*1000*H24","v":0},{"$f":"$F24*Potencia!K24*(1-$D24)*12*1000*$I24","v":37392062.864592083},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U24*Energia!U24*(1-$D24)*1000*$H24","v":0},{"$f":"$U24*Energia!V24*(1-$D24)*1000*$H24","v":0},{"$f":"$U24*Energia!W24*(1-$D24)*1000*$H24","v":0},{"$f":"$U24*Energia!X24*(1-$D24)*1000*$H24","v":0},{"$f":"SUMPRODUCT(X24:AA24,Params!$B$19:$E$19)","v":0},{"$f":"$V24*Potencia!G24*(1-$D24)*12*1000*$I24","v":11159576.384865586},{"$f":"$V24*Potencia!H24*(1-$D24)*12*1000*$I24","v":11345218.626214178},{"$f":"$V24*Potencia!I24*(1-$D24)*12*1000*$I24","v":11483757.201859083},{"$f":"$V24*Potencia!J24*(1-$D24)*12*1000*$I24","v":11598353.955699284},{"$f":"SUMPRODUCT(AC24:AF24,Params!$B$19:$E$19)","v":37400992.121375188},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK24*Energia!K24*1000*AM24","v":0},{"$f":"$AL24*Clientes!K24*12","v":171805.77895854859},null,{"$f":"$AK24*Energia!Y24*1000*AM24","v":0},1,0,null,{"$f":"$AS24*Energia!Y24*(1-$D24)*1000*AM24","v":0},{"$f":"$AL24*Clientes!K24*(1-$D24)*12","v":171805.77895854859},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY24*Energia!U24*(1-$D24)*1000*$AM24","v":0},{"$f":"$AY24*Energia!V24*(1-$D24)*1000*$AM24","v":0},{"$f":"$AY24*Energia!W24*(1-$D24)*1000*$AM24","v":0},{"$f":"$AY24*Energia!X24*(1-$D24)*1000*$AM24","v":0},{"$f":"SUMPRODUCT(BB24:BE24,Params!$B$19:$E$19)","v":0},{"$f":"$AZ24*Clientes!G24*(1-$D24)*12","v":50303.369907500091},{"$f":"$AZ24*Clientes!H24*(1-$D24)*12","v":51747.48579001207},{"$f":"$AZ24*Clientes!I24*(1-$D24)*12","v":53191.601672524033},{"$f":"$AZ24*Clientes!J24*(1-$D24)*12","v":54756.060545245324},{"$f":"SUMPRODUCT(BG24:BJ24,Params!$B$19:$E$19)","v":171952.93725145538},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO24*Clientes!Q24","v":5816.0760622060743},null,141.52000000000001,null,{"$f":"$BS24*Clientes!M24","v":1839.7600000000002},{"$f":"$BS24*Clientes!N24","v":1698.2400000000002},{"$f":"$BS24*Clientes!O24","v":1698.2400000000002},{"$f":"$BS24*Clientes!P24","v":1839.7600000000002},{"$f":"SUMPRODUCT(BU24:BX24,Params!$B$19:$E$19)","v":5816.0760622060752},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB24*Energia!K24*1000*CC24","v":5477385.5554143814},null,{"$f":"$CB24*Energia!Y24*1000*CC24","v":5477385.5554143814},1,4.5864884262239187E-3,null,{"$f":"$CH24*Energia!Y24*(1-$D24)*1000*CC24","v":5477385.5554143814},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM24*Energia!U24*(1-$D24)*1000*$CC24","v":1634786.6999615978},{"$f":"$CM24*Energia!V24*(1-$D24)*1000*$CC24","v":1661981.7705127809},{"$f":"$CM24*Energia!W24*(1-$D24)*1000*$CC24","v":1682276.5391567827},{"$f":"$CM24*Energia!X24*(1-$D24)*1000*$CC24","v":1699064.0266541396},{"$f":"SUMPRODUCT(CO24:CR24,Params!$B$19:$E$19)","v":5478939.5561925797},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV24*Energia!K24*1000*CW24","v":2780678.616381858},null,{"$f":"$CV24*Energia!Y24*1000*CW24","v":2780678.616381858},1,2.3284010523007422E-3,null,{"$f":"$DB24*Energia!Y24*(1-$D24)*1000*CW24","v":2780678.616381858},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG24*Energia!U24*(1-$D24)*1000*$CW24","v":829924.49097090703},{"$f":"$DG24*Energia!V24*(1-$D24)*1000*$CW24","v":843730.48479544627},{"$f":"$DG24*Energia!W24*(1-$D24)*1000*$CW24","v":854033.43473787059},{"$f":"$DG24*Energia!X24*(1-$D24)*1000*$CW24","v":862555.85972227482},{"$f":"SUMPRODUCT(DI24:DL24,Params!$B$19:$E$19)","v":2781467.5286631025},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP24*Energia!G24*1000/2*DQ24","v":268412.72864253685},null,{"$f":"$DP24*Energia!U24*1000/2*DQ24","v":268412.72864253685},1,1.50652209665633E-3,null,{"$f":"$DV24*Energia!U24*(1-$D24)*1000/2*DQ24","v":268412.72864253685},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA24*Energia!U24*(1-$D24)*1000/2*$DQ24","v":268488.88059221598},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK24&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ24*Energia!K24*1000*EL24","v":13021697.929268401},null,{"$f":"$EJ24*Energia!Y24*1000*EL24","v":13021697.929268401},1,1.0903717884773805E-2,null,1,{"$f":"$EQ24*Energia!Y24*1000*ES24*EL24","v":13021697.929268401},1,1.0903717884773805E-2,null,{"$f":"$EV24*Energia!Y24*(1-$D24)*1000*EL24","v":13021697.929268401},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA24*Energia!U24*(1-$D24)*1000*$EL24","v":3886470.7204411826},{"$f":"$FA24*Energia!V24*(1-$D24)*1000*$EL24","v":3951123.0970723284},{"$f":"$FA24*Energia!W24*(1-$D24)*1000*$EL24","v":3999370.996394542},{"$f":"$FA24*Energia!X24*(1-$D24)*1000*$EL24","v":4039280.8382288208},{"$f":"SUMPRODUCT(FC24:FF24,Params!$B$19:$E$19)","v":13025392.34305593},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL24&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ24*Energia!K24*1000*FM24","v":0},{"$f":"$FK24*Potencia!K24*12*1000*$FM24","v":1300013.8186349194},null,{"$f":"$FJ24*Energia!Y24*1000*FM24","v":0},1,0,null,{"$f":"$FS24*Energia!Y24*(1-$D24)*1000*FM24","v":0},{"$f":"$FK24*Potencia!K24*(1-$D24)*12*1000*$FM24","v":1300013.8186349194},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY24*Energia!U24*(1-$D24)*1000*$FM24","v":0},{"$f":"$FY24*Energia!V24*(1-$D24)*1000*$FM24","v":0},{"$f":"$FY24*Energia!W24*(1-$D24)*1000*$FM24","v":0},{"$f":"$FY24*Energia!X24*(1-$D24)*1000*$FM24","v":0},{"$f":"SUMPRODUCT(GB24:GE24,Params!$B$19:$E$19)","v":0},{"$f":"$FZ24*Potencia!G24*(1-$D24)*12*1000*$FM24","v":387986.05424089159},{"$f":"$FZ24*Potencia!H24*(1-$D24)*12*1000*$FM24","v":394440.29571361956},{"$f":"$FZ24*Potencia!I24*(1-$D24)*12*1000*$FM24","v":399256.87955792353},{"$f":"$FZ24*Potencia!J24*(1-$D24)*12*1000*$FM24","v":403241.0758049757},{"$f":"SUMPRODUCT(GG24:GJ24,Params!$B$19:$E$19)","v":1300323.8525744285},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP24*Energia!G24*1000/2*GQ24","v":827249.47867841111},null,{"$f":"$GP24*Energia!U24*1000/2*GQ24","v":827249.47867841111},1,4.6431092347196251E-3,null,{"$f":"$GV24*Energia!U24*(1-$D24)*1000/2*GQ24","v":827249.47867841111},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA24*Energia!U24*(1-$D24)*1000/2*$GQ24","v":827831.88016721816},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL24&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ24*Energia!G24*1000/2*HM24","v":730842.50469866302},{"$f":"$HK24*Potencia!G24*12*1000/2*$HM24","v":772580.05074348371},null,{"$f":"$HJ24*Energia!U24*1000/2*HM24","v":730842.50469866302},1,4.1020051026362057E-3,null,{"$f":"$HS24*Energia!U24*(1-$D24)*1000/2*HM24","v":730842.50469866302},{"$f":"$HK24*Potencia!G24*(1-$D24)*12*1000/2*$HM24","v":772580.05074348371},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY24*Energia!U24*(1-$D24)*1000/2*$HM24","v":731034.02968878287},null,null,null,null,{"$f":"$HZ24*Potencia!G24*(1-$D24)*12*1000/2*$HM24","v":772782.51349795435},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO24&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN24*Energia!G24*1000/2*IP24","v":15214441.090261521},null,{"$f":"$IN24*Energia!U24*1000/2*IP24","v":15214441.090261521},1,8.5394205433827558E-2,null,1,{"$f":"$IU24*Energia!U24*1000/2*IW24*$IP24","v":15214441.090261521},1,8.5394205433827558E-2,null,{"$f":"$IZ24*Energia!U24*(1-$D24)*1000/2*IP24","v":15214441.090261521},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE24*Energia!U24*(1-$D24)*1000/2*$IP24","v":15225152.385186108},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A24,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP24&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN24*Energia!G24*1000/2*JQ24","v":5810365.4287734684},{"$f":"$JO24*Potencia!G24*12*1000/2*$JQ24","v":1028767.0673186913},null,{"$f":"$JN24*Energia!U24*1000/2*JQ24","v":5810365.4287734684},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW24*Energia!U24*1000/2*IF(JZ24<>0,JZ24,IF(JY24<>0,JY24*KD24,1))*JQ24","v":5810365.4287734684},{"$f":"$JO24*Potencia!G24*12*1000/2*IF(JZ24=0,1,JZ24)*JQ24","v":1028767.0673186913},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH24*Energia!$U24*1000/2*JQ24","v":5810365.4287734684},{"$f":"$KI24*Potencia!$G24*12*1000/2*JQ24","v":1028767.0673186913},null,{"$f":"$KH24*Energia!U24*(1-$D24)*1000/2*JQ24","v":5810365.4287734684},{"$f":"$KI24*Potencia!G24*(1-$D24)*12*1000/2*$JQ24","v":1028767.0673186913},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ24*Energia!U24*(1-$D24)*1000/2*$JQ24","v":5811930.7762214011},null,null,null,null,{"$f":"$KR24*Potencia!G24*(1-$D24)*12*1000/2*$JQ24","v":1029044.2233638808},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_1 Agro","Agro",{"$f":"IF(C25=0,0,IF(A25=0,0,INDEX(Params!$B$5:$G$15,MATCH(C25,Params!$A$5:$A$15,0),MATCH(A25,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G25&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E25*Energia!K25*1000*H25","v":0},{"$f":"$F25*Potencia!K25*12*1000*$I25","v":473097.97871627071},null,{"$f":"$E25*Energia!Y25*1000*H25","v":0},1,0,null,{"$f":"$O25*Energia!Y25*(1-$D25)*1000*H25","v":0},{"$f":"$F25*Potencia!K25*(1-$D25)*12*1000*$I25","v":449443.07978045708},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U25*Energia!U25*(1-$D25)*1000*$H25","v":0},{"$f":"$U25*Energia!V25*(1-$D25)*1000*$H25","v":0},{"$f":"$U25*Energia!W25*(1-$D25)*1000*$H25","v":0},{"$f":"$U25*Energia!X25*(1-$D25)*1000*$H25","v":0},{"$f":"SUMPRODUCT(X25:AA25,Params!$B$19:$E$19)","v":0},{"$f":"$V25*Potencia!G25*(1-$D25)*12*1000*$I25","v":134135.26816164775},{"$f":"$V25*Potencia!H25*(1-$D25)*12*1000*$I25","v":136366.64065883259},{"$f":"$V25*Potencia!I25*(1-$D25)*12*1000*$I25","v":138031.83908160284},{"$f":"$V25*Potencia!J25*(1-$D25)*12*1000*$I25","v":139409.26289920008},{"$f":"SUMPRODUCT(AC25:AF25,Params!$B$19:$E$19)","v":449550.40717459645},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK25*Energia!K25*1000*AM25","v":0},{"$f":"$AL25*Clientes!K25*12","v":3837.9948006937575},null,{"$f":"$AK25*Energia!Y25*1000*AM25","v":0},1,0,null,{"$f":"$AS25*Energia!Y25*(1-$D25)*1000*AM25","v":0},{"$f":"$AL25*Clientes!K25*(1-$D25)*12","v":3646.0950606590695},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY25*Energia!U25*(1-$D25)*1000*$AM25","v":0},{"$f":"$AY25*Energia!V25*(1-$D25)*1000*$AM25","v":0},{"$f":"$AY25*Energia!W25*(1-$D25)*1000*$AM25","v":0},{"$f":"$AY25*Energia!X25*(1-$D25)*1000*$AM25","v":0},{"$f":"SUMPRODUCT(BB25:BE25,Params!$B$19:$E$19)","v":0},{"$f":"$AZ25*Clientes!G25*(1-$D25)*12","v":1028.9325662897745},{"$f":"$AZ25*Clientes!H25*(1-$D25)*12","v":1143.2584069886384},{"$f":"$AZ25*Clientes!I25*(1-$D25)*12","v":1143.2584069886384},{"$f":"$AZ25*Clientes!J25*(1-$D25)*12","v":1143.2584069886384},{"$f":"SUMPRODUCT(BG25:BJ25,Params!$B$19:$E$19)","v":3649.2180820623935},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO25*Clientes!Q25","v":121.59241557242522},null,141.52000000000001,null,{"$f":"$BS25*Clientes!M25","v":0},{"$f":"$BS25*Clientes!N25","v":141.52000000000001},{"$f":"$BS25*Clientes!O25","v":0},{"$f":"$BS25*Clientes!P25","v":0},{"$f":"SUMPRODUCT(BU25:BX25,Params!$B$19:$E$19)","v":121.59241557242522},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB25*Energia!K25*1000*CC25","v":87739.984070362087},null,{"$f":"$CB25*Energia!Y25*1000*CC25","v":87739.984070362087},1,4.5864884262239187E-3,null,{"$f":"$CH25*Energia!Y25*(1-$D25)*1000*CC25","v":83352.984866843981},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM25*Energia!U25*(1-$D25)*1000*$CC25","v":24877.626320776322},{"$f":"$CM25*Energia!V25*(1-$D25)*1000*$CC25","v":25291.471627295745},{"$f":"$CM25*Energia!W25*(1-$D25)*1000*$CC25","v":25600.310493310462},{"$f":"$CM25*Energia!X25*(1-$D25)*1000*$CC25","v":25855.776751283916},{"$f":"SUMPRODUCT(CO25:CR25,Params!$B$19:$E$19)","v":83376.633120566083},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV25*Energia!K25*1000*CW25","v":44542.545898557451},null,{"$f":"$CV25*Energia!Y25*1000*CW25","v":44542.545898557451},1,2.3284010523007422E-3,null,{"$f":"$DB25*Energia!Y25*(1-$D25)*1000*CW25","v":42315.418603629572},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG25*Energia!U25*(1-$D25)*1000*$CW25","v":12629.507789193374},{"$f":"$DG25*Energia!V25*(1-$D25)*1000*$CW25","v":12839.602693538938},{"$f":"$DG25*Energia!W25*(1-$D25)*1000*$CW25","v":12996.389471089378},{"$f":"$DG25*Energia!X25*(1-$D25)*1000*$CW25","v":13126.080827223996},{"$f":"SUMPRODUCT(DI25:DL25,Params!$B$19:$E$19)","v":42327.424001601772},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP25*Energia!G25*1000/2*DQ25","v":4299.5929895968293},null,{"$f":"$DP25*Energia!U25*1000/2*DQ25","v":4299.5929895968293},1,1.50652209665633E-3,null,{"$f":"$DV25*Energia!U25*(1-$D25)*1000/2*DQ25","v":4084.6133401169873},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA25*Energia!U25*(1-$D25)*1000/2*$DQ25","v":4085.7721945092821},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK25&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ25*Energia!K25*1000*EL25","v":208589.21785297635},null,{"$f":"$EJ25*Energia!Y25*1000*EL25","v":208589.21785297635},1,1.0903717884773805E-2,null,1,{"$f":"$EQ25*Energia!Y25*1000*ES25*EL25","v":208589.21785297635},1,1.0903717884773805E-2,null,{"$f":"$EV25*Energia!Y25*(1-$D25)*1000*EL25","v":198159.75696032753},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA25*Energia!U25*(1-$D25)*1000*$EL25","v":59142.985621332322},{"$f":"$FA25*Energia!V25*(1-$D25)*1000*$EL25","v":60126.843433863782},{"$f":"$FA25*Energia!W25*(1-$D25)*1000*$EL25","v":60861.063506811923},{"$f":"$FA25*Energia!X25*(1-$D25)*1000*$EL25","v":61468.397865292951},{"$f":"SUMPRODUCT(FC25:FF25,Params!$B$19:$E$19)","v":198215.97728906077},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL25&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ25*Energia!K25*1000*FM25","v":0},{"$f":"$FK25*Potencia!K25*12*1000*$FM25","v":16448.247643533974},null,{"$f":"$FJ25*Energia!Y25*1000*FM25","v":0},1,0,null,{"$f":"$FS25*Energia!Y25*(1-$D25)*1000*FM25","v":0},{"$f":"$FK25*Potencia!K25*(1-$D25)*12*1000*$FM25","v":15625.835261357273},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY25*Energia!U25*(1-$D25)*1000*$FM25","v":0},{"$f":"$FY25*Energia!V25*(1-$D25)*1000*$FM25","v":0},{"$f":"$FY25*Energia!W25*(1-$D25)*1000*$FM25","v":0},{"$f":"$FY25*Energia!X25*(1-$D25)*1000*$FM25","v":0},{"$f":"SUMPRODUCT(GB25:GE25,Params!$B$19:$E$19)","v":0},{"$f":"$FZ25*Potencia!G25*(1-$D25)*12*1000*$FM25","v":4663.4936339663254},{"$f":"$FZ25*Potencia!H25*(1-$D25)*12*1000*$FM25","v":4741.0719739379483},{"$f":"$FZ25*Potencia!I25*(1-$D25)*12*1000*$FM25","v":4798.9660859810338},{"$f":"$FZ25*Potencia!J25*(1-$D25)*12*1000*$FM25","v":4846.8551109382661},{"$f":"SUMPRODUCT(GG25:GJ25,Params!$B$19:$E$19)","v":15629.561790410085},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP25*Energia!G25*1000/2*GQ25","v":13251.368804905685},null,{"$f":"$GP25*Energia!U25*1000/2*GQ25","v":13251.368804905685},1,4.6431092347196251E-3,null,{"$f":"$GV25*Energia!U25*(1-$D25)*1000/2*GQ25","v":12588.800364660401},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA25*Energia!U25*(1-$D25)*1000/2*$GQ25","v":12597.663151840859},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL25&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ25*Energia!G25*1000/2*HM25","v":11707.065181273885},{"$f":"$HK25*Potencia!G25*12*1000/2*$HM25","v":9774.9637864822689},null,{"$f":"$HJ25*Energia!U25*1000/2*HM25","v":11707.065181273885},1,4.1020051026362057E-3,null,{"$f":"$HS25*Energia!U25*(1-$D25)*1000/2*HM25","v":11121.71192221019},{"$f":"$HK25*Potencia!G25*(1-$D25)*12*1000/2*$HM25","v":9286.2155971581542},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY25*Energia!U25*(1-$D25)*1000/2*$HM25","v":11124.626484174394},null,null,null,null,{"$f":"$HZ25*Potencia!G25*(1-$D25)*12*1000/2*$HM25","v":9288.6491479424385},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO25&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN25*Energia!G25*1000/2*IP25","v":243713.86775565732},null,{"$f":"$IN25*Energia!U25*1000/2*IP25","v":243713.86775565732},1,8.5394205433827558E-2,null,1,{"$f":"$IU25*Energia!U25*1000/2*IW25*$IP25","v":243713.86775565732},1,8.5394205433827558E-2,null,{"$f":"$IZ25*Energia!U25*(1-$D25)*1000/2*IP25","v":231528.17436787445},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE25*Energia!U25*(1-$D25)*1000/2*$IP25","v":231691.17520006362},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A25,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP25&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN25*Energia!G25*1000/2*JQ25","v":93073.851567675258},{"$f":"$JO25*Potencia!G25*12*1000/2*$JQ25","v":13016.335094451819},null,{"$f":"$JN25*Energia!U25*1000/2*JQ25","v":93073.851567675258},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW25*Energia!U25*1000/2*IF(JZ25<>0,JZ25,IF(JY25<>0,JY25*KD25,1))*JQ25","v":93073.851567675258},{"$f":"$JO25*Potencia!G25*12*1000/2*IF(JZ25=0,1,JZ25)*JQ25","v":13016.335094451819},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH25*Energia!$U25*1000/2*JQ25","v":93073.851567675258},{"$f":"$KI25*Potencia!$G25*12*1000/2*JQ25","v":13016.335094451819},null,{"$f":"$KH25*Energia!U25*(1-$D25)*1000/2*JQ25","v":88420.158989291493},{"$f":"$KI25*Potencia!G25*(1-$D25)*12*1000/2*$JQ25","v":12365.518339729228},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ25*Energia!U25*(1-$D25)*1000/2*$JQ25","v":88443.979912762894},null,null,null,null,{"$f":"$KR25*Potencia!G25*(1-$D25)*12*1000/2*$JQ25","v":12368.849684859362},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_1 Jub. 1","Jub. 1",{"$f":"IF(C26=0,0,IF(A26=0,0,INDEX(Params!$B$5:$G$15,MATCH(C26,Params!$A$5:$A$15,0),MATCH(A26,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G26&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E26*Energia!K26*1000*H26","v":0},{"$f":"$F26*Potencia!K26*12*1000*$I26","v":0},null,{"$f":"$E26*Energia!Y26*1000*H26","v":0},1,0,null,{"$f":"$O26*Energia!Y26*(1-$D26)*1000*H26","v":0},{"$f":"$F26*Potencia!K26*(1-$D26)*12*1000*$I26","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U26*Energia!U26*(1-$D26)*1000*$H26","v":0},{"$f":"$U26*Energia!V26*(1-$D26)*1000*$H26","v":0},{"$f":"$U26*Energia!W26*(1-$D26)*1000*$H26","v":0},{"$f":"$U26*Energia!X26*(1-$D26)*1000*$H26","v":0},{"$f":"SUMPRODUCT(X26:AA26,Params!$B$19:$E$19)","v":0},{"$f":"$V26*Potencia!G26*(1-$D26)*12*1000*$I26","v":0},{"$f":"$V26*Potencia!H26*(1-$D26)*12*1000*$I26","v":0},{"$f":"$V26*Potencia!I26*(1-$D26)*12*1000*$I26","v":0},{"$f":"$V26*Potencia!J26*(1-$D26)*12*1000*$I26","v":0},{"$f":"SUMPRODUCT(AC26:AF26,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK26*Energia!K26*1000*AM26","v":0},{"$f":"$AL26*Clientes!K26*12","v":0},null,{"$f":"$AK26*Energia!Y26*1000*AM26","v":0},1,0,null,{"$f":"$AS26*Energia!Y26*(1-$D26)*1000*AM26","v":0},{"$f":"$AL26*Clientes!K26*(1-$D26)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY26*Energia!U26*(1-$D26)*1000*$AM26","v":0},{"$f":"$AY26*Energia!V26*(1-$D26)*1000*$AM26","v":0},{"$f":"$AY26*Energia!W26*(1-$D26)*1000*$AM26","v":0},{"$f":"$AY26*Energia!X26*(1-$D26)*1000*$AM26","v":0},{"$f":"SUMPRODUCT(BB26:BE26,Params!$B$19:$E$19)","v":0},{"$f":"$AZ26*Clientes!G26*(1-$D26)*12","v":0},{"$f":"$AZ26*Clientes!H26*(1-$D26)*12","v":0},{"$f":"$AZ26*Clientes!I26*(1-$D26)*12","v":0},{"$f":"$AZ26*Clientes!J26*(1-$D26)*12","v":0},{"$f":"SUMPRODUCT(BG26:BJ26,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO26*Clientes!Q26","v":0},null,141.52000000000001,null,{"$f":"$BS26*Clientes!M26","v":0},{"$f":"$BS26*Clientes!N26","v":0},{"$f":"$BS26*Clientes!O26","v":0},{"$f":"$BS26*Clientes!P26","v":0},{"$f":"SUMPRODUCT(BU26:BX26,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB26*Energia!K26*1000*CC26","v":0},null,{"$f":"$CB26*Energia!Y26*1000*CC26","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH26*Energia!Y26*(1-$D26)*1000*CC26","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM26*Energia!U26*(1-$D26)*1000*$CC26","v":0},{"$f":"$CM26*Energia!V26*(1-$D26)*1000*$CC26","v":0},{"$f":"$CM26*Energia!W26*(1-$D26)*1000*$CC26","v":0},{"$f":"$CM26*Energia!X26*(1-$D26)*1000*$CC26","v":0},{"$f":"SUMPRODUCT(CO26:CR26,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV26*Energia!K26*1000*CW26","v":0},null,{"$f":"$CV26*Energia!Y26*1000*CW26","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB26*Energia!Y26*(1-$D26)*1000*CW26","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG26*Energia!U26*(1-$D26)*1000*$CW26","v":0},{"$f":"$DG26*Energia!V26*(1-$D26)*1000*$CW26","v":0},{"$f":"$DG26*Energia!W26*(1-$D26)*1000*$CW26","v":0},{"$f":"$DG26*Energia!X26*(1-$D26)*1000*$CW26","v":0},{"$f":"SUMPRODUCT(DI26:DL26,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP26*Energia!G26*1000/2*DQ26","v":0},null,{"$f":"$DP26*Energia!U26*1000/2*DQ26","v":0},1,1.50652209665633E-3,null,{"$f":"$DV26*Energia!U26*(1-$D26)*1000/2*DQ26","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA26*Energia!U26*(1-$D26)*1000/2*$DQ26","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK26&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ26*Energia!K26*1000*EL26","v":0},null,{"$f":"$EJ26*Energia!Y26*1000*EL26","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ26*Energia!Y26*1000*ES26*EL26","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV26*Energia!Y26*(1-$D26)*1000*EL26","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA26*Energia!U26*(1-$D26)*1000*$EL26","v":0},{"$f":"$FA26*Energia!V26*(1-$D26)*1000*$EL26","v":0},{"$f":"$FA26*Energia!W26*(1-$D26)*1000*$EL26","v":0},{"$f":"$FA26*Energia!X26*(1-$D26)*1000*$EL26","v":0},{"$f":"SUMPRODUCT(FC26:FF26,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL26&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ26*Energia!K26*1000*FM26","v":0},{"$f":"$FK26*Potencia!K26*12*1000*$FM26","v":0},null,{"$f":"$FJ26*Energia!Y26*1000*FM26","v":0},1,0,null,{"$f":"$FS26*Energia!Y26*(1-$D26)*1000*FM26","v":0},{"$f":"$FK26*Potencia!K26*(1-$D26)*12*1000*$FM26","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY26*Energia!U26*(1-$D26)*1000*$FM26","v":0},{"$f":"$FY26*Energia!V26*(1-$D26)*1000*$FM26","v":0},{"$f":"$FY26*Energia!W26*(1-$D26)*1000*$FM26","v":0},{"$f":"$FY26*Energia!X26*(1-$D26)*1000*$FM26","v":0},{"$f":"SUMPRODUCT(GB26:GE26,Params!$B$19:$E$19)","v":0},{"$f":"$FZ26*Potencia!G26*(1-$D26)*12*1000*$FM26","v":0},{"$f":"$FZ26*Potencia!H26*(1-$D26)*12*1000*$FM26","v":0},{"$f":"$FZ26*Potencia!I26*(1-$D26)*12*1000*$FM26","v":0},{"$f":"$FZ26*Potencia!J26*(1-$D26)*12*1000*$FM26","v":0},{"$f":"SUMPRODUCT(GG26:GJ26,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP26*Energia!G26*1000/2*GQ26","v":0},null,{"$f":"$GP26*Energia!U26*1000/2*GQ26","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV26*Energia!U26*(1-$D26)*1000/2*GQ26","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA26*Energia!U26*(1-$D26)*1000/2*$GQ26","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL26&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ26*Energia!G26*1000/2*HM26","v":0},{"$f":"$HK26*Potencia!G26*12*1000/2*$HM26","v":0},null,{"$f":"$HJ26*Energia!U26*1000/2*HM26","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS26*Energia!U26*(1-$D26)*1000/2*HM26","v":0},{"$f":"$HK26*Potencia!G26*(1-$D26)*12*1000/2*$HM26","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY26*Energia!U26*(1-$D26)*1000/2*$HM26","v":0},null,null,null,null,{"$f":"$HZ26*Potencia!G26*(1-$D26)*12*1000/2*$HM26","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO26&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN26*Energia!G26*1000/2*IP26","v":0},null,{"$f":"$IN26*Energia!U26*1000/2*IP26","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU26*Energia!U26*1000/2*IW26*$IP26","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ26*Energia!U26*(1-$D26)*1000/2*IP26","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE26*Energia!U26*(1-$D26)*1000/2*$IP26","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A26,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP26&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN26*Energia!G26*1000/2*JQ26","v":0},{"$f":"$JO26*Potencia!G26*12*1000/2*$JQ26","v":0},null,{"$f":"$JN26*Energia!U26*1000/2*JQ26","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW26*Energia!U26*1000/2*IF(JZ26<>0,JZ26,IF(JY26<>0,JY26*KD26,1))*JQ26","v":0},{"$f":"$JO26*Potencia!G26*12*1000/2*IF(JZ26=0,1,JZ26)*JQ26","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH26*Energia!$U26*1000/2*JQ26","v":0},{"$f":"$KI26*Potencia!$G26*12*1000/2*JQ26","v":0},null,{"$f":"$KH26*Energia!U26*(1-$D26)*1000/2*JQ26","v":0},{"$f":"$KI26*Potencia!G26*(1-$D26)*12*1000/2*$JQ26","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ26*Energia!U26*(1-$D26)*1000/2*$JQ26","v":0},null,null,null,null,{"$f":"$KR26*Potencia!G26*(1-$D26)*12*1000/2*$JQ26","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_1 Jub. 2","Jub. 2",{"$f":"IF(C27=0,0,IF(A27=0,0,INDEX(Params!$B$5:$G$15,MATCH(C27,Params!$A$5:$A$15,0),MATCH(A27,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G27&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E27*Energia!K27*1000*H27","v":0},{"$f":"$F27*Potencia!K27*12*1000*$I27","v":0},null,{"$f":"$E27*Energia!Y27*1000*H27","v":0},1,0,null,{"$f":"$O27*Energia!Y27*(1-$D27)*1000*H27","v":0},{"$f":"$F27*Potencia!K27*(1-$D27)*12*1000*$I27","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U27*Energia!U27*(1-$D27)*1000*$H27","v":0},{"$f":"$U27*Energia!V27*(1-$D27)*1000*$H27","v":0},{"$f":"$U27*Energia!W27*(1-$D27)*1000*$H27","v":0},{"$f":"$U27*Energia!X27*(1-$D27)*1000*$H27","v":0},{"$f":"SUMPRODUCT(X27:AA27,Params!$B$19:$E$19)","v":0},{"$f":"$V27*Potencia!G27*(1-$D27)*12*1000*$I27","v":0},{"$f":"$V27*Potencia!H27*(1-$D27)*12*1000*$I27","v":0},{"$f":"$V27*Potencia!I27*(1-$D27)*12*1000*$I27","v":0},{"$f":"$V27*Potencia!J27*(1-$D27)*12*1000*$I27","v":0},{"$f":"SUMPRODUCT(AC27:AF27,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK27*Energia!K27*1000*AM27","v":0},{"$f":"$AL27*Clientes!K27*12","v":0},null,{"$f":"$AK27*Energia!Y27*1000*AM27","v":0},1,0,null,{"$f":"$AS27*Energia!Y27*(1-$D27)*1000*AM27","v":0},{"$f":"$AL27*Clientes!K27*(1-$D27)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY27*Energia!U27*(1-$D27)*1000*$AM27","v":0},{"$f":"$AY27*Energia!V27*(1-$D27)*1000*$AM27","v":0},{"$f":"$AY27*Energia!W27*(1-$D27)*1000*$AM27","v":0},{"$f":"$AY27*Energia!X27*(1-$D27)*1000*$AM27","v":0},{"$f":"SUMPRODUCT(BB27:BE27,Params!$B$19:$E$19)","v":0},{"$f":"$AZ27*Clientes!G27*(1-$D27)*12","v":0},{"$f":"$AZ27*Clientes!H27*(1-$D27)*12","v":0},{"$f":"$AZ27*Clientes!I27*(1-$D27)*12","v":0},{"$f":"$AZ27*Clientes!J27*(1-$D27)*12","v":0},{"$f":"SUMPRODUCT(BG27:BJ27,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO27*Clientes!Q27","v":0},null,141.52000000000001,null,{"$f":"$BS27*Clientes!M27","v":0},{"$f":"$BS27*Clientes!N27","v":0},{"$f":"$BS27*Clientes!O27","v":0},{"$f":"$BS27*Clientes!P27","v":0},{"$f":"SUMPRODUCT(BU27:BX27,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB27*Energia!K27*1000*CC27","v":0},null,{"$f":"$CB27*Energia!Y27*1000*CC27","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH27*Energia!Y27*(1-$D27)*1000*CC27","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM27*Energia!U27*(1-$D27)*1000*$CC27","v":0},{"$f":"$CM27*Energia!V27*(1-$D27)*1000*$CC27","v":0},{"$f":"$CM27*Energia!W27*(1-$D27)*1000*$CC27","v":0},{"$f":"$CM27*Energia!X27*(1-$D27)*1000*$CC27","v":0},{"$f":"SUMPRODUCT(CO27:CR27,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV27*Energia!K27*1000*CW27","v":0},null,{"$f":"$CV27*Energia!Y27*1000*CW27","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB27*Energia!Y27*(1-$D27)*1000*CW27","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG27*Energia!U27*(1-$D27)*1000*$CW27","v":0},{"$f":"$DG27*Energia!V27*(1-$D27)*1000*$CW27","v":0},{"$f":"$DG27*Energia!W27*(1-$D27)*1000*$CW27","v":0},{"$f":"$DG27*Energia!X27*(1-$D27)*1000*$CW27","v":0},{"$f":"SUMPRODUCT(DI27:DL27,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP27*Energia!G27*1000/2*DQ27","v":0},null,{"$f":"$DP27*Energia!U27*1000/2*DQ27","v":0},1,1.50652209665633E-3,null,{"$f":"$DV27*Energia!U27*(1-$D27)*1000/2*DQ27","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA27*Energia!U27*(1-$D27)*1000/2*$DQ27","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK27&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ27*Energia!K27*1000*EL27","v":0},null,{"$f":"$EJ27*Energia!Y27*1000*EL27","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ27*Energia!Y27*1000*ES27*EL27","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV27*Energia!Y27*(1-$D27)*1000*EL27","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA27*Energia!U27*(1-$D27)*1000*$EL27","v":0},{"$f":"$FA27*Energia!V27*(1-$D27)*1000*$EL27","v":0},{"$f":"$FA27*Energia!W27*(1-$D27)*1000*$EL27","v":0},{"$f":"$FA27*Energia!X27*(1-$D27)*1000*$EL27","v":0},{"$f":"SUMPRODUCT(FC27:FF27,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL27&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ27*Energia!K27*1000*FM27","v":0},{"$f":"$FK27*Potencia!K27*12*1000*$FM27","v":0},null,{"$f":"$FJ27*Energia!Y27*1000*FM27","v":0},1,0,null,{"$f":"$FS27*Energia!Y27*(1-$D27)*1000*FM27","v":0},{"$f":"$FK27*Potencia!K27*(1-$D27)*12*1000*$FM27","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY27*Energia!U27*(1-$D27)*1000*$FM27","v":0},{"$f":"$FY27*Energia!V27*(1-$D27)*1000*$FM27","v":0},{"$f":"$FY27*Energia!W27*(1-$D27)*1000*$FM27","v":0},{"$f":"$FY27*Energia!X27*(1-$D27)*1000*$FM27","v":0},{"$f":"SUMPRODUCT(GB27:GE27,Params!$B$19:$E$19)","v":0},{"$f":"$FZ27*Potencia!G27*(1-$D27)*12*1000*$FM27","v":0},{"$f":"$FZ27*Potencia!H27*(1-$D27)*12*1000*$FM27","v":0},{"$f":"$FZ27*Potencia!I27*(1-$D27)*12*1000*$FM27","v":0},{"$f":"$FZ27*Potencia!J27*(1-$D27)*12*1000*$FM27","v":0},{"$f":"SUMPRODUCT(GG27:GJ27,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP27*Energia!G27*1000/2*GQ27","v":0},null,{"$f":"$GP27*Energia!U27*1000/2*GQ27","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV27*Energia!U27*(1-$D27)*1000/2*GQ27","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA27*Energia!U27*(1-$D27)*1000/2*$GQ27","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL27&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ27*Energia!G27*1000/2*HM27","v":0},{"$f":"$HK27*Potencia!G27*12*1000/2*$HM27","v":0},null,{"$f":"$HJ27*Energia!U27*1000/2*HM27","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS27*Energia!U27*(1-$D27)*1000/2*HM27","v":0},{"$f":"$HK27*Potencia!G27*(1-$D27)*12*1000/2*$HM27","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY27*Energia!U27*(1-$D27)*1000/2*$HM27","v":0},null,null,null,null,{"$f":"$HZ27*Potencia!G27*(1-$D27)*12*1000/2*$HM27","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO27&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN27*Energia!G27*1000/2*IP27","v":0},null,{"$f":"$IN27*Energia!U27*1000/2*IP27","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU27*Energia!U27*1000/2*IW27*$IP27","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ27*Energia!U27*(1-$D27)*1000/2*IP27","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE27*Energia!U27*(1-$D27)*1000/2*$IP27","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A27,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP27&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN27*Energia!G27*1000/2*JQ27","v":0},{"$f":"$JO27*Potencia!G27*12*1000/2*$JQ27","v":0},null,{"$f":"$JN27*Energia!U27*1000/2*JQ27","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW27*Energia!U27*1000/2*IF(JZ27<>0,JZ27,IF(JY27<>0,JY27*KD27,1))*JQ27","v":0},{"$f":"$JO27*Potencia!G27*12*1000/2*IF(JZ27=0,1,JZ27)*JQ27","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH27*Energia!$U27*1000/2*JQ27","v":0},{"$f":"$KI27*Potencia!$G27*12*1000/2*JQ27","v":0},null,{"$f":"$KH27*Energia!U27*(1-$D27)*1000/2*JQ27","v":0},{"$f":"$KI27*Potencia!G27*(1-$D27)*12*1000/2*$JQ27","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ27*Energia!U27*(1-$D27)*1000/2*$JQ27","v":0},null,null,null,null,{"$f":"$KR27*Potencia!G27*(1-$D27)*12*1000/2*$JQ27","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_1 Político","Part Político",{"$f":"IF(C28=0,0,IF(A28=0,0,INDEX(Params!$B$5:$G$15,MATCH(C28,Params!$A$5:$A$15,0),MATCH(A28,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G28&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E28*Energia!K28*1000*H28","v":0},{"$f":"$F28*Potencia!K28*12*1000*$I28","v":0},null,{"$f":"$E28*Energia!Y28*1000*H28","v":0},1,0,null,{"$f":"$O28*Energia!Y28*(1-$D28)*1000*H28","v":0},{"$f":"$F28*Potencia!K28*(1-$D28)*12*1000*$I28","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U28*Energia!U28*(1-$D28)*1000*$H28","v":0},{"$f":"$U28*Energia!V28*(1-$D28)*1000*$H28","v":0},{"$f":"$U28*Energia!W28*(1-$D28)*1000*$H28","v":0},{"$f":"$U28*Energia!X28*(1-$D28)*1000*$H28","v":0},{"$f":"SUMPRODUCT(X28:AA28,Params!$B$19:$E$19)","v":0},{"$f":"$V28*Potencia!G28*(1-$D28)*12*1000*$I28","v":0},{"$f":"$V28*Potencia!H28*(1-$D28)*12*1000*$I28","v":0},{"$f":"$V28*Potencia!I28*(1-$D28)*12*1000*$I28","v":0},{"$f":"$V28*Potencia!J28*(1-$D28)*12*1000*$I28","v":0},{"$f":"SUMPRODUCT(AC28:AF28,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK28*Energia!K28*1000*AM28","v":0},{"$f":"$AL28*Clientes!K28*12","v":0},null,{"$f":"$AK28*Energia!Y28*1000*AM28","v":0},1,0,null,{"$f":"$AS28*Energia!Y28*(1-$D28)*1000*AM28","v":0},{"$f":"$AL28*Clientes!K28*(1-$D28)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY28*Energia!U28*(1-$D28)*1000*$AM28","v":0},{"$f":"$AY28*Energia!V28*(1-$D28)*1000*$AM28","v":0},{"$f":"$AY28*Energia!W28*(1-$D28)*1000*$AM28","v":0},{"$f":"$AY28*Energia!X28*(1-$D28)*1000*$AM28","v":0},{"$f":"SUMPRODUCT(BB28:BE28,Params!$B$19:$E$19)","v":0},{"$f":"$AZ28*Clientes!G28*(1-$D28)*12","v":0},{"$f":"$AZ28*Clientes!H28*(1-$D28)*12","v":0},{"$f":"$AZ28*Clientes!I28*(1-$D28)*12","v":0},{"$f":"$AZ28*Clientes!J28*(1-$D28)*12","v":0},{"$f":"SUMPRODUCT(BG28:BJ28,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO28*Clientes!Q28","v":0},null,141.52000000000001,null,{"$f":"$BS28*Clientes!M28","v":0},{"$f":"$BS28*Clientes!N28","v":0},{"$f":"$BS28*Clientes!O28","v":0},{"$f":"$BS28*Clientes!P28","v":0},{"$f":"SUMPRODUCT(BU28:BX28,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB28*Energia!K28*1000*CC28","v":0},null,{"$f":"$CB28*Energia!Y28*1000*CC28","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH28*Energia!Y28*(1-$D28)*1000*CC28","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM28*Energia!U28*(1-$D28)*1000*$CC28","v":0},{"$f":"$CM28*Energia!V28*(1-$D28)*1000*$CC28","v":0},{"$f":"$CM28*Energia!W28*(1-$D28)*1000*$CC28","v":0},{"$f":"$CM28*Energia!X28*(1-$D28)*1000*$CC28","v":0},{"$f":"SUMPRODUCT(CO28:CR28,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV28*Energia!K28*1000*CW28","v":0},null,{"$f":"$CV28*Energia!Y28*1000*CW28","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB28*Energia!Y28*(1-$D28)*1000*CW28","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG28*Energia!U28*(1-$D28)*1000*$CW28","v":0},{"$f":"$DG28*Energia!V28*(1-$D28)*1000*$CW28","v":0},{"$f":"$DG28*Energia!W28*(1-$D28)*1000*$CW28","v":0},{"$f":"$DG28*Energia!X28*(1-$D28)*1000*$CW28","v":0},{"$f":"SUMPRODUCT(DI28:DL28,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP28*Energia!G28*1000/2*DQ28","v":0},null,{"$f":"$DP28*Energia!U28*1000/2*DQ28","v":0},1,1.50652209665633E-3,null,{"$f":"$DV28*Energia!U28*(1-$D28)*1000/2*DQ28","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA28*Energia!U28*(1-$D28)*1000/2*$DQ28","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK28&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ28*Energia!K28*1000*EL28","v":0},null,{"$f":"$EJ28*Energia!Y28*1000*EL28","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ28*Energia!Y28*1000*ES28*EL28","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV28*Energia!Y28*(1-$D28)*1000*EL28","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA28*Energia!U28*(1-$D28)*1000*$EL28","v":0},{"$f":"$FA28*Energia!V28*(1-$D28)*1000*$EL28","v":0},{"$f":"$FA28*Energia!W28*(1-$D28)*1000*$EL28","v":0},{"$f":"$FA28*Energia!X28*(1-$D28)*1000*$EL28","v":0},{"$f":"SUMPRODUCT(FC28:FF28,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL28&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ28*Energia!K28*1000*FM28","v":0},{"$f":"$FK28*Potencia!K28*12*1000*$FM28","v":0},null,{"$f":"$FJ28*Energia!Y28*1000*FM28","v":0},1,0,null,{"$f":"$FS28*Energia!Y28*(1-$D28)*1000*FM28","v":0},{"$f":"$FK28*Potencia!K28*(1-$D28)*12*1000*$FM28","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY28*Energia!U28*(1-$D28)*1000*$FM28","v":0},{"$f":"$FY28*Energia!V28*(1-$D28)*1000*$FM28","v":0},{"$f":"$FY28*Energia!W28*(1-$D28)*1000*$FM28","v":0},{"$f":"$FY28*Energia!X28*(1-$D28)*1000*$FM28","v":0},{"$f":"SUMPRODUCT(GB28:GE28,Params!$B$19:$E$19)","v":0},{"$f":"$FZ28*Potencia!G28*(1-$D28)*12*1000*$FM28","v":0},{"$f":"$FZ28*Potencia!H28*(1-$D28)*12*1000*$FM28","v":0},{"$f":"$FZ28*Potencia!I28*(1-$D28)*12*1000*$FM28","v":0},{"$f":"$FZ28*Potencia!J28*(1-$D28)*12*1000*$FM28","v":0},{"$f":"SUMPRODUCT(GG28:GJ28,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP28*Energia!G28*1000/2*GQ28","v":0},null,{"$f":"$GP28*Energia!U28*1000/2*GQ28","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV28*Energia!U28*(1-$D28)*1000/2*GQ28","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA28*Energia!U28*(1-$D28)*1000/2*$GQ28","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL28&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ28*Energia!G28*1000/2*HM28","v":0},{"$f":"$HK28*Potencia!G28*12*1000/2*$HM28","v":0},null,{"$f":"$HJ28*Energia!U28*1000/2*HM28","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS28*Energia!U28*(1-$D28)*1000/2*HM28","v":0},{"$f":"$HK28*Potencia!G28*(1-$D28)*12*1000/2*$HM28","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY28*Energia!U28*(1-$D28)*1000/2*$HM28","v":0},null,null,null,null,{"$f":"$HZ28*Potencia!G28*(1-$D28)*12*1000/2*$HM28","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO28&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN28*Energia!G28*1000/2*IP28","v":0},null,{"$f":"$IN28*Energia!U28*1000/2*IP28","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU28*Energia!U28*1000/2*IW28*$IP28","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ28*Energia!U28*(1-$D28)*1000/2*IP28","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE28*Energia!U28*(1-$D28)*1000/2*$IP28","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A28,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP28&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN28*Energia!G28*1000/2*JQ28","v":0},{"$f":"$JO28*Potencia!G28*12*1000/2*$JQ28","v":0},null,{"$f":"$JN28*Energia!U28*1000/2*JQ28","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW28*Energia!U28*1000/2*IF(JZ28<>0,JZ28,IF(JY28<>0,JY28*KD28,1))*JQ28","v":0},{"$f":"$JO28*Potencia!G28*12*1000/2*IF(JZ28=0,1,JZ28)*JQ28","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH28*Energia!$U28*1000/2*JQ28","v":0},{"$f":"$KI28*Potencia!$G28*12*1000/2*JQ28","v":0},null,{"$f":"$KH28*Energia!U28*(1-$D28)*1000/2*JQ28","v":0},{"$f":"$KI28*Potencia!G28*(1-$D28)*12*1000/2*$JQ28","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ28*Energia!U28*(1-$D28)*1000/2*$JQ28","v":0},null,null,null,null,{"$f":"$KR28*Potencia!G28*(1-$D28)*12*1000/2*$JQ28","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_1 Discap.","Discapacitados",{"$f":"IF(C29=0,0,IF(A29=0,0,INDEX(Params!$B$5:$G$15,MATCH(C29,Params!$A$5:$A$15,0),MATCH(A29,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G29&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E29*Energia!K29*1000*H29","v":0},{"$f":"$F29*Potencia!K29*12*1000*$I29","v":0},null,{"$f":"$E29*Energia!Y29*1000*H29","v":0},1,0,null,{"$f":"$O29*Energia!Y29*(1-$D29)*1000*H29","v":0},{"$f":"$F29*Potencia!K29*(1-$D29)*12*1000*$I29","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U29*Energia!U29*(1-$D29)*1000*$H29","v":0},{"$f":"$U29*Energia!V29*(1-$D29)*1000*$H29","v":0},{"$f":"$U29*Energia!W29*(1-$D29)*1000*$H29","v":0},{"$f":"$U29*Energia!X29*(1-$D29)*1000*$H29","v":0},{"$f":"SUMPRODUCT(X29:AA29,Params!$B$19:$E$19)","v":0},{"$f":"$V29*Potencia!G29*(1-$D29)*12*1000*$I29","v":0},{"$f":"$V29*Potencia!H29*(1-$D29)*12*1000*$I29","v":0},{"$f":"$V29*Potencia!I29*(1-$D29)*12*1000*$I29","v":0},{"$f":"$V29*Potencia!J29*(1-$D29)*12*1000*$I29","v":0},{"$f":"SUMPRODUCT(AC29:AF29,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK29*Energia!K29*1000*AM29","v":0},{"$f":"$AL29*Clientes!K29*12","v":0},null,{"$f":"$AK29*Energia!Y29*1000*AM29","v":0},1,0,null,{"$f":"$AS29*Energia!Y29*(1-$D29)*1000*AM29","v":0},{"$f":"$AL29*Clientes!K29*(1-$D29)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY29*Energia!U29*(1-$D29)*1000*$AM29","v":0},{"$f":"$AY29*Energia!V29*(1-$D29)*1000*$AM29","v":0},{"$f":"$AY29*Energia!W29*(1-$D29)*1000*$AM29","v":0},{"$f":"$AY29*Energia!X29*(1-$D29)*1000*$AM29","v":0},{"$f":"SUMPRODUCT(BB29:BE29,Params!$B$19:$E$19)","v":0},{"$f":"$AZ29*Clientes!G29*(1-$D29)*12","v":0},{"$f":"$AZ29*Clientes!H29*(1-$D29)*12","v":0},{"$f":"$AZ29*Clientes!I29*(1-$D29)*12","v":0},{"$f":"$AZ29*Clientes!J29*(1-$D29)*12","v":0},{"$f":"SUMPRODUCT(BG29:BJ29,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO29*Clientes!Q29","v":0},null,141.52000000000001,null,{"$f":"$BS29*Clientes!M29","v":0},{"$f":"$BS29*Clientes!N29","v":0},{"$f":"$BS29*Clientes!O29","v":0},{"$f":"$BS29*Clientes!P29","v":0},{"$f":"SUMPRODUCT(BU29:BX29,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB29*Energia!K29*1000*CC29","v":0},null,{"$f":"$CB29*Energia!Y29*1000*CC29","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH29*Energia!Y29*(1-$D29)*1000*CC29","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM29*Energia!U29*(1-$D29)*1000*$CC29","v":0},{"$f":"$CM29*Energia!V29*(1-$D29)*1000*$CC29","v":0},{"$f":"$CM29*Energia!W29*(1-$D29)*1000*$CC29","v":0},{"$f":"$CM29*Energia!X29*(1-$D29)*1000*$CC29","v":0},{"$f":"SUMPRODUCT(CO29:CR29,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV29*Energia!K29*1000*CW29","v":0},null,{"$f":"$CV29*Energia!Y29*1000*CW29","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB29*Energia!Y29*(1-$D29)*1000*CW29","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG29*Energia!U29*(1-$D29)*1000*$CW29","v":0},{"$f":"$DG29*Energia!V29*(1-$D29)*1000*$CW29","v":0},{"$f":"$DG29*Energia!W29*(1-$D29)*1000*$CW29","v":0},{"$f":"$DG29*Energia!X29*(1-$D29)*1000*$CW29","v":0},{"$f":"SUMPRODUCT(DI29:DL29,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP29*Energia!G29*1000/2*DQ29","v":0},null,{"$f":"$DP29*Energia!U29*1000/2*DQ29","v":0},1,1.50652209665633E-3,null,{"$f":"$DV29*Energia!U29*(1-$D29)*1000/2*DQ29","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA29*Energia!U29*(1-$D29)*1000/2*$DQ29","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK29&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ29*Energia!K29*1000*EL29","v":0},null,{"$f":"$EJ29*Energia!Y29*1000*EL29","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ29*Energia!Y29*1000*ES29*EL29","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV29*Energia!Y29*(1-$D29)*1000*EL29","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA29*Energia!U29*(1-$D29)*1000*$EL29","v":0},{"$f":"$FA29*Energia!V29*(1-$D29)*1000*$EL29","v":0},{"$f":"$FA29*Energia!W29*(1-$D29)*1000*$EL29","v":0},{"$f":"$FA29*Energia!X29*(1-$D29)*1000*$EL29","v":0},{"$f":"SUMPRODUCT(FC29:FF29,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL29&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ29*Energia!K29*1000*FM29","v":0},{"$f":"$FK29*Potencia!K29*12*1000*$FM29","v":0},null,{"$f":"$FJ29*Energia!Y29*1000*FM29","v":0},1,0,null,{"$f":"$FS29*Energia!Y29*(1-$D29)*1000*FM29","v":0},{"$f":"$FK29*Potencia!K29*(1-$D29)*12*1000*$FM29","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY29*Energia!U29*(1-$D29)*1000*$FM29","v":0},{"$f":"$FY29*Energia!V29*(1-$D29)*1000*$FM29","v":0},{"$f":"$FY29*Energia!W29*(1-$D29)*1000*$FM29","v":0},{"$f":"$FY29*Energia!X29*(1-$D29)*1000*$FM29","v":0},{"$f":"SUMPRODUCT(GB29:GE29,Params!$B$19:$E$19)","v":0},{"$f":"$FZ29*Potencia!G29*(1-$D29)*12*1000*$FM29","v":0},{"$f":"$FZ29*Potencia!H29*(1-$D29)*12*1000*$FM29","v":0},{"$f":"$FZ29*Potencia!I29*(1-$D29)*12*1000*$FM29","v":0},{"$f":"$FZ29*Potencia!J29*(1-$D29)*12*1000*$FM29","v":0},{"$f":"SUMPRODUCT(GG29:GJ29,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP29*Energia!G29*1000/2*GQ29","v":0},null,{"$f":"$GP29*Energia!U29*1000/2*GQ29","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV29*Energia!U29*(1-$D29)*1000/2*GQ29","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA29*Energia!U29*(1-$D29)*1000/2*$GQ29","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL29&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ29*Energia!G29*1000/2*HM29","v":0},{"$f":"$HK29*Potencia!G29*12*1000/2*$HM29","v":0},null,{"$f":"$HJ29*Energia!U29*1000/2*HM29","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS29*Energia!U29*(1-$D29)*1000/2*HM29","v":0},{"$f":"$HK29*Potencia!G29*(1-$D29)*12*1000/2*$HM29","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY29*Energia!U29*(1-$D29)*1000/2*$HM29","v":0},null,null,null,null,{"$f":"$HZ29*Potencia!G29*(1-$D29)*12*1000/2*$HM29","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO29&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN29*Energia!G29*1000/2*IP29","v":0},null,{"$f":"$IN29*Energia!U29*1000/2*IP29","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU29*Energia!U29*1000/2*IW29*$IP29","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ29*Energia!U29*(1-$D29)*1000/2*IP29","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE29*Energia!U29*(1-$D29)*1000/2*$IP29","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A29,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP29&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN29*Energia!G29*1000/2*JQ29","v":0},{"$f":"$JO29*Potencia!G29*12*1000/2*$JQ29","v":0},null,{"$f":"$JN29*Energia!U29*1000/2*JQ29","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW29*Energia!U29*1000/2*IF(JZ29<>0,JZ29,IF(JY29<>0,JY29*KD29,1))*JQ29","v":0},{"$f":"$JO29*Potencia!G29*12*1000/2*IF(JZ29=0,1,JZ29)*JQ29","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH29*Energia!$U29*1000/2*JQ29","v":0},{"$f":"$KI29*Potencia!$G29*12*1000/2*JQ29","v":0},null,{"$f":"$KH29*Energia!U29*(1-$D29)*1000/2*JQ29","v":0},{"$f":"$KI29*Potencia!G29*(1-$D29)*12*1000/2*$JQ29","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ29*Energia!U29*(1-$D29)*1000/2*$JQ29","v":0},null,null,null,null,{"$f":"$KR29*Potencia!G29*(1-$D29)*12*1000/2*$JQ29","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_1 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C30=0,0,IF(A30=0,0,INDEX(Params!$B$5:$G$15,MATCH(C30,Params!$A$5:$A$15,0),MATCH(A30,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G30&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E30*Energia!K30*1000*H30","v":0},{"$f":"$F30*Potencia!K30*12*1000*$I30","v":0},null,{"$f":"$E30*Energia!Y30*1000*H30","v":0},1,0,null,{"$f":"$O30*Energia!Y30*(1-$D30)*1000*H30","v":0},{"$f":"$F30*Potencia!K30*(1-$D30)*12*1000*$I30","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U30*Energia!U30*(1-$D30)*1000*$H30","v":0},{"$f":"$U30*Energia!V30*(1-$D30)*1000*$H30","v":0},{"$f":"$U30*Energia!W30*(1-$D30)*1000*$H30","v":0},{"$f":"$U30*Energia!X30*(1-$D30)*1000*$H30","v":0},{"$f":"SUMPRODUCT(X30:AA30,Params!$B$19:$E$19)","v":0},{"$f":"$V30*Potencia!G30*(1-$D30)*12*1000*$I30","v":0},{"$f":"$V30*Potencia!H30*(1-$D30)*12*1000*$I30","v":0},{"$f":"$V30*Potencia!I30*(1-$D30)*12*1000*$I30","v":0},{"$f":"$V30*Potencia!J30*(1-$D30)*12*1000*$I30","v":0},{"$f":"SUMPRODUCT(AC30:AF30,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK30*Energia!K30*1000*AM30","v":0},{"$f":"$AL30*Clientes!K30*12","v":0},null,{"$f":"$AK30*Energia!Y30*1000*AM30","v":0},1,0,null,{"$f":"$AS30*Energia!Y30*(1-$D30)*1000*AM30","v":0},{"$f":"$AL30*Clientes!K30*(1-$D30)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY30*Energia!U30*(1-$D30)*1000*$AM30","v":0},{"$f":"$AY30*Energia!V30*(1-$D30)*1000*$AM30","v":0},{"$f":"$AY30*Energia!W30*(1-$D30)*1000*$AM30","v":0},{"$f":"$AY30*Energia!X30*(1-$D30)*1000*$AM30","v":0},{"$f":"SUMPRODUCT(BB30:BE30,Params!$B$19:$E$19)","v":0},{"$f":"$AZ30*Clientes!G30*(1-$D30)*12","v":0},{"$f":"$AZ30*Clientes!H30*(1-$D30)*12","v":0},{"$f":"$AZ30*Clientes!I30*(1-$D30)*12","v":0},{"$f":"$AZ30*Clientes!J30*(1-$D30)*12","v":0},{"$f":"SUMPRODUCT(BG30:BJ30,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO30*Clientes!Q30","v":0},null,141.52000000000001,null,{"$f":"$BS30*Clientes!M30","v":0},{"$f":"$BS30*Clientes!N30","v":0},{"$f":"$BS30*Clientes!O30","v":0},{"$f":"$BS30*Clientes!P30","v":0},{"$f":"SUMPRODUCT(BU30:BX30,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB30*Energia!K30*1000*CC30","v":0},null,{"$f":"$CB30*Energia!Y30*1000*CC30","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH30*Energia!Y30*(1-$D30)*1000*CC30","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM30*Energia!U30*(1-$D30)*1000*$CC30","v":0},{"$f":"$CM30*Energia!V30*(1-$D30)*1000*$CC30","v":0},{"$f":"$CM30*Energia!W30*(1-$D30)*1000*$CC30","v":0},{"$f":"$CM30*Energia!X30*(1-$D30)*1000*$CC30","v":0},{"$f":"SUMPRODUCT(CO30:CR30,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV30*Energia!K30*1000*CW30","v":0},null,{"$f":"$CV30*Energia!Y30*1000*CW30","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB30*Energia!Y30*(1-$D30)*1000*CW30","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG30*Energia!U30*(1-$D30)*1000*$CW30","v":0},{"$f":"$DG30*Energia!V30*(1-$D30)*1000*$CW30","v":0},{"$f":"$DG30*Energia!W30*(1-$D30)*1000*$CW30","v":0},{"$f":"$DG30*Energia!X30*(1-$D30)*1000*$CW30","v":0},{"$f":"SUMPRODUCT(DI30:DL30,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP30*Energia!G30*1000/2*DQ30","v":0},null,{"$f":"$DP30*Energia!U30*1000/2*DQ30","v":0},1,1.50652209665633E-3,null,{"$f":"$DV30*Energia!U30*(1-$D30)*1000/2*DQ30","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA30*Energia!U30*(1-$D30)*1000/2*$DQ30","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK30&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ30*Energia!K30*1000*EL30","v":0},null,{"$f":"$EJ30*Energia!Y30*1000*EL30","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ30*Energia!Y30*1000*ES30*EL30","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV30*Energia!Y30*(1-$D30)*1000*EL30","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA30*Energia!U30*(1-$D30)*1000*$EL30","v":0},{"$f":"$FA30*Energia!V30*(1-$D30)*1000*$EL30","v":0},{"$f":"$FA30*Energia!W30*(1-$D30)*1000*$EL30","v":0},{"$f":"$FA30*Energia!X30*(1-$D30)*1000*$EL30","v":0},{"$f":"SUMPRODUCT(FC30:FF30,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL30&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ30*Energia!K30*1000*FM30","v":0},{"$f":"$FK30*Potencia!K30*12*1000*$FM30","v":0},null,{"$f":"$FJ30*Energia!Y30*1000*FM30","v":0},1,0,null,{"$f":"$FS30*Energia!Y30*(1-$D30)*1000*FM30","v":0},{"$f":"$FK30*Potencia!K30*(1-$D30)*12*1000*$FM30","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY30*Energia!U30*(1-$D30)*1000*$FM30","v":0},{"$f":"$FY30*Energia!V30*(1-$D30)*1000*$FM30","v":0},{"$f":"$FY30*Energia!W30*(1-$D30)*1000*$FM30","v":0},{"$f":"$FY30*Energia!X30*(1-$D30)*1000*$FM30","v":0},{"$f":"SUMPRODUCT(GB30:GE30,Params!$B$19:$E$19)","v":0},{"$f":"$FZ30*Potencia!G30*(1-$D30)*12*1000*$FM30","v":0},{"$f":"$FZ30*Potencia!H30*(1-$D30)*12*1000*$FM30","v":0},{"$f":"$FZ30*Potencia!I30*(1-$D30)*12*1000*$FM30","v":0},{"$f":"$FZ30*Potencia!J30*(1-$D30)*12*1000*$FM30","v":0},{"$f":"SUMPRODUCT(GG30:GJ30,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP30*Energia!G30*1000/2*GQ30","v":0},null,{"$f":"$GP30*Energia!U30*1000/2*GQ30","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV30*Energia!U30*(1-$D30)*1000/2*GQ30","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA30*Energia!U30*(1-$D30)*1000/2*$GQ30","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL30&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ30*Energia!G30*1000/2*HM30","v":0},{"$f":"$HK30*Potencia!G30*12*1000/2*$HM30","v":0},null,{"$f":"$HJ30*Energia!U30*1000/2*HM30","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS30*Energia!U30*(1-$D30)*1000/2*HM30","v":0},{"$f":"$HK30*Potencia!G30*(1-$D30)*12*1000/2*$HM30","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY30*Energia!U30*(1-$D30)*1000/2*$HM30","v":0},null,null,null,null,{"$f":"$HZ30*Potencia!G30*(1-$D30)*12*1000/2*$HM30","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO30&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN30*Energia!G30*1000/2*IP30","v":0},null,{"$f":"$IN30*Energia!U30*1000/2*IP30","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU30*Energia!U30*1000/2*IW30*$IP30","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ30*Energia!U30*(1-$D30)*1000/2*IP30","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE30*Energia!U30*(1-$D30)*1000/2*$IP30","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A30,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP30&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN30*Energia!G30*1000/2*JQ30","v":0},{"$f":"$JO30*Potencia!G30*12*1000/2*$JQ30","v":0},null,{"$f":"$JN30*Energia!U30*1000/2*JQ30","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW30*Energia!U30*1000/2*IF(JZ30<>0,JZ30,IF(JY30<>0,JY30*KD30,1))*JQ30","v":0},{"$f":"$JO30*Potencia!G30*12*1000/2*IF(JZ30=0,1,JZ30)*JQ30","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH30*Energia!$U30*1000/2*JQ30","v":0},{"$f":"$KI30*Potencia!$G30*12*1000/2*JQ30","v":0},null,{"$f":"$KH30*Energia!U30*(1-$D30)*1000/2*JQ30","v":0},{"$f":"$KI30*Potencia!G30*(1-$D30)*12*1000/2*$JQ30","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ30*Energia!U30*(1-$D30)*1000/2*$JQ30","v":0},null,null,null,null,{"$f":"$KR30*Potencia!G30*(1-$D30)*12*1000/2*$JQ30","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_1 Cruz Roja","Cruz Roja",{"$f":"IF(C31=0,0,IF(A31=0,0,INDEX(Params!$B$5:$G$15,MATCH(C31,Params!$A$5:$A$15,0),MATCH(A31,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G31&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E31*Energia!K31*1000*H31","v":0},{"$f":"$F31*Potencia!K31*12*1000*$I31","v":0},null,{"$f":"$E31*Energia!Y31*1000*H31","v":0},1,0,null,{"$f":"$O31*Energia!Y31*(1-$D31)*1000*H31","v":0},{"$f":"$F31*Potencia!K31*(1-$D31)*12*1000*$I31","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U31*Energia!U31*(1-$D31)*1000*$H31","v":0},{"$f":"$U31*Energia!V31*(1-$D31)*1000*$H31","v":0},{"$f":"$U31*Energia!W31*(1-$D31)*1000*$H31","v":0},{"$f":"$U31*Energia!X31*(1-$D31)*1000*$H31","v":0},{"$f":"SUMPRODUCT(X31:AA31,Params!$B$19:$E$19)","v":0},{"$f":"$V31*Potencia!G31*(1-$D31)*12*1000*$I31","v":0},{"$f":"$V31*Potencia!H31*(1-$D31)*12*1000*$I31","v":0},{"$f":"$V31*Potencia!I31*(1-$D31)*12*1000*$I31","v":0},{"$f":"$V31*Potencia!J31*(1-$D31)*12*1000*$I31","v":0},{"$f":"SUMPRODUCT(AC31:AF31,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK31*Energia!K31*1000*AM31","v":0},{"$f":"$AL31*Clientes!K31*12","v":0},null,{"$f":"$AK31*Energia!Y31*1000*AM31","v":0},1,0,null,{"$f":"$AS31*Energia!Y31*(1-$D31)*1000*AM31","v":0},{"$f":"$AL31*Clientes!K31*(1-$D31)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY31*Energia!U31*(1-$D31)*1000*$AM31","v":0},{"$f":"$AY31*Energia!V31*(1-$D31)*1000*$AM31","v":0},{"$f":"$AY31*Energia!W31*(1-$D31)*1000*$AM31","v":0},{"$f":"$AY31*Energia!X31*(1-$D31)*1000*$AM31","v":0},{"$f":"SUMPRODUCT(BB31:BE31,Params!$B$19:$E$19)","v":0},{"$f":"$AZ31*Clientes!G31*(1-$D31)*12","v":0},{"$f":"$AZ31*Clientes!H31*(1-$D31)*12","v":0},{"$f":"$AZ31*Clientes!I31*(1-$D31)*12","v":0},{"$f":"$AZ31*Clientes!J31*(1-$D31)*12","v":0},{"$f":"SUMPRODUCT(BG31:BJ31,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO31*Clientes!Q31","v":0},null,141.52000000000001,null,{"$f":"$BS31*Clientes!M31","v":0},{"$f":"$BS31*Clientes!N31","v":0},{"$f":"$BS31*Clientes!O31","v":0},{"$f":"$BS31*Clientes!P31","v":0},{"$f":"SUMPRODUCT(BU31:BX31,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB31*Energia!K31*1000*CC31","v":0},null,{"$f":"$CB31*Energia!Y31*1000*CC31","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH31*Energia!Y31*(1-$D31)*1000*CC31","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM31*Energia!U31*(1-$D31)*1000*$CC31","v":0},{"$f":"$CM31*Energia!V31*(1-$D31)*1000*$CC31","v":0},{"$f":"$CM31*Energia!W31*(1-$D31)*1000*$CC31","v":0},{"$f":"$CM31*Energia!X31*(1-$D31)*1000*$CC31","v":0},{"$f":"SUMPRODUCT(CO31:CR31,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV31*Energia!K31*1000*CW31","v":0},null,{"$f":"$CV31*Energia!Y31*1000*CW31","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB31*Energia!Y31*(1-$D31)*1000*CW31","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG31*Energia!U31*(1-$D31)*1000*$CW31","v":0},{"$f":"$DG31*Energia!V31*(1-$D31)*1000*$CW31","v":0},{"$f":"$DG31*Energia!W31*(1-$D31)*1000*$CW31","v":0},{"$f":"$DG31*Energia!X31*(1-$D31)*1000*$CW31","v":0},{"$f":"SUMPRODUCT(DI31:DL31,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP31*Energia!G31*1000/2*DQ31","v":0},null,{"$f":"$DP31*Energia!U31*1000/2*DQ31","v":0},1,1.50652209665633E-3,null,{"$f":"$DV31*Energia!U31*(1-$D31)*1000/2*DQ31","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA31*Energia!U31*(1-$D31)*1000/2*$DQ31","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK31&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ31*Energia!K31*1000*EL31","v":0},null,{"$f":"$EJ31*Energia!Y31*1000*EL31","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ31*Energia!Y31*1000*ES31*EL31","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV31*Energia!Y31*(1-$D31)*1000*EL31","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA31*Energia!U31*(1-$D31)*1000*$EL31","v":0},{"$f":"$FA31*Energia!V31*(1-$D31)*1000*$EL31","v":0},{"$f":"$FA31*Energia!W31*(1-$D31)*1000*$EL31","v":0},{"$f":"$FA31*Energia!X31*(1-$D31)*1000*$EL31","v":0},{"$f":"SUMPRODUCT(FC31:FF31,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL31&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ31*Energia!K31*1000*FM31","v":0},{"$f":"$FK31*Potencia!K31*12*1000*$FM31","v":0},null,{"$f":"$FJ31*Energia!Y31*1000*FM31","v":0},1,0,null,{"$f":"$FS31*Energia!Y31*(1-$D31)*1000*FM31","v":0},{"$f":"$FK31*Potencia!K31*(1-$D31)*12*1000*$FM31","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY31*Energia!U31*(1-$D31)*1000*$FM31","v":0},{"$f":"$FY31*Energia!V31*(1-$D31)*1000*$FM31","v":0},{"$f":"$FY31*Energia!W31*(1-$D31)*1000*$FM31","v":0},{"$f":"$FY31*Energia!X31*(1-$D31)*1000*$FM31","v":0},{"$f":"SUMPRODUCT(GB31:GE31,Params!$B$19:$E$19)","v":0},{"$f":"$FZ31*Potencia!G31*(1-$D31)*12*1000*$FM31","v":0},{"$f":"$FZ31*Potencia!H31*(1-$D31)*12*1000*$FM31","v":0},{"$f":"$FZ31*Potencia!I31*(1-$D31)*12*1000*$FM31","v":0},{"$f":"$FZ31*Potencia!J31*(1-$D31)*12*1000*$FM31","v":0},{"$f":"SUMPRODUCT(GG31:GJ31,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP31*Energia!G31*1000/2*GQ31","v":0},null,{"$f":"$GP31*Energia!U31*1000/2*GQ31","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV31*Energia!U31*(1-$D31)*1000/2*GQ31","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA31*Energia!U31*(1-$D31)*1000/2*$GQ31","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL31&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ31*Energia!G31*1000/2*HM31","v":0},{"$f":"$HK31*Potencia!G31*12*1000/2*$HM31","v":0},null,{"$f":"$HJ31*Energia!U31*1000/2*HM31","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS31*Energia!U31*(1-$D31)*1000/2*HM31","v":0},{"$f":"$HK31*Potencia!G31*(1-$D31)*12*1000/2*$HM31","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY31*Energia!U31*(1-$D31)*1000/2*$HM31","v":0},null,null,null,null,{"$f":"$HZ31*Potencia!G31*(1-$D31)*12*1000/2*$HM31","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO31&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN31*Energia!G31*1000/2*IP31","v":0},null,{"$f":"$IN31*Energia!U31*1000/2*IP31","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU31*Energia!U31*1000/2*IW31*$IP31","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ31*Energia!U31*(1-$D31)*1000/2*IP31","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE31*Energia!U31*(1-$D31)*1000/2*$IP31","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A31,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP31&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN31*Energia!G31*1000/2*JQ31","v":0},{"$f":"$JO31*Potencia!G31*12*1000/2*$JQ31","v":0},null,{"$f":"$JN31*Energia!U31*1000/2*JQ31","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW31*Energia!U31*1000/2*IF(JZ31<>0,JZ31,IF(JY31<>0,JY31*KD31,1))*JQ31","v":0},{"$f":"$JO31*Potencia!G31*12*1000/2*IF(JZ31=0,1,JZ31)*JQ31","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH31*Energia!$U31*1000/2*JQ31","v":0},{"$f":"$KI31*Potencia!$G31*12*1000/2*JQ31","v":0},null,{"$f":"$KH31*Energia!U31*(1-$D31)*1000/2*JQ31","v":0},{"$f":"$KI31*Potencia!G31*(1-$D31)*12*1000/2*$JQ31","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ31*Energia!U31*(1-$D31)*1000/2*$JQ31","v":0},null,null,null,null,{"$f":"$KR31*Potencia!G31*(1-$D31)*12*1000/2*$JQ31","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_1 XX","XX",{"$f":"IF(C32=0,0,IF(A32=0,0,INDEX(Params!$B$5:$G$15,MATCH(C32,Params!$A$5:$A$15,0),MATCH(A32,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G32&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E32*Energia!K32*1000*H32","v":0},{"$f":"$F32*Potencia!K32*12*1000*$I32","v":0},null,{"$f":"$E32*Energia!Y32*1000*H32","v":0},1,0,null,{"$f":"$O32*Energia!Y32*(1-$D32)*1000*H32","v":0},{"$f":"$F32*Potencia!K32*(1-$D32)*12*1000*$I32","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U32*Energia!U32*(1-$D32)*1000*$H32","v":0},{"$f":"$U32*Energia!V32*(1-$D32)*1000*$H32","v":0},{"$f":"$U32*Energia!W32*(1-$D32)*1000*$H32","v":0},{"$f":"$U32*Energia!X32*(1-$D32)*1000*$H32","v":0},{"$f":"SUMPRODUCT(X32:AA32,Params!$B$19:$E$19)","v":0},{"$f":"$V32*Potencia!G32*(1-$D32)*12*1000*$I32","v":0},{"$f":"$V32*Potencia!H32*(1-$D32)*12*1000*$I32","v":0},{"$f":"$V32*Potencia!I32*(1-$D32)*12*1000*$I32","v":0},{"$f":"$V32*Potencia!J32*(1-$D32)*12*1000*$I32","v":0},{"$f":"SUMPRODUCT(AC32:AF32,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK32*Energia!K32*1000*AM32","v":0},{"$f":"$AL32*Clientes!K32*12","v":0},null,{"$f":"$AK32*Energia!Y32*1000*AM32","v":0},1,0,null,{"$f":"$AS32*Energia!Y32*(1-$D32)*1000*AM32","v":0},{"$f":"$AL32*Clientes!K32*(1-$D32)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY32*Energia!U32*(1-$D32)*1000*$AM32","v":0},{"$f":"$AY32*Energia!V32*(1-$D32)*1000*$AM32","v":0},{"$f":"$AY32*Energia!W32*(1-$D32)*1000*$AM32","v":0},{"$f":"$AY32*Energia!X32*(1-$D32)*1000*$AM32","v":0},{"$f":"SUMPRODUCT(BB32:BE32,Params!$B$19:$E$19)","v":0},{"$f":"$AZ32*Clientes!G32*(1-$D32)*12","v":0},{"$f":"$AZ32*Clientes!H32*(1-$D32)*12","v":0},{"$f":"$AZ32*Clientes!I32*(1-$D32)*12","v":0},{"$f":"$AZ32*Clientes!J32*(1-$D32)*12","v":0},{"$f":"SUMPRODUCT(BG32:BJ32,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO32*Clientes!Q32","v":0},null,141.52000000000001,null,{"$f":"$BS32*Clientes!M32","v":0},{"$f":"$BS32*Clientes!N32","v":0},{"$f":"$BS32*Clientes!O32","v":0},{"$f":"$BS32*Clientes!P32","v":0},{"$f":"SUMPRODUCT(BU32:BX32,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB32*Energia!K32*1000*CC32","v":0},null,{"$f":"$CB32*Energia!Y32*1000*CC32","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH32*Energia!Y32*(1-$D32)*1000*CC32","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM32*Energia!U32*(1-$D32)*1000*$CC32","v":0},{"$f":"$CM32*Energia!V32*(1-$D32)*1000*$CC32","v":0},{"$f":"$CM32*Energia!W32*(1-$D32)*1000*$CC32","v":0},{"$f":"$CM32*Energia!X32*(1-$D32)*1000*$CC32","v":0},{"$f":"SUMPRODUCT(CO32:CR32,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV32*Energia!K32*1000*CW32","v":0},null,{"$f":"$CV32*Energia!Y32*1000*CW32","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB32*Energia!Y32*(1-$D32)*1000*CW32","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG32*Energia!U32*(1-$D32)*1000*$CW32","v":0},{"$f":"$DG32*Energia!V32*(1-$D32)*1000*$CW32","v":0},{"$f":"$DG32*Energia!W32*(1-$D32)*1000*$CW32","v":0},{"$f":"$DG32*Energia!X32*(1-$D32)*1000*$CW32","v":0},{"$f":"SUMPRODUCT(DI32:DL32,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP32*Energia!G32*1000/2*DQ32","v":0},null,{"$f":"$DP32*Energia!U32*1000/2*DQ32","v":0},1,1.50652209665633E-3,null,{"$f":"$DV32*Energia!U32*(1-$D32)*1000/2*DQ32","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA32*Energia!U32*(1-$D32)*1000/2*$DQ32","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK32&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ32*Energia!K32*1000*EL32","v":0},null,{"$f":"$EJ32*Energia!Y32*1000*EL32","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ32*Energia!Y32*1000*ES32*EL32","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV32*Energia!Y32*(1-$D32)*1000*EL32","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA32*Energia!U32*(1-$D32)*1000*$EL32","v":0},{"$f":"$FA32*Energia!V32*(1-$D32)*1000*$EL32","v":0},{"$f":"$FA32*Energia!W32*(1-$D32)*1000*$EL32","v":0},{"$f":"$FA32*Energia!X32*(1-$D32)*1000*$EL32","v":0},{"$f":"SUMPRODUCT(FC32:FF32,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL32&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ32*Energia!K32*1000*FM32","v":0},{"$f":"$FK32*Potencia!K32*12*1000*$FM32","v":0},null,{"$f":"$FJ32*Energia!Y32*1000*FM32","v":0},1,0,null,{"$f":"$FS32*Energia!Y32*(1-$D32)*1000*FM32","v":0},{"$f":"$FK32*Potencia!K32*(1-$D32)*12*1000*$FM32","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY32*Energia!U32*(1-$D32)*1000*$FM32","v":0},{"$f":"$FY32*Energia!V32*(1-$D32)*1000*$FM32","v":0},{"$f":"$FY32*Energia!W32*(1-$D32)*1000*$FM32","v":0},{"$f":"$FY32*Energia!X32*(1-$D32)*1000*$FM32","v":0},{"$f":"SUMPRODUCT(GB32:GE32,Params!$B$19:$E$19)","v":0},{"$f":"$FZ32*Potencia!G32*(1-$D32)*12*1000*$FM32","v":0},{"$f":"$FZ32*Potencia!H32*(1-$D32)*12*1000*$FM32","v":0},{"$f":"$FZ32*Potencia!I32*(1-$D32)*12*1000*$FM32","v":0},{"$f":"$FZ32*Potencia!J32*(1-$D32)*12*1000*$FM32","v":0},{"$f":"SUMPRODUCT(GG32:GJ32,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP32*Energia!G32*1000/2*GQ32","v":0},null,{"$f":"$GP32*Energia!U32*1000/2*GQ32","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV32*Energia!U32*(1-$D32)*1000/2*GQ32","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA32*Energia!U32*(1-$D32)*1000/2*$GQ32","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL32&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ32*Energia!G32*1000/2*HM32","v":0},{"$f":"$HK32*Potencia!G32*12*1000/2*$HM32","v":0},null,{"$f":"$HJ32*Energia!U32*1000/2*HM32","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS32*Energia!U32*(1-$D32)*1000/2*HM32","v":0},{"$f":"$HK32*Potencia!G32*(1-$D32)*12*1000/2*$HM32","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY32*Energia!U32*(1-$D32)*1000/2*$HM32","v":0},null,null,null,null,{"$f":"$HZ32*Potencia!G32*(1-$D32)*12*1000/2*$HM32","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO32&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN32*Energia!G32*1000/2*IP32","v":0},null,{"$f":"$IN32*Energia!U32*1000/2*IP32","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU32*Energia!U32*1000/2*IW32*$IP32","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ32*Energia!U32*(1-$D32)*1000/2*IP32","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE32*Energia!U32*(1-$D32)*1000/2*$IP32","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A32,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP32&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN32*Energia!G32*1000/2*JQ32","v":0},{"$f":"$JO32*Potencia!G32*12*1000/2*$JQ32","v":0},null,{"$f":"$JN32*Energia!U32*1000/2*JQ32","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW32*Energia!U32*1000/2*IF(JZ32<>0,JZ32,IF(JY32<>0,JY32*KD32,1))*JQ32","v":0},{"$f":"$JO32*Potencia!G32*12*1000/2*IF(JZ32=0,1,JZ32)*JQ32","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH32*Energia!$U32*1000/2*JQ32","v":0},{"$f":"$KI32*Potencia!$G32*12*1000/2*JQ32","v":0},null,{"$f":"$KH32*Energia!U32*(1-$D32)*1000/2*JQ32","v":0},{"$f":"$KI32*Potencia!G32*(1-$D32)*12*1000/2*$JQ32","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ32*Energia!U32*(1-$D32)*1000/2*$JQ32","v":0},null,null,null,null,{"$f":"$KR32*Potencia!G32*(1-$D32)*12*1000/2*$JQ32","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_1 YY","YY",{"$f":"IF(C33=0,0,IF(A33=0,0,INDEX(Params!$B$5:$G$15,MATCH(C33,Params!$A$5:$A$15,0),MATCH(A33,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G33&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E33*Energia!K33*1000*H33","v":0},{"$f":"$F33*Potencia!K33*12*1000*$I33","v":0},null,{"$f":"$E33*Energia!Y33*1000*H33","v":0},1,0,null,{"$f":"$O33*Energia!Y33*(1-$D33)*1000*H33","v":0},{"$f":"$F33*Potencia!K33*(1-$D33)*12*1000*$I33","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U33*Energia!U33*(1-$D33)*1000*$H33","v":0},{"$f":"$U33*Energia!V33*(1-$D33)*1000*$H33","v":0},{"$f":"$U33*Energia!W33*(1-$D33)*1000*$H33","v":0},{"$f":"$U33*Energia!X33*(1-$D33)*1000*$H33","v":0},{"$f":"SUMPRODUCT(X33:AA33,Params!$B$19:$E$19)","v":0},{"$f":"$V33*Potencia!G33*(1-$D33)*12*1000*$I33","v":0},{"$f":"$V33*Potencia!H33*(1-$D33)*12*1000*$I33","v":0},{"$f":"$V33*Potencia!I33*(1-$D33)*12*1000*$I33","v":0},{"$f":"$V33*Potencia!J33*(1-$D33)*12*1000*$I33","v":0},{"$f":"SUMPRODUCT(AC33:AF33,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK33*Energia!K33*1000*AM33","v":0},{"$f":"$AL33*Clientes!K33*12","v":0},null,{"$f":"$AK33*Energia!Y33*1000*AM33","v":0},1,0,null,{"$f":"$AS33*Energia!Y33*(1-$D33)*1000*AM33","v":0},{"$f":"$AL33*Clientes!K33*(1-$D33)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY33*Energia!U33*(1-$D33)*1000*$AM33","v":0},{"$f":"$AY33*Energia!V33*(1-$D33)*1000*$AM33","v":0},{"$f":"$AY33*Energia!W33*(1-$D33)*1000*$AM33","v":0},{"$f":"$AY33*Energia!X33*(1-$D33)*1000*$AM33","v":0},{"$f":"SUMPRODUCT(BB33:BE33,Params!$B$19:$E$19)","v":0},{"$f":"$AZ33*Clientes!G33*(1-$D33)*12","v":0},{"$f":"$AZ33*Clientes!H33*(1-$D33)*12","v":0},{"$f":"$AZ33*Clientes!I33*(1-$D33)*12","v":0},{"$f":"$AZ33*Clientes!J33*(1-$D33)*12","v":0},{"$f":"SUMPRODUCT(BG33:BJ33,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO33*Clientes!Q33","v":0},null,141.52000000000001,null,{"$f":"$BS33*Clientes!M33","v":0},{"$f":"$BS33*Clientes!N33","v":0},{"$f":"$BS33*Clientes!O33","v":0},{"$f":"$BS33*Clientes!P33","v":0},{"$f":"SUMPRODUCT(BU33:BX33,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB33*Energia!K33*1000*CC33","v":0},null,{"$f":"$CB33*Energia!Y33*1000*CC33","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH33*Energia!Y33*(1-$D33)*1000*CC33","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM33*Energia!U33*(1-$D33)*1000*$CC33","v":0},{"$f":"$CM33*Energia!V33*(1-$D33)*1000*$CC33","v":0},{"$f":"$CM33*Energia!W33*(1-$D33)*1000*$CC33","v":0},{"$f":"$CM33*Energia!X33*(1-$D33)*1000*$CC33","v":0},{"$f":"SUMPRODUCT(CO33:CR33,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV33*Energia!K33*1000*CW33","v":0},null,{"$f":"$CV33*Energia!Y33*1000*CW33","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB33*Energia!Y33*(1-$D33)*1000*CW33","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG33*Energia!U33*(1-$D33)*1000*$CW33","v":0},{"$f":"$DG33*Energia!V33*(1-$D33)*1000*$CW33","v":0},{"$f":"$DG33*Energia!W33*(1-$D33)*1000*$CW33","v":0},{"$f":"$DG33*Energia!X33*(1-$D33)*1000*$CW33","v":0},{"$f":"SUMPRODUCT(DI33:DL33,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP33*Energia!G33*1000/2*DQ33","v":0},null,{"$f":"$DP33*Energia!U33*1000/2*DQ33","v":0},1,1.50652209665633E-3,null,{"$f":"$DV33*Energia!U33*(1-$D33)*1000/2*DQ33","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA33*Energia!U33*(1-$D33)*1000/2*$DQ33","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK33&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ33*Energia!K33*1000*EL33","v":0},null,{"$f":"$EJ33*Energia!Y33*1000*EL33","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ33*Energia!Y33*1000*ES33*EL33","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV33*Energia!Y33*(1-$D33)*1000*EL33","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA33*Energia!U33*(1-$D33)*1000*$EL33","v":0},{"$f":"$FA33*Energia!V33*(1-$D33)*1000*$EL33","v":0},{"$f":"$FA33*Energia!W33*(1-$D33)*1000*$EL33","v":0},{"$f":"$FA33*Energia!X33*(1-$D33)*1000*$EL33","v":0},{"$f":"SUMPRODUCT(FC33:FF33,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL33&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ33*Energia!K33*1000*FM33","v":0},{"$f":"$FK33*Potencia!K33*12*1000*$FM33","v":0},null,{"$f":"$FJ33*Energia!Y33*1000*FM33","v":0},1,0,null,{"$f":"$FS33*Energia!Y33*(1-$D33)*1000*FM33","v":0},{"$f":"$FK33*Potencia!K33*(1-$D33)*12*1000*$FM33","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY33*Energia!U33*(1-$D33)*1000*$FM33","v":0},{"$f":"$FY33*Energia!V33*(1-$D33)*1000*$FM33","v":0},{"$f":"$FY33*Energia!W33*(1-$D33)*1000*$FM33","v":0},{"$f":"$FY33*Energia!X33*(1-$D33)*1000*$FM33","v":0},{"$f":"SUMPRODUCT(GB33:GE33,Params!$B$19:$E$19)","v":0},{"$f":"$FZ33*Potencia!G33*(1-$D33)*12*1000*$FM33","v":0},{"$f":"$FZ33*Potencia!H33*(1-$D33)*12*1000*$FM33","v":0},{"$f":"$FZ33*Potencia!I33*(1-$D33)*12*1000*$FM33","v":0},{"$f":"$FZ33*Potencia!J33*(1-$D33)*12*1000*$FM33","v":0},{"$f":"SUMPRODUCT(GG33:GJ33,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP33*Energia!G33*1000/2*GQ33","v":0},null,{"$f":"$GP33*Energia!U33*1000/2*GQ33","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV33*Energia!U33*(1-$D33)*1000/2*GQ33","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA33*Energia!U33*(1-$D33)*1000/2*$GQ33","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL33&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ33*Energia!G33*1000/2*HM33","v":0},{"$f":"$HK33*Potencia!G33*12*1000/2*$HM33","v":0},null,{"$f":"$HJ33*Energia!U33*1000/2*HM33","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS33*Energia!U33*(1-$D33)*1000/2*HM33","v":0},{"$f":"$HK33*Potencia!G33*(1-$D33)*12*1000/2*$HM33","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY33*Energia!U33*(1-$D33)*1000/2*$HM33","v":0},null,null,null,null,{"$f":"$HZ33*Potencia!G33*(1-$D33)*12*1000/2*$HM33","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO33&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN33*Energia!G33*1000/2*IP33","v":0},null,{"$f":"$IN33*Energia!U33*1000/2*IP33","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU33*Energia!U33*1000/2*IW33*$IP33","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ33*Energia!U33*(1-$D33)*1000/2*IP33","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE33*Energia!U33*(1-$D33)*1000/2*$IP33","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A33,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP33&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN33*Energia!G33*1000/2*JQ33","v":0},{"$f":"$JO33*Potencia!G33*12*1000/2*$JQ33","v":0},null,{"$f":"$JN33*Energia!U33*1000/2*JQ33","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW33*Energia!U33*1000/2*IF(JZ33<>0,JZ33,IF(JY33<>0,JY33*KD33,1))*JQ33","v":0},{"$f":"$JO33*Potencia!G33*12*1000/2*IF(JZ33=0,1,JZ33)*JQ33","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH33*Energia!$U33*1000/2*JQ33","v":0},{"$f":"$KI33*Potencia!$G33*12*1000/2*JQ33","v":0},null,{"$f":"$KH33*Energia!U33*(1-$D33)*1000/2*JQ33","v":0},{"$f":"$KI33*Potencia!G33*(1-$D33)*12*1000/2*$JQ33","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ33*Energia!U33*(1-$D33)*1000/2*$JQ33","v":0},null,null,null,null,{"$f":"$KR33*Potencia!G33*(1-$D33)*12*1000/2*$JQ33","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_2 (10,001-30,000)",null,{"$f":"IF(C34=0,0,IF(A34=0,0,INDEX(Params!$B$5:$G$15,MATCH(C34,Params!$A$5:$A$15,0),MATCH(A34,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G34&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"SUM(J35:J44)","v":0},0,null,{"$f":"SUM(M35:M44)","v":0},1,0,null,{"$f":"SUM(Q35:Q44)","v":0},0,1.0002388008603709,null,0,11.28539648731137,null,{"$f":"SUM(X35:X44)","v":0},0,0,0,0,0,{"$f":"SUM(AD35:AD44)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"SUM(AN35:AN44)","v":0},{"$f":"SUM(AO35:AO44)","v":0},null,{"$f":"SUM(AQ35:AQ44)","v":0},1,0,null,{"$f":"SUM(AU35:AU44)","v":0},{"$f":"SUM(AV35:AV44)","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"SUM(BB35:BB44)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"SUM(BQ35:BQ44)","v":0},null,141.52000000000001,null,{"$f":"SUM(BU35:BU44)","v":0},{"$f":"SUM(BV35:BV44)","v":0},{"$f":"SUM(BW35:BW44)","v":0},{"$f":"SUM(BX35:BX44)","v":0},{"$f":"SUM(BY35:BY44)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"SUM(CD35:CD44)","v":0},null,{"$f":"SUM(CF35:CF44)","v":0},1,4.5864884262239187E-3,null,{"$f":"SUM(CJ35:CJ44)","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"SUM(CO35:CO44)","v":0},{"$f":"SUM(CP35:CP44)","v":0},{"$f":"SUM(CQ35:CQ44)","v":0},{"$f":"SUM(CR35:CR44)","v":0},{"$f":"SUM(CS35:CS44)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX35:CX44)","v":0},null,{"$f":"SUM(CZ35:CZ44)","v":0},1,2.3284010523007422E-3,null,{"$f":"SUM(DD35:DD44)","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"SUM(DI35:DI44)","v":0},{"$f":"SUM(DJ35:DJ44)","v":0},{"$f":"SUM(DK35:DK44)","v":0},{"$f":"SUM(DL35:DL44)","v":0},{"$f":"SUM(DM35:DM44)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR35:DR44)","v":0},null,{"$f":"SUM(DT35:DT44)","v":0},1,1.50652209665633E-3,null,{"$f":"SUM(DX35:DX44)","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"SUM(EC35:EC44)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK34&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"SUM(EM35:EM44)","v":0},null,{"$f":"SUM(EO35:EO44)","v":0},1,1.0903717884773805E-2,null,1,{"$f":"SUM(ET35:ET44)","v":0},1,1.0903717884773805E-2,null,{"$f":"SUM(EX35:EX44)","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"SUM(FC35:FC44)","v":0},{"$f":"SUM(FD35:FD44)","v":0},{"$f":"SUM(FE35:FE44)","v":0},{"$f":"SUM(FF35:FF44)","v":0},{"$f":"SUM(FG35:FG44)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL34&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"SUM(FN35:FN44)","v":0},{"$f":"SUM(FO35:FO44)","v":0},null,{"$f":"SUM(FQ35:FQ44)","v":0},1,0,null,{"$f":"SUM(FU35:FU44)","v":0},{"$f":"SUM(FV35:FV44)","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"SUM(GB35:GB44)","v":0},{"$f":"SUM(GC35:GC44)","v":0},0,0,{"$f":"SUM(GF35:GF44)","v":0},{"$f":"SUM(GG35:GG44)","v":0},{"$f":"SUM(GH35:GH44)","v":0},0,0,{"$f":"SUM(GK35:GK44)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR35:GR44)","v":0},null,{"$f":"SUM(GT35:GT44)","v":0},1,4.6431092347196251E-3,null,{"$f":"SUM(GX35:GX44)","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"SUM(HC35:HC44)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL34&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"SUM(HN35:HN44)","v":0},{"$f":"SUM(HO35:HO44)","v":0},null,{"$f":"SUM(HQ35:HQ44)","v":0},1,4.1020051026362057E-3,null,{"$f":"SUM(HU35:HU44)","v":0},{"$f":"SUM(HV35:HV44)","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"SUM(IB35:IB44)","v":0},null,null,null,null,{"$f":"SUM(IG35:IG44)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO34&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ35:IQ44)","v":0},null,{"$f":"SUM(IS35:IS44)","v":0},1,8.5394205433827558E-2,null,1,{"$f":"SUM(IX35:IX44)","v":0},1,8.5394205433827558E-2,null,{"$f":"SUM(JB35:JB44)","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"SUM(JG35:JG44)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A34,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP34&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"SUM(JR35:JR44)","v":0},{"$f":"SUM(JS35:JS44)","v":0},null,{"$f":"SUM(JU35:JU44)","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"SUM(KE35:KE44)","v":0},{"$f":"SUM(KF35:KF44)","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"SUM(KJ35:KJ44)","v":0},{"$f":"SUM(KK35:KK44)","v":0},null,{"$f":"SUM(KM35:KM44)","v":0},{"$f":"SUM(KN35:KN44)","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"SUM(KT35:KT44)","v":0},null,null,null,null,{"$f":"SUM(KY35:KY44)","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_2 Regular","Regular",{"$f":"IF(C35=0,0,IF(A35=0,0,INDEX(Params!$B$5:$G$15,MATCH(C35,Params!$A$5:$A$15,0),MATCH(A35,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G35&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E35*Energia!K35*1000*H35","v":0},{"$f":"$F35*Potencia!K35*12*1000*$I35","v":0},null,{"$f":"$E35*Energia!Y35*1000*H35","v":0},1,0,null,{"$f":"$O35*Energia!Y35*(1-$D35)*1000*H35","v":0},{"$f":"$F35*Potencia!K35*(1-$D35)*12*1000*$I35","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U35*Energia!U35*(1-$D35)*1000*$H35","v":0},{"$f":"$U35*Energia!V35*(1-$D35)*1000*$H35","v":0},{"$f":"$U35*Energia!W35*(1-$D35)*1000*$H35","v":0},{"$f":"$U35*Energia!X35*(1-$D35)*1000*$H35","v":0},{"$f":"SUMPRODUCT(X35:AA35,Params!$B$19:$E$19)","v":0},{"$f":"$V35*Potencia!G35*(1-$D35)*12*1000*$I35","v":0},{"$f":"$V35*Potencia!H35*(1-$D35)*12*1000*$I35","v":0},{"$f":"$V35*Potencia!I35*(1-$D35)*12*1000*$I35","v":0},{"$f":"$V35*Potencia!J35*(1-$D35)*12*1000*$I35","v":0},{"$f":"SUMPRODUCT(AC35:AF35,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK35*Energia!K35*1000*AM35","v":0},{"$f":"$AL35*Clientes!K35*12","v":0},null,{"$f":"$AK35*Energia!Y35*1000*AM35","v":0},1,0,null,{"$f":"$AS35*Energia!Y35*(1-$D35)*1000*AM35","v":0},{"$f":"$AL35*Clientes!K35*(1-$D35)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY35*Energia!U35*(1-$D35)*1000*$AM35","v":0},{"$f":"$AY35*Energia!V35*(1-$D35)*1000*$AM35","v":0},{"$f":"$AY35*Energia!W35*(1-$D35)*1000*$AM35","v":0},{"$f":"$AY35*Energia!X35*(1-$D35)*1000*$AM35","v":0},{"$f":"SUMPRODUCT(BB35:BE35,Params!$B$19:$E$19)","v":0},{"$f":"$AZ35*Clientes!G35*(1-$D35)*12","v":0},{"$f":"$AZ35*Clientes!H35*(1-$D35)*12","v":0},{"$f":"$AZ35*Clientes!I35*(1-$D35)*12","v":0},{"$f":"$AZ35*Clientes!J35*(1-$D35)*12","v":0},{"$f":"SUMPRODUCT(BG35:BJ35,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO35*Clientes!Q35","v":0},null,141.52000000000001,null,{"$f":"$BS35*Clientes!M35","v":0},{"$f":"$BS35*Clientes!N35","v":0},{"$f":"$BS35*Clientes!O35","v":0},{"$f":"$BS35*Clientes!P35","v":0},{"$f":"SUMPRODUCT(BU35:BX35,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB35*Energia!K35*1000*CC35","v":0},null,{"$f":"$CB35*Energia!Y35*1000*CC35","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH35*Energia!Y35*(1-$D35)*1000*CC35","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM35*Energia!U35*(1-$D35)*1000*$CC35","v":0},{"$f":"$CM35*Energia!V35*(1-$D35)*1000*$CC35","v":0},{"$f":"$CM35*Energia!W35*(1-$D35)*1000*$CC35","v":0},{"$f":"$CM35*Energia!X35*(1-$D35)*1000*$CC35","v":0},{"$f":"SUMPRODUCT(CO35:CR35,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV35*Energia!K35*1000*CW35","v":0},null,{"$f":"$CV35*Energia!Y35*1000*CW35","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB35*Energia!Y35*(1-$D35)*1000*CW35","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG35*Energia!U35*(1-$D35)*1000*$CW35","v":0},{"$f":"$DG35*Energia!V35*(1-$D35)*1000*$CW35","v":0},{"$f":"$DG35*Energia!W35*(1-$D35)*1000*$CW35","v":0},{"$f":"$DG35*Energia!X35*(1-$D35)*1000*$CW35","v":0},{"$f":"SUMPRODUCT(DI35:DL35,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP35*Energia!G35*1000/2*DQ35","v":0},null,{"$f":"$DP35*Energia!U35*1000/2*DQ35","v":0},1,1.50652209665633E-3,null,{"$f":"$DV35*Energia!U35*(1-$D35)*1000/2*DQ35","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA35*Energia!U35*(1-$D35)*1000/2*$DQ35","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK35&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ35*Energia!K35*1000*EL35","v":0},null,{"$f":"$EJ35*Energia!Y35*1000*EL35","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ35*Energia!Y35*1000*ES35*EL35","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV35*Energia!Y35*(1-$D35)*1000*EL35","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA35*Energia!U35*(1-$D35)*1000*$EL35","v":0},{"$f":"$FA35*Energia!V35*(1-$D35)*1000*$EL35","v":0},{"$f":"$FA35*Energia!W35*(1-$D35)*1000*$EL35","v":0},{"$f":"$FA35*Energia!X35*(1-$D35)*1000*$EL35","v":0},{"$f":"SUMPRODUCT(FC35:FF35,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL35&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ35*Energia!K35*1000*FM35","v":0},{"$f":"$FK35*Potencia!K35*12*1000*$FM35","v":0},null,{"$f":"$FJ35*Energia!Y35*1000*FM35","v":0},1,0,null,{"$f":"$FS35*Energia!Y35*(1-$D35)*1000*FM35","v":0},{"$f":"$FK35*Potencia!K35*(1-$D35)*12*1000*$FM35","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY35*Energia!U35*(1-$D35)*1000*$FM35","v":0},{"$f":"$FY35*Energia!V35*(1-$D35)*1000*$FM35","v":0},{"$f":"$FY35*Energia!W35*(1-$D35)*1000*$FM35","v":0},{"$f":"$FY35*Energia!X35*(1-$D35)*1000*$FM35","v":0},{"$f":"SUMPRODUCT(GB35:GE35,Params!$B$19:$E$19)","v":0},{"$f":"$FZ35*Potencia!G35*(1-$D35)*12*1000*$FM35","v":0},{"$f":"$FZ35*Potencia!H35*(1-$D35)*12*1000*$FM35","v":0},{"$f":"$FZ35*Potencia!I35*(1-$D35)*12*1000*$FM35","v":0},{"$f":"$FZ35*Potencia!J35*(1-$D35)*12*1000*$FM35","v":0},{"$f":"SUMPRODUCT(GG35:GJ35,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP35*Energia!G35*1000/2*GQ35","v":0},null,{"$f":"$GP35*Energia!U35*1000/2*GQ35","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV35*Energia!U35*(1-$D35)*1000/2*GQ35","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA35*Energia!U35*(1-$D35)*1000/2*$GQ35","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL35&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ35*Energia!G35*1000/2*HM35","v":0},{"$f":"$HK35*Potencia!G35*12*1000/2*$HM35","v":0},null,{"$f":"$HJ35*Energia!U35*1000/2*HM35","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS35*Energia!U35*(1-$D35)*1000/2*HM35","v":0},{"$f":"$HK35*Potencia!G35*(1-$D35)*12*1000/2*$HM35","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY35*Energia!U35*(1-$D35)*1000/2*$HM35","v":0},null,null,null,null,{"$f":"$HZ35*Potencia!G35*(1-$D35)*12*1000/2*$HM35","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO35&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN35*Energia!G35*1000/2*IP35","v":0},null,{"$f":"$IN35*Energia!U35*1000/2*IP35","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU35*Energia!U35*1000/2*IW35*$IP35","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ35*Energia!U35*(1-$D35)*1000/2*IP35","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE35*Energia!U35*(1-$D35)*1000/2*$IP35","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A35,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP35&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN35*Energia!G35*1000/2*JQ35","v":0},{"$f":"$JO35*Potencia!G35*12*1000/2*$JQ35","v":0},null,{"$f":"$JN35*Energia!U35*1000/2*JQ35","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW35*Energia!U35*1000/2*IF(JZ35<>0,JZ35,IF(JY35<>0,JY35*KD35,1))*JQ35","v":0},{"$f":"$JO35*Potencia!G35*12*1000/2*IF(JZ35=0,1,JZ35)*JQ35","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH35*Energia!$U35*1000/2*JQ35","v":0},{"$f":"$KI35*Potencia!$G35*12*1000/2*JQ35","v":0},null,{"$f":"$KH35*Energia!U35*(1-$D35)*1000/2*JQ35","v":0},{"$f":"$KI35*Potencia!G35*(1-$D35)*12*1000/2*$JQ35","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ35*Energia!U35*(1-$D35)*1000/2*$JQ35","v":0},null,null,null,null,{"$f":"$KR35*Potencia!G35*(1-$D35)*12*1000/2*$JQ35","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_2 Agro","Agro",{"$f":"IF(C36=0,0,IF(A36=0,0,INDEX(Params!$B$5:$G$15,MATCH(C36,Params!$A$5:$A$15,0),MATCH(A36,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G36&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E36*Energia!K36*1000*H36","v":0},{"$f":"$F36*Potencia!K36*12*1000*$I36","v":0},null,{"$f":"$E36*Energia!Y36*1000*H36","v":0},1,0,null,{"$f":"$O36*Energia!Y36*(1-$D36)*1000*H36","v":0},{"$f":"$F36*Potencia!K36*(1-$D36)*12*1000*$I36","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U36*Energia!U36*(1-$D36)*1000*$H36","v":0},{"$f":"$U36*Energia!V36*(1-$D36)*1000*$H36","v":0},{"$f":"$U36*Energia!W36*(1-$D36)*1000*$H36","v":0},{"$f":"$U36*Energia!X36*(1-$D36)*1000*$H36","v":0},{"$f":"SUMPRODUCT(X36:AA36,Params!$B$19:$E$19)","v":0},{"$f":"$V36*Potencia!G36*(1-$D36)*12*1000*$I36","v":0},{"$f":"$V36*Potencia!H36*(1-$D36)*12*1000*$I36","v":0},{"$f":"$V36*Potencia!I36*(1-$D36)*12*1000*$I36","v":0},{"$f":"$V36*Potencia!J36*(1-$D36)*12*1000*$I36","v":0},{"$f":"SUMPRODUCT(AC36:AF36,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK36*Energia!K36*1000*AM36","v":0},{"$f":"$AL36*Clientes!K36*12","v":0},null,{"$f":"$AK36*Energia!Y36*1000*AM36","v":0},1,0,null,{"$f":"$AS36*Energia!Y36*(1-$D36)*1000*AM36","v":0},{"$f":"$AL36*Clientes!K36*(1-$D36)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY36*Energia!U36*(1-$D36)*1000*$AM36","v":0},{"$f":"$AY36*Energia!V36*(1-$D36)*1000*$AM36","v":0},{"$f":"$AY36*Energia!W36*(1-$D36)*1000*$AM36","v":0},{"$f":"$AY36*Energia!X36*(1-$D36)*1000*$AM36","v":0},{"$f":"SUMPRODUCT(BB36:BE36,Params!$B$19:$E$19)","v":0},{"$f":"$AZ36*Clientes!G36*(1-$D36)*12","v":0},{"$f":"$AZ36*Clientes!H36*(1-$D36)*12","v":0},{"$f":"$AZ36*Clientes!I36*(1-$D36)*12","v":0},{"$f":"$AZ36*Clientes!J36*(1-$D36)*12","v":0},{"$f":"SUMPRODUCT(BG36:BJ36,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO36*Clientes!Q36","v":0},null,141.52000000000001,null,{"$f":"$BS36*Clientes!M36","v":0},{"$f":"$BS36*Clientes!N36","v":0},{"$f":"$BS36*Clientes!O36","v":0},{"$f":"$BS36*Clientes!P36","v":0},{"$f":"SUMPRODUCT(BU36:BX36,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB36*Energia!K36*1000*CC36","v":0},null,{"$f":"$CB36*Energia!Y36*1000*CC36","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH36*Energia!Y36*(1-$D36)*1000*CC36","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM36*Energia!U36*(1-$D36)*1000*$CC36","v":0},{"$f":"$CM36*Energia!V36*(1-$D36)*1000*$CC36","v":0},{"$f":"$CM36*Energia!W36*(1-$D36)*1000*$CC36","v":0},{"$f":"$CM36*Energia!X36*(1-$D36)*1000*$CC36","v":0},{"$f":"SUMPRODUCT(CO36:CR36,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV36*Energia!K36*1000*CW36","v":0},null,{"$f":"$CV36*Energia!Y36*1000*CW36","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB36*Energia!Y36*(1-$D36)*1000*CW36","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG36*Energia!U36*(1-$D36)*1000*$CW36","v":0},{"$f":"$DG36*Energia!V36*(1-$D36)*1000*$CW36","v":0},{"$f":"$DG36*Energia!W36*(1-$D36)*1000*$CW36","v":0},{"$f":"$DG36*Energia!X36*(1-$D36)*1000*$CW36","v":0},{"$f":"SUMPRODUCT(DI36:DL36,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP36*Energia!G36*1000/2*DQ36","v":0},null,{"$f":"$DP36*Energia!U36*1000/2*DQ36","v":0},1,1.50652209665633E-3,null,{"$f":"$DV36*Energia!U36*(1-$D36)*1000/2*DQ36","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA36*Energia!U36*(1-$D36)*1000/2*$DQ36","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK36&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ36*Energia!K36*1000*EL36","v":0},null,{"$f":"$EJ36*Energia!Y36*1000*EL36","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ36*Energia!Y36*1000*ES36*EL36","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV36*Energia!Y36*(1-$D36)*1000*EL36","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA36*Energia!U36*(1-$D36)*1000*$EL36","v":0},{"$f":"$FA36*Energia!V36*(1-$D36)*1000*$EL36","v":0},{"$f":"$FA36*Energia!W36*(1-$D36)*1000*$EL36","v":0},{"$f":"$FA36*Energia!X36*(1-$D36)*1000*$EL36","v":0},{"$f":"SUMPRODUCT(FC36:FF36,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL36&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ36*Energia!K36*1000*FM36","v":0},{"$f":"$FK36*Potencia!K36*12*1000*$FM36","v":0},null,{"$f":"$FJ36*Energia!Y36*1000*FM36","v":0},1,0,null,{"$f":"$FS36*Energia!Y36*(1-$D36)*1000*FM36","v":0},{"$f":"$FK36*Potencia!K36*(1-$D36)*12*1000*$FM36","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY36*Energia!U36*(1-$D36)*1000*$FM36","v":0},{"$f":"$FY36*Energia!V36*(1-$D36)*1000*$FM36","v":0},{"$f":"$FY36*Energia!W36*(1-$D36)*1000*$FM36","v":0},{"$f":"$FY36*Energia!X36*(1-$D36)*1000*$FM36","v":0},{"$f":"SUMPRODUCT(GB36:GE36,Params!$B$19:$E$19)","v":0},{"$f":"$FZ36*Potencia!G36*(1-$D36)*12*1000*$FM36","v":0},{"$f":"$FZ36*Potencia!H36*(1-$D36)*12*1000*$FM36","v":0},{"$f":"$FZ36*Potencia!I36*(1-$D36)*12*1000*$FM36","v":0},{"$f":"$FZ36*Potencia!J36*(1-$D36)*12*1000*$FM36","v":0},{"$f":"SUMPRODUCT(GG36:GJ36,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP36*Energia!G36*1000/2*GQ36","v":0},null,{"$f":"$GP36*Energia!U36*1000/2*GQ36","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV36*Energia!U36*(1-$D36)*1000/2*GQ36","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA36*Energia!U36*(1-$D36)*1000/2*$GQ36","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL36&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ36*Energia!G36*1000/2*HM36","v":0},{"$f":"$HK36*Potencia!G36*12*1000/2*$HM36","v":0},null,{"$f":"$HJ36*Energia!U36*1000/2*HM36","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS36*Energia!U36*(1-$D36)*1000/2*HM36","v":0},{"$f":"$HK36*Potencia!G36*(1-$D36)*12*1000/2*$HM36","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY36*Energia!U36*(1-$D36)*1000/2*$HM36","v":0},null,null,null,null,{"$f":"$HZ36*Potencia!G36*(1-$D36)*12*1000/2*$HM36","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO36&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN36*Energia!G36*1000/2*IP36","v":0},null,{"$f":"$IN36*Energia!U36*1000/2*IP36","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU36*Energia!U36*1000/2*IW36*$IP36","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ36*Energia!U36*(1-$D36)*1000/2*IP36","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE36*Energia!U36*(1-$D36)*1000/2*$IP36","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A36,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP36&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN36*Energia!G36*1000/2*JQ36","v":0},{"$f":"$JO36*Potencia!G36*12*1000/2*$JQ36","v":0},null,{"$f":"$JN36*Energia!U36*1000/2*JQ36","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW36*Energia!U36*1000/2*IF(JZ36<>0,JZ36,IF(JY36<>0,JY36*KD36,1))*JQ36","v":0},{"$f":"$JO36*Potencia!G36*12*1000/2*IF(JZ36=0,1,JZ36)*JQ36","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH36*Energia!$U36*1000/2*JQ36","v":0},{"$f":"$KI36*Potencia!$G36*12*1000/2*JQ36","v":0},null,{"$f":"$KH36*Energia!U36*(1-$D36)*1000/2*JQ36","v":0},{"$f":"$KI36*Potencia!G36*(1-$D36)*12*1000/2*$JQ36","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ36*Energia!U36*(1-$D36)*1000/2*$JQ36","v":0},null,null,null,null,{"$f":"$KR36*Potencia!G36*(1-$D36)*12*1000/2*$JQ36","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_2 Jub. 1","Jub. 1",{"$f":"IF(C37=0,0,IF(A37=0,0,INDEX(Params!$B$5:$G$15,MATCH(C37,Params!$A$5:$A$15,0),MATCH(A37,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G37&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E37*Energia!K37*1000*H37","v":0},{"$f":"$F37*Potencia!K37*12*1000*$I37","v":0},null,{"$f":"$E37*Energia!Y37*1000*H37","v":0},1,0,null,{"$f":"$O37*Energia!Y37*(1-$D37)*1000*H37","v":0},{"$f":"$F37*Potencia!K37*(1-$D37)*12*1000*$I37","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U37*Energia!U37*(1-$D37)*1000*$H37","v":0},{"$f":"$U37*Energia!V37*(1-$D37)*1000*$H37","v":0},{"$f":"$U37*Energia!W37*(1-$D37)*1000*$H37","v":0},{"$f":"$U37*Energia!X37*(1-$D37)*1000*$H37","v":0},{"$f":"SUMPRODUCT(X37:AA37,Params!$B$19:$E$19)","v":0},{"$f":"$V37*Potencia!G37*(1-$D37)*12*1000*$I37","v":0},{"$f":"$V37*Potencia!H37*(1-$D37)*12*1000*$I37","v":0},{"$f":"$V37*Potencia!I37*(1-$D37)*12*1000*$I37","v":0},{"$f":"$V37*Potencia!J37*(1-$D37)*12*1000*$I37","v":0},{"$f":"SUMPRODUCT(AC37:AF37,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK37*Energia!K37*1000*AM37","v":0},{"$f":"$AL37*Clientes!K37*12","v":0},null,{"$f":"$AK37*Energia!Y37*1000*AM37","v":0},1,0,null,{"$f":"$AS37*Energia!Y37*(1-$D37)*1000*AM37","v":0},{"$f":"$AL37*Clientes!K37*(1-$D37)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY37*Energia!U37*(1-$D37)*1000*$AM37","v":0},{"$f":"$AY37*Energia!V37*(1-$D37)*1000*$AM37","v":0},{"$f":"$AY37*Energia!W37*(1-$D37)*1000*$AM37","v":0},{"$f":"$AY37*Energia!X37*(1-$D37)*1000*$AM37","v":0},{"$f":"SUMPRODUCT(BB37:BE37,Params!$B$19:$E$19)","v":0},{"$f":"$AZ37*Clientes!G37*(1-$D37)*12","v":0},{"$f":"$AZ37*Clientes!H37*(1-$D37)*12","v":0},{"$f":"$AZ37*Clientes!I37*(1-$D37)*12","v":0},{"$f":"$AZ37*Clientes!J37*(1-$D37)*12","v":0},{"$f":"SUMPRODUCT(BG37:BJ37,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO37*Clientes!Q37","v":0},null,141.52000000000001,null,{"$f":"$BS37*Clientes!M37","v":0},{"$f":"$BS37*Clientes!N37","v":0},{"$f":"$BS37*Clientes!O37","v":0},{"$f":"$BS37*Clientes!P37","v":0},{"$f":"SUMPRODUCT(BU37:BX37,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB37*Energia!K37*1000*CC37","v":0},null,{"$f":"$CB37*Energia!Y37*1000*CC37","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH37*Energia!Y37*(1-$D37)*1000*CC37","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM37*Energia!U37*(1-$D37)*1000*$CC37","v":0},{"$f":"$CM37*Energia!V37*(1-$D37)*1000*$CC37","v":0},{"$f":"$CM37*Energia!W37*(1-$D37)*1000*$CC37","v":0},{"$f":"$CM37*Energia!X37*(1-$D37)*1000*$CC37","v":0},{"$f":"SUMPRODUCT(CO37:CR37,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV37*Energia!K37*1000*CW37","v":0},null,{"$f":"$CV37*Energia!Y37*1000*CW37","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB37*Energia!Y37*(1-$D37)*1000*CW37","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG37*Energia!U37*(1-$D37)*1000*$CW37","v":0},{"$f":"$DG37*Energia!V37*(1-$D37)*1000*$CW37","v":0},{"$f":"$DG37*Energia!W37*(1-$D37)*1000*$CW37","v":0},{"$f":"$DG37*Energia!X37*(1-$D37)*1000*$CW37","v":0},{"$f":"SUMPRODUCT(DI37:DL37,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP37*Energia!G37*1000/2*DQ37","v":0},null,{"$f":"$DP37*Energia!U37*1000/2*DQ37","v":0},1,1.50652209665633E-3,null,{"$f":"$DV37*Energia!U37*(1-$D37)*1000/2*DQ37","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA37*Energia!U37*(1-$D37)*1000/2*$DQ37","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK37&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ37*Energia!K37*1000*EL37","v":0},null,{"$f":"$EJ37*Energia!Y37*1000*EL37","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ37*Energia!Y37*1000*ES37*EL37","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV37*Energia!Y37*(1-$D37)*1000*EL37","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA37*Energia!U37*(1-$D37)*1000*$EL37","v":0},{"$f":"$FA37*Energia!V37*(1-$D37)*1000*$EL37","v":0},{"$f":"$FA37*Energia!W37*(1-$D37)*1000*$EL37","v":0},{"$f":"$FA37*Energia!X37*(1-$D37)*1000*$EL37","v":0},{"$f":"SUMPRODUCT(FC37:FF37,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL37&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ37*Energia!K37*1000*FM37","v":0},{"$f":"$FK37*Potencia!K37*12*1000*$FM37","v":0},null,{"$f":"$FJ37*Energia!Y37*1000*FM37","v":0},1,0,null,{"$f":"$FS37*Energia!Y37*(1-$D37)*1000*FM37","v":0},{"$f":"$FK37*Potencia!K37*(1-$D37)*12*1000*$FM37","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY37*Energia!U37*(1-$D37)*1000*$FM37","v":0},{"$f":"$FY37*Energia!V37*(1-$D37)*1000*$FM37","v":0},{"$f":"$FY37*Energia!W37*(1-$D37)*1000*$FM37","v":0},{"$f":"$FY37*Energia!X37*(1-$D37)*1000*$FM37","v":0},{"$f":"SUMPRODUCT(GB37:GE37,Params!$B$19:$E$19)","v":0},{"$f":"$FZ37*Potencia!G37*(1-$D37)*12*1000*$FM37","v":0},{"$f":"$FZ37*Potencia!H37*(1-$D37)*12*1000*$FM37","v":0},{"$f":"$FZ37*Potencia!I37*(1-$D37)*12*1000*$FM37","v":0},{"$f":"$FZ37*Potencia!J37*(1-$D37)*12*1000*$FM37","v":0},{"$f":"SUMPRODUCT(GG37:GJ37,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP37*Energia!G37*1000/2*GQ37","v":0},null,{"$f":"$GP37*Energia!U37*1000/2*GQ37","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV37*Energia!U37*(1-$D37)*1000/2*GQ37","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA37*Energia!U37*(1-$D37)*1000/2*$GQ37","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL37&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ37*Energia!G37*1000/2*HM37","v":0},{"$f":"$HK37*Potencia!G37*12*1000/2*$HM37","v":0},null,{"$f":"$HJ37*Energia!U37*1000/2*HM37","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS37*Energia!U37*(1-$D37)*1000/2*HM37","v":0},{"$f":"$HK37*Potencia!G37*(1-$D37)*12*1000/2*$HM37","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY37*Energia!U37*(1-$D37)*1000/2*$HM37","v":0},null,null,null,null,{"$f":"$HZ37*Potencia!G37*(1-$D37)*12*1000/2*$HM37","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO37&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN37*Energia!G37*1000/2*IP37","v":0},null,{"$f":"$IN37*Energia!U37*1000/2*IP37","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU37*Energia!U37*1000/2*IW37*$IP37","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ37*Energia!U37*(1-$D37)*1000/2*IP37","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE37*Energia!U37*(1-$D37)*1000/2*$IP37","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A37,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP37&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN37*Energia!G37*1000/2*JQ37","v":0},{"$f":"$JO37*Potencia!G37*12*1000/2*$JQ37","v":0},null,{"$f":"$JN37*Energia!U37*1000/2*JQ37","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW37*Energia!U37*1000/2*IF(JZ37<>0,JZ37,IF(JY37<>0,JY37*KD37,1))*JQ37","v":0},{"$f":"$JO37*Potencia!G37*12*1000/2*IF(JZ37=0,1,JZ37)*JQ37","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH37*Energia!$U37*1000/2*JQ37","v":0},{"$f":"$KI37*Potencia!$G37*12*1000/2*JQ37","v":0},null,{"$f":"$KH37*Energia!U37*(1-$D37)*1000/2*JQ37","v":0},{"$f":"$KI37*Potencia!G37*(1-$D37)*12*1000/2*$JQ37","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ37*Energia!U37*(1-$D37)*1000/2*$JQ37","v":0},null,null,null,null,{"$f":"$KR37*Potencia!G37*(1-$D37)*12*1000/2*$JQ37","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_2 Jub. 2","Jub. 2",{"$f":"IF(C38=0,0,IF(A38=0,0,INDEX(Params!$B$5:$G$15,MATCH(C38,Params!$A$5:$A$15,0),MATCH(A38,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G38&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E38*Energia!K38*1000*H38","v":0},{"$f":"$F38*Potencia!K38*12*1000*$I38","v":0},null,{"$f":"$E38*Energia!Y38*1000*H38","v":0},1,0,null,{"$f":"$O38*Energia!Y38*(1-$D38)*1000*H38","v":0},{"$f":"$F38*Potencia!K38*(1-$D38)*12*1000*$I38","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U38*Energia!U38*(1-$D38)*1000*$H38","v":0},{"$f":"$U38*Energia!V38*(1-$D38)*1000*$H38","v":0},{"$f":"$U38*Energia!W38*(1-$D38)*1000*$H38","v":0},{"$f":"$U38*Energia!X38*(1-$D38)*1000*$H38","v":0},{"$f":"SUMPRODUCT(X38:AA38,Params!$B$19:$E$19)","v":0},{"$f":"$V38*Potencia!G38*(1-$D38)*12*1000*$I38","v":0},{"$f":"$V38*Potencia!H38*(1-$D38)*12*1000*$I38","v":0},{"$f":"$V38*Potencia!I38*(1-$D38)*12*1000*$I38","v":0},{"$f":"$V38*Potencia!J38*(1-$D38)*12*1000*$I38","v":0},{"$f":"SUMPRODUCT(AC38:AF38,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK38*Energia!K38*1000*AM38","v":0},{"$f":"$AL38*Clientes!K38*12","v":0},null,{"$f":"$AK38*Energia!Y38*1000*AM38","v":0},1,0,null,{"$f":"$AS38*Energia!Y38*(1-$D38)*1000*AM38","v":0},{"$f":"$AL38*Clientes!K38*(1-$D38)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY38*Energia!U38*(1-$D38)*1000*$AM38","v":0},{"$f":"$AY38*Energia!V38*(1-$D38)*1000*$AM38","v":0},{"$f":"$AY38*Energia!W38*(1-$D38)*1000*$AM38","v":0},{"$f":"$AY38*Energia!X38*(1-$D38)*1000*$AM38","v":0},{"$f":"SUMPRODUCT(BB38:BE38,Params!$B$19:$E$19)","v":0},{"$f":"$AZ38*Clientes!G38*(1-$D38)*12","v":0},{"$f":"$AZ38*Clientes!H38*(1-$D38)*12","v":0},{"$f":"$AZ38*Clientes!I38*(1-$D38)*12","v":0},{"$f":"$AZ38*Clientes!J38*(1-$D38)*12","v":0},{"$f":"SUMPRODUCT(BG38:BJ38,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO38*Clientes!Q38","v":0},null,141.52000000000001,null,{"$f":"$BS38*Clientes!M38","v":0},{"$f":"$BS38*Clientes!N38","v":0},{"$f":"$BS38*Clientes!O38","v":0},{"$f":"$BS38*Clientes!P38","v":0},{"$f":"SUMPRODUCT(BU38:BX38,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB38*Energia!K38*1000*CC38","v":0},null,{"$f":"$CB38*Energia!Y38*1000*CC38","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH38*Energia!Y38*(1-$D38)*1000*CC38","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM38*Energia!U38*(1-$D38)*1000*$CC38","v":0},{"$f":"$CM38*Energia!V38*(1-$D38)*1000*$CC38","v":0},{"$f":"$CM38*Energia!W38*(1-$D38)*1000*$CC38","v":0},{"$f":"$CM38*Energia!X38*(1-$D38)*1000*$CC38","v":0},{"$f":"SUMPRODUCT(CO38:CR38,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV38*Energia!K38*1000*CW38","v":0},null,{"$f":"$CV38*Energia!Y38*1000*CW38","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB38*Energia!Y38*(1-$D38)*1000*CW38","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG38*Energia!U38*(1-$D38)*1000*$CW38","v":0},{"$f":"$DG38*Energia!V38*(1-$D38)*1000*$CW38","v":0},{"$f":"$DG38*Energia!W38*(1-$D38)*1000*$CW38","v":0},{"$f":"$DG38*Energia!X38*(1-$D38)*1000*$CW38","v":0},{"$f":"SUMPRODUCT(DI38:DL38,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP38*Energia!G38*1000/2*DQ38","v":0},null,{"$f":"$DP38*Energia!U38*1000/2*DQ38","v":0},1,1.50652209665633E-3,null,{"$f":"$DV38*Energia!U38*(1-$D38)*1000/2*DQ38","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA38*Energia!U38*(1-$D38)*1000/2*$DQ38","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK38&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ38*Energia!K38*1000*EL38","v":0},null,{"$f":"$EJ38*Energia!Y38*1000*EL38","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ38*Energia!Y38*1000*ES38*EL38","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV38*Energia!Y38*(1-$D38)*1000*EL38","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA38*Energia!U38*(1-$D38)*1000*$EL38","v":0},{"$f":"$FA38*Energia!V38*(1-$D38)*1000*$EL38","v":0},{"$f":"$FA38*Energia!W38*(1-$D38)*1000*$EL38","v":0},{"$f":"$FA38*Energia!X38*(1-$D38)*1000*$EL38","v":0},{"$f":"SUMPRODUCT(FC38:FF38,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL38&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ38*Energia!K38*1000*FM38","v":0},{"$f":"$FK38*Potencia!K38*12*1000*$FM38","v":0},null,{"$f":"$FJ38*Energia!Y38*1000*FM38","v":0},1,0,null,{"$f":"$FS38*Energia!Y38*(1-$D38)*1000*FM38","v":0},{"$f":"$FK38*Potencia!K38*(1-$D38)*12*1000*$FM38","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY38*Energia!U38*(1-$D38)*1000*$FM38","v":0},{"$f":"$FY38*Energia!V38*(1-$D38)*1000*$FM38","v":0},{"$f":"$FY38*Energia!W38*(1-$D38)*1000*$FM38","v":0},{"$f":"$FY38*Energia!X38*(1-$D38)*1000*$FM38","v":0},{"$f":"SUMPRODUCT(GB38:GE38,Params!$B$19:$E$19)","v":0},{"$f":"$FZ38*Potencia!G38*(1-$D38)*12*1000*$FM38","v":0},{"$f":"$FZ38*Potencia!H38*(1-$D38)*12*1000*$FM38","v":0},{"$f":"$FZ38*Potencia!I38*(1-$D38)*12*1000*$FM38","v":0},{"$f":"$FZ38*Potencia!J38*(1-$D38)*12*1000*$FM38","v":0},{"$f":"SUMPRODUCT(GG38:GJ38,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP38*Energia!G38*1000/2*GQ38","v":0},null,{"$f":"$GP38*Energia!U38*1000/2*GQ38","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV38*Energia!U38*(1-$D38)*1000/2*GQ38","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA38*Energia!U38*(1-$D38)*1000/2*$GQ38","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL38&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ38*Energia!G38*1000/2*HM38","v":0},{"$f":"$HK38*Potencia!G38*12*1000/2*$HM38","v":0},null,{"$f":"$HJ38*Energia!U38*1000/2*HM38","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS38*Energia!U38*(1-$D38)*1000/2*HM38","v":0},{"$f":"$HK38*Potencia!G38*(1-$D38)*12*1000/2*$HM38","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY38*Energia!U38*(1-$D38)*1000/2*$HM38","v":0},null,null,null,null,{"$f":"$HZ38*Potencia!G38*(1-$D38)*12*1000/2*$HM38","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO38&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN38*Energia!G38*1000/2*IP38","v":0},null,{"$f":"$IN38*Energia!U38*1000/2*IP38","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU38*Energia!U38*1000/2*IW38*$IP38","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ38*Energia!U38*(1-$D38)*1000/2*IP38","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE38*Energia!U38*(1-$D38)*1000/2*$IP38","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A38,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP38&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN38*Energia!G38*1000/2*JQ38","v":0},{"$f":"$JO38*Potencia!G38*12*1000/2*$JQ38","v":0},null,{"$f":"$JN38*Energia!U38*1000/2*JQ38","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW38*Energia!U38*1000/2*IF(JZ38<>0,JZ38,IF(JY38<>0,JY38*KD38,1))*JQ38","v":0},{"$f":"$JO38*Potencia!G38*12*1000/2*IF(JZ38=0,1,JZ38)*JQ38","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH38*Energia!$U38*1000/2*JQ38","v":0},{"$f":"$KI38*Potencia!$G38*12*1000/2*JQ38","v":0},null,{"$f":"$KH38*Energia!U38*(1-$D38)*1000/2*JQ38","v":0},{"$f":"$KI38*Potencia!G38*(1-$D38)*12*1000/2*$JQ38","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ38*Energia!U38*(1-$D38)*1000/2*$JQ38","v":0},null,null,null,null,{"$f":"$KR38*Potencia!G38*(1-$D38)*12*1000/2*$JQ38","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_2 Político","Part Político",{"$f":"IF(C39=0,0,IF(A39=0,0,INDEX(Params!$B$5:$G$15,MATCH(C39,Params!$A$5:$A$15,0),MATCH(A39,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G39&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E39*Energia!K39*1000*H39","v":0},{"$f":"$F39*Potencia!K39*12*1000*$I39","v":0},null,{"$f":"$E39*Energia!Y39*1000*H39","v":0},1,0,null,{"$f":"$O39*Energia!Y39*(1-$D39)*1000*H39","v":0},{"$f":"$F39*Potencia!K39*(1-$D39)*12*1000*$I39","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U39*Energia!U39*(1-$D39)*1000*$H39","v":0},{"$f":"$U39*Energia!V39*(1-$D39)*1000*$H39","v":0},{"$f":"$U39*Energia!W39*(1-$D39)*1000*$H39","v":0},{"$f":"$U39*Energia!X39*(1-$D39)*1000*$H39","v":0},{"$f":"SUMPRODUCT(X39:AA39,Params!$B$19:$E$19)","v":0},{"$f":"$V39*Potencia!G39*(1-$D39)*12*1000*$I39","v":0},{"$f":"$V39*Potencia!H39*(1-$D39)*12*1000*$I39","v":0},{"$f":"$V39*Potencia!I39*(1-$D39)*12*1000*$I39","v":0},{"$f":"$V39*Potencia!J39*(1-$D39)*12*1000*$I39","v":0},{"$f":"SUMPRODUCT(AC39:AF39,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK39*Energia!K39*1000*AM39","v":0},{"$f":"$AL39*Clientes!K39*12","v":0},null,{"$f":"$AK39*Energia!Y39*1000*AM39","v":0},1,0,null,{"$f":"$AS39*Energia!Y39*(1-$D39)*1000*AM39","v":0},{"$f":"$AL39*Clientes!K39*(1-$D39)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY39*Energia!U39*(1-$D39)*1000*$AM39","v":0},{"$f":"$AY39*Energia!V39*(1-$D39)*1000*$AM39","v":0},{"$f":"$AY39*Energia!W39*(1-$D39)*1000*$AM39","v":0},{"$f":"$AY39*Energia!X39*(1-$D39)*1000*$AM39","v":0},{"$f":"SUMPRODUCT(BB39:BE39,Params!$B$19:$E$19)","v":0},{"$f":"$AZ39*Clientes!G39*(1-$D39)*12","v":0},{"$f":"$AZ39*Clientes!H39*(1-$D39)*12","v":0},{"$f":"$AZ39*Clientes!I39*(1-$D39)*12","v":0},{"$f":"$AZ39*Clientes!J39*(1-$D39)*12","v":0},{"$f":"SUMPRODUCT(BG39:BJ39,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO39*Clientes!Q39","v":0},null,141.52000000000001,null,{"$f":"$BS39*Clientes!M39","v":0},{"$f":"$BS39*Clientes!N39","v":0},{"$f":"$BS39*Clientes!O39","v":0},{"$f":"$BS39*Clientes!P39","v":0},{"$f":"SUMPRODUCT(BU39:BX39,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB39*Energia!K39*1000*CC39","v":0},null,{"$f":"$CB39*Energia!Y39*1000*CC39","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH39*Energia!Y39*(1-$D39)*1000*CC39","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM39*Energia!U39*(1-$D39)*1000*$CC39","v":0},{"$f":"$CM39*Energia!V39*(1-$D39)*1000*$CC39","v":0},{"$f":"$CM39*Energia!W39*(1-$D39)*1000*$CC39","v":0},{"$f":"$CM39*Energia!X39*(1-$D39)*1000*$CC39","v":0},{"$f":"SUMPRODUCT(CO39:CR39,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV39*Energia!K39*1000*CW39","v":0},null,{"$f":"$CV39*Energia!Y39*1000*CW39","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB39*Energia!Y39*(1-$D39)*1000*CW39","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG39*Energia!U39*(1-$D39)*1000*$CW39","v":0},{"$f":"$DG39*Energia!V39*(1-$D39)*1000*$CW39","v":0},{"$f":"$DG39*Energia!W39*(1-$D39)*1000*$CW39","v":0},{"$f":"$DG39*Energia!X39*(1-$D39)*1000*$CW39","v":0},{"$f":"SUMPRODUCT(DI39:DL39,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP39*Energia!G39*1000/2*DQ39","v":0},null,{"$f":"$DP39*Energia!U39*1000/2*DQ39","v":0},1,1.50652209665633E-3,null,{"$f":"$DV39*Energia!U39*(1-$D39)*1000/2*DQ39","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA39*Energia!U39*(1-$D39)*1000/2*$DQ39","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK39&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ39*Energia!K39*1000*EL39","v":0},null,{"$f":"$EJ39*Energia!Y39*1000*EL39","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ39*Energia!Y39*1000*ES39*EL39","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV39*Energia!Y39*(1-$D39)*1000*EL39","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA39*Energia!U39*(1-$D39)*1000*$EL39","v":0},{"$f":"$FA39*Energia!V39*(1-$D39)*1000*$EL39","v":0},{"$f":"$FA39*Energia!W39*(1-$D39)*1000*$EL39","v":0},{"$f":"$FA39*Energia!X39*(1-$D39)*1000*$EL39","v":0},{"$f":"SUMPRODUCT(FC39:FF39,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL39&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ39*Energia!K39*1000*FM39","v":0},{"$f":"$FK39*Potencia!K39*12*1000*$FM39","v":0},null,{"$f":"$FJ39*Energia!Y39*1000*FM39","v":0},1,0,null,{"$f":"$FS39*Energia!Y39*(1-$D39)*1000*FM39","v":0},{"$f":"$FK39*Potencia!K39*(1-$D39)*12*1000*$FM39","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY39*Energia!U39*(1-$D39)*1000*$FM39","v":0},{"$f":"$FY39*Energia!V39*(1-$D39)*1000*$FM39","v":0},{"$f":"$FY39*Energia!W39*(1-$D39)*1000*$FM39","v":0},{"$f":"$FY39*Energia!X39*(1-$D39)*1000*$FM39","v":0},{"$f":"SUMPRODUCT(GB39:GE39,Params!$B$19:$E$19)","v":0},{"$f":"$FZ39*Potencia!G39*(1-$D39)*12*1000*$FM39","v":0},{"$f":"$FZ39*Potencia!H39*(1-$D39)*12*1000*$FM39","v":0},{"$f":"$FZ39*Potencia!I39*(1-$D39)*12*1000*$FM39","v":0},{"$f":"$FZ39*Potencia!J39*(1-$D39)*12*1000*$FM39","v":0},{"$f":"SUMPRODUCT(GG39:GJ39,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP39*Energia!G39*1000/2*GQ39","v":0},null,{"$f":"$GP39*Energia!U39*1000/2*GQ39","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV39*Energia!U39*(1-$D39)*1000/2*GQ39","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA39*Energia!U39*(1-$D39)*1000/2*$GQ39","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL39&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ39*Energia!G39*1000/2*HM39","v":0},{"$f":"$HK39*Potencia!G39*12*1000/2*$HM39","v":0},null,{"$f":"$HJ39*Energia!U39*1000/2*HM39","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS39*Energia!U39*(1-$D39)*1000/2*HM39","v":0},{"$f":"$HK39*Potencia!G39*(1-$D39)*12*1000/2*$HM39","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY39*Energia!U39*(1-$D39)*1000/2*$HM39","v":0},null,null,null,null,{"$f":"$HZ39*Potencia!G39*(1-$D39)*12*1000/2*$HM39","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO39&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN39*Energia!G39*1000/2*IP39","v":0},null,{"$f":"$IN39*Energia!U39*1000/2*IP39","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU39*Energia!U39*1000/2*IW39*$IP39","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ39*Energia!U39*(1-$D39)*1000/2*IP39","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE39*Energia!U39*(1-$D39)*1000/2*$IP39","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A39,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP39&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN39*Energia!G39*1000/2*JQ39","v":0},{"$f":"$JO39*Potencia!G39*12*1000/2*$JQ39","v":0},null,{"$f":"$JN39*Energia!U39*1000/2*JQ39","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW39*Energia!U39*1000/2*IF(JZ39<>0,JZ39,IF(JY39<>0,JY39*KD39,1))*JQ39","v":0},{"$f":"$JO39*Potencia!G39*12*1000/2*IF(JZ39=0,1,JZ39)*JQ39","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH39*Energia!$U39*1000/2*JQ39","v":0},{"$f":"$KI39*Potencia!$G39*12*1000/2*JQ39","v":0},null,{"$f":"$KH39*Energia!U39*(1-$D39)*1000/2*JQ39","v":0},{"$f":"$KI39*Potencia!G39*(1-$D39)*12*1000/2*$JQ39","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ39*Energia!U39*(1-$D39)*1000/2*$JQ39","v":0},null,null,null,null,{"$f":"$KR39*Potencia!G39*(1-$D39)*12*1000/2*$JQ39","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_2 Discap.","Discapacitados",{"$f":"IF(C40=0,0,IF(A40=0,0,INDEX(Params!$B$5:$G$15,MATCH(C40,Params!$A$5:$A$15,0),MATCH(A40,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G40&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E40*Energia!K40*1000*H40","v":0},{"$f":"$F40*Potencia!K40*12*1000*$I40","v":0},null,{"$f":"$E40*Energia!Y40*1000*H40","v":0},1,0,null,{"$f":"$O40*Energia!Y40*(1-$D40)*1000*H40","v":0},{"$f":"$F40*Potencia!K40*(1-$D40)*12*1000*$I40","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U40*Energia!U40*(1-$D40)*1000*$H40","v":0},{"$f":"$U40*Energia!V40*(1-$D40)*1000*$H40","v":0},{"$f":"$U40*Energia!W40*(1-$D40)*1000*$H40","v":0},{"$f":"$U40*Energia!X40*(1-$D40)*1000*$H40","v":0},{"$f":"SUMPRODUCT(X40:AA40,Params!$B$19:$E$19)","v":0},{"$f":"$V40*Potencia!G40*(1-$D40)*12*1000*$I40","v":0},{"$f":"$V40*Potencia!H40*(1-$D40)*12*1000*$I40","v":0},{"$f":"$V40*Potencia!I40*(1-$D40)*12*1000*$I40","v":0},{"$f":"$V40*Potencia!J40*(1-$D40)*12*1000*$I40","v":0},{"$f":"SUMPRODUCT(AC40:AF40,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK40*Energia!K40*1000*AM40","v":0},{"$f":"$AL40*Clientes!K40*12","v":0},null,{"$f":"$AK40*Energia!Y40*1000*AM40","v":0},1,0,null,{"$f":"$AS40*Energia!Y40*(1-$D40)*1000*AM40","v":0},{"$f":"$AL40*Clientes!K40*(1-$D40)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY40*Energia!U40*(1-$D40)*1000*$AM40","v":0},{"$f":"$AY40*Energia!V40*(1-$D40)*1000*$AM40","v":0},{"$f":"$AY40*Energia!W40*(1-$D40)*1000*$AM40","v":0},{"$f":"$AY40*Energia!X40*(1-$D40)*1000*$AM40","v":0},{"$f":"SUMPRODUCT(BB40:BE40,Params!$B$19:$E$19)","v":0},{"$f":"$AZ40*Clientes!G40*(1-$D40)*12","v":0},{"$f":"$AZ40*Clientes!H40*(1-$D40)*12","v":0},{"$f":"$AZ40*Clientes!I40*(1-$D40)*12","v":0},{"$f":"$AZ40*Clientes!J40*(1-$D40)*12","v":0},{"$f":"SUMPRODUCT(BG40:BJ40,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO40*Clientes!Q40","v":0},null,141.52000000000001,null,{"$f":"$BS40*Clientes!M40","v":0},{"$f":"$BS40*Clientes!N40","v":0},{"$f":"$BS40*Clientes!O40","v":0},{"$f":"$BS40*Clientes!P40","v":0},{"$f":"SUMPRODUCT(BU40:BX40,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB40*Energia!K40*1000*CC40","v":0},null,{"$f":"$CB40*Energia!Y40*1000*CC40","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH40*Energia!Y40*(1-$D40)*1000*CC40","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM40*Energia!U40*(1-$D40)*1000*$CC40","v":0},{"$f":"$CM40*Energia!V40*(1-$D40)*1000*$CC40","v":0},{"$f":"$CM40*Energia!W40*(1-$D40)*1000*$CC40","v":0},{"$f":"$CM40*Energia!X40*(1-$D40)*1000*$CC40","v":0},{"$f":"SUMPRODUCT(CO40:CR40,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV40*Energia!K40*1000*CW40","v":0},null,{"$f":"$CV40*Energia!Y40*1000*CW40","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB40*Energia!Y40*(1-$D40)*1000*CW40","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG40*Energia!U40*(1-$D40)*1000*$CW40","v":0},{"$f":"$DG40*Energia!V40*(1-$D40)*1000*$CW40","v":0},{"$f":"$DG40*Energia!W40*(1-$D40)*1000*$CW40","v":0},{"$f":"$DG40*Energia!X40*(1-$D40)*1000*$CW40","v":0},{"$f":"SUMPRODUCT(DI40:DL40,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP40*Energia!G40*1000/2*DQ40","v":0},null,{"$f":"$DP40*Energia!U40*1000/2*DQ40","v":0},1,1.50652209665633E-3,null,{"$f":"$DV40*Energia!U40*(1-$D40)*1000/2*DQ40","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA40*Energia!U40*(1-$D40)*1000/2*$DQ40","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK40&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ40*Energia!K40*1000*EL40","v":0},null,{"$f":"$EJ40*Energia!Y40*1000*EL40","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ40*Energia!Y40*1000*ES40*EL40","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV40*Energia!Y40*(1-$D40)*1000*EL40","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA40*Energia!U40*(1-$D40)*1000*$EL40","v":0},{"$f":"$FA40*Energia!V40*(1-$D40)*1000*$EL40","v":0},{"$f":"$FA40*Energia!W40*(1-$D40)*1000*$EL40","v":0},{"$f":"$FA40*Energia!X40*(1-$D40)*1000*$EL40","v":0},{"$f":"SUMPRODUCT(FC40:FF40,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL40&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ40*Energia!K40*1000*FM40","v":0},{"$f":"$FK40*Potencia!K40*12*1000*$FM40","v":0},null,{"$f":"$FJ40*Energia!Y40*1000*FM40","v":0},1,0,null,{"$f":"$FS40*Energia!Y40*(1-$D40)*1000*FM40","v":0},{"$f":"$FK40*Potencia!K40*(1-$D40)*12*1000*$FM40","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY40*Energia!U40*(1-$D40)*1000*$FM40","v":0},{"$f":"$FY40*Energia!V40*(1-$D40)*1000*$FM40","v":0},{"$f":"$FY40*Energia!W40*(1-$D40)*1000*$FM40","v":0},{"$f":"$FY40*Energia!X40*(1-$D40)*1000*$FM40","v":0},{"$f":"SUMPRODUCT(GB40:GE40,Params!$B$19:$E$19)","v":0},{"$f":"$FZ40*Potencia!G40*(1-$D40)*12*1000*$FM40","v":0},{"$f":"$FZ40*Potencia!H40*(1-$D40)*12*1000*$FM40","v":0},{"$f":"$FZ40*Potencia!I40*(1-$D40)*12*1000*$FM40","v":0},{"$f":"$FZ40*Potencia!J40*(1-$D40)*12*1000*$FM40","v":0},{"$f":"SUMPRODUCT(GG40:GJ40,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP40*Energia!G40*1000/2*GQ40","v":0},null,{"$f":"$GP40*Energia!U40*1000/2*GQ40","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV40*Energia!U40*(1-$D40)*1000/2*GQ40","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA40*Energia!U40*(1-$D40)*1000/2*$GQ40","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL40&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ40*Energia!G40*1000/2*HM40","v":0},{"$f":"$HK40*Potencia!G40*12*1000/2*$HM40","v":0},null,{"$f":"$HJ40*Energia!U40*1000/2*HM40","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS40*Energia!U40*(1-$D40)*1000/2*HM40","v":0},{"$f":"$HK40*Potencia!G40*(1-$D40)*12*1000/2*$HM40","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY40*Energia!U40*(1-$D40)*1000/2*$HM40","v":0},null,null,null,null,{"$f":"$HZ40*Potencia!G40*(1-$D40)*12*1000/2*$HM40","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO40&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN40*Energia!G40*1000/2*IP40","v":0},null,{"$f":"$IN40*Energia!U40*1000/2*IP40","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU40*Energia!U40*1000/2*IW40*$IP40","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ40*Energia!U40*(1-$D40)*1000/2*IP40","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE40*Energia!U40*(1-$D40)*1000/2*$IP40","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A40,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP40&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN40*Energia!G40*1000/2*JQ40","v":0},{"$f":"$JO40*Potencia!G40*12*1000/2*$JQ40","v":0},null,{"$f":"$JN40*Energia!U40*1000/2*JQ40","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW40*Energia!U40*1000/2*IF(JZ40<>0,JZ40,IF(JY40<>0,JY40*KD40,1))*JQ40","v":0},{"$f":"$JO40*Potencia!G40*12*1000/2*IF(JZ40=0,1,JZ40)*JQ40","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH40*Energia!$U40*1000/2*JQ40","v":0},{"$f":"$KI40*Potencia!$G40*12*1000/2*JQ40","v":0},null,{"$f":"$KH40*Energia!U40*(1-$D40)*1000/2*JQ40","v":0},{"$f":"$KI40*Potencia!G40*(1-$D40)*12*1000/2*$JQ40","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ40*Energia!U40*(1-$D40)*1000/2*$JQ40","v":0},null,null,null,null,{"$f":"$KR40*Potencia!G40*(1-$D40)*12*1000/2*$JQ40","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_2 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C41=0,0,IF(A41=0,0,INDEX(Params!$B$5:$G$15,MATCH(C41,Params!$A$5:$A$15,0),MATCH(A41,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G41&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E41*Energia!K41*1000*H41","v":0},{"$f":"$F41*Potencia!K41*12*1000*$I41","v":0},null,{"$f":"$E41*Energia!Y41*1000*H41","v":0},1,0,null,{"$f":"$O41*Energia!Y41*(1-$D41)*1000*H41","v":0},{"$f":"$F41*Potencia!K41*(1-$D41)*12*1000*$I41","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U41*Energia!U41*(1-$D41)*1000*$H41","v":0},{"$f":"$U41*Energia!V41*(1-$D41)*1000*$H41","v":0},{"$f":"$U41*Energia!W41*(1-$D41)*1000*$H41","v":0},{"$f":"$U41*Energia!X41*(1-$D41)*1000*$H41","v":0},{"$f":"SUMPRODUCT(X41:AA41,Params!$B$19:$E$19)","v":0},{"$f":"$V41*Potencia!G41*(1-$D41)*12*1000*$I41","v":0},{"$f":"$V41*Potencia!H41*(1-$D41)*12*1000*$I41","v":0},{"$f":"$V41*Potencia!I41*(1-$D41)*12*1000*$I41","v":0},{"$f":"$V41*Potencia!J41*(1-$D41)*12*1000*$I41","v":0},{"$f":"SUMPRODUCT(AC41:AF41,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK41*Energia!K41*1000*AM41","v":0},{"$f":"$AL41*Clientes!K41*12","v":0},null,{"$f":"$AK41*Energia!Y41*1000*AM41","v":0},1,0,null,{"$f":"$AS41*Energia!Y41*(1-$D41)*1000*AM41","v":0},{"$f":"$AL41*Clientes!K41*(1-$D41)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY41*Energia!U41*(1-$D41)*1000*$AM41","v":0},{"$f":"$AY41*Energia!V41*(1-$D41)*1000*$AM41","v":0},{"$f":"$AY41*Energia!W41*(1-$D41)*1000*$AM41","v":0},{"$f":"$AY41*Energia!X41*(1-$D41)*1000*$AM41","v":0},{"$f":"SUMPRODUCT(BB41:BE41,Params!$B$19:$E$19)","v":0},{"$f":"$AZ41*Clientes!G41*(1-$D41)*12","v":0},{"$f":"$AZ41*Clientes!H41*(1-$D41)*12","v":0},{"$f":"$AZ41*Clientes!I41*(1-$D41)*12","v":0},{"$f":"$AZ41*Clientes!J41*(1-$D41)*12","v":0},{"$f":"SUMPRODUCT(BG41:BJ41,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO41*Clientes!Q41","v":0},null,141.52000000000001,null,{"$f":"$BS41*Clientes!M41","v":0},{"$f":"$BS41*Clientes!N41","v":0},{"$f":"$BS41*Clientes!O41","v":0},{"$f":"$BS41*Clientes!P41","v":0},{"$f":"SUMPRODUCT(BU41:BX41,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB41*Energia!K41*1000*CC41","v":0},null,{"$f":"$CB41*Energia!Y41*1000*CC41","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH41*Energia!Y41*(1-$D41)*1000*CC41","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM41*Energia!U41*(1-$D41)*1000*$CC41","v":0},{"$f":"$CM41*Energia!V41*(1-$D41)*1000*$CC41","v":0},{"$f":"$CM41*Energia!W41*(1-$D41)*1000*$CC41","v":0},{"$f":"$CM41*Energia!X41*(1-$D41)*1000*$CC41","v":0},{"$f":"SUMPRODUCT(CO41:CR41,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV41*Energia!K41*1000*CW41","v":0},null,{"$f":"$CV41*Energia!Y41*1000*CW41","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB41*Energia!Y41*(1-$D41)*1000*CW41","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG41*Energia!U41*(1-$D41)*1000*$CW41","v":0},{"$f":"$DG41*Energia!V41*(1-$D41)*1000*$CW41","v":0},{"$f":"$DG41*Energia!W41*(1-$D41)*1000*$CW41","v":0},{"$f":"$DG41*Energia!X41*(1-$D41)*1000*$CW41","v":0},{"$f":"SUMPRODUCT(DI41:DL41,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP41*Energia!G41*1000/2*DQ41","v":0},null,{"$f":"$DP41*Energia!U41*1000/2*DQ41","v":0},1,1.50652209665633E-3,null,{"$f":"$DV41*Energia!U41*(1-$D41)*1000/2*DQ41","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA41*Energia!U41*(1-$D41)*1000/2*$DQ41","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK41&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ41*Energia!K41*1000*EL41","v":0},null,{"$f":"$EJ41*Energia!Y41*1000*EL41","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ41*Energia!Y41*1000*ES41*EL41","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV41*Energia!Y41*(1-$D41)*1000*EL41","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA41*Energia!U41*(1-$D41)*1000*$EL41","v":0},{"$f":"$FA41*Energia!V41*(1-$D41)*1000*$EL41","v":0},{"$f":"$FA41*Energia!W41*(1-$D41)*1000*$EL41","v":0},{"$f":"$FA41*Energia!X41*(1-$D41)*1000*$EL41","v":0},{"$f":"SUMPRODUCT(FC41:FF41,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL41&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ41*Energia!K41*1000*FM41","v":0},{"$f":"$FK41*Potencia!K41*12*1000*$FM41","v":0},null,{"$f":"$FJ41*Energia!Y41*1000*FM41","v":0},1,0,null,{"$f":"$FS41*Energia!Y41*(1-$D41)*1000*FM41","v":0},{"$f":"$FK41*Potencia!K41*(1-$D41)*12*1000*$FM41","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY41*Energia!U41*(1-$D41)*1000*$FM41","v":0},{"$f":"$FY41*Energia!V41*(1-$D41)*1000*$FM41","v":0},{"$f":"$FY41*Energia!W41*(1-$D41)*1000*$FM41","v":0},{"$f":"$FY41*Energia!X41*(1-$D41)*1000*$FM41","v":0},{"$f":"SUMPRODUCT(GB41:GE41,Params!$B$19:$E$19)","v":0},{"$f":"$FZ41*Potencia!G41*(1-$D41)*12*1000*$FM41","v":0},{"$f":"$FZ41*Potencia!H41*(1-$D41)*12*1000*$FM41","v":0},{"$f":"$FZ41*Potencia!I41*(1-$D41)*12*1000*$FM41","v":0},{"$f":"$FZ41*Potencia!J41*(1-$D41)*12*1000*$FM41","v":0},{"$f":"SUMPRODUCT(GG41:GJ41,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP41*Energia!G41*1000/2*GQ41","v":0},null,{"$f":"$GP41*Energia!U41*1000/2*GQ41","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV41*Energia!U41*(1-$D41)*1000/2*GQ41","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA41*Energia!U41*(1-$D41)*1000/2*$GQ41","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL41&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ41*Energia!G41*1000/2*HM41","v":0},{"$f":"$HK41*Potencia!G41*12*1000/2*$HM41","v":0},null,{"$f":"$HJ41*Energia!U41*1000/2*HM41","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS41*Energia!U41*(1-$D41)*1000/2*HM41","v":0},{"$f":"$HK41*Potencia!G41*(1-$D41)*12*1000/2*$HM41","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY41*Energia!U41*(1-$D41)*1000/2*$HM41","v":0},null,null,null,null,{"$f":"$HZ41*Potencia!G41*(1-$D41)*12*1000/2*$HM41","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO41&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN41*Energia!G41*1000/2*IP41","v":0},null,{"$f":"$IN41*Energia!U41*1000/2*IP41","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU41*Energia!U41*1000/2*IW41*$IP41","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ41*Energia!U41*(1-$D41)*1000/2*IP41","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE41*Energia!U41*(1-$D41)*1000/2*$IP41","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A41,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP41&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN41*Energia!G41*1000/2*JQ41","v":0},{"$f":"$JO41*Potencia!G41*12*1000/2*$JQ41","v":0},null,{"$f":"$JN41*Energia!U41*1000/2*JQ41","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW41*Energia!U41*1000/2*IF(JZ41<>0,JZ41,IF(JY41<>0,JY41*KD41,1))*JQ41","v":0},{"$f":"$JO41*Potencia!G41*12*1000/2*IF(JZ41=0,1,JZ41)*JQ41","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH41*Energia!$U41*1000/2*JQ41","v":0},{"$f":"$KI41*Potencia!$G41*12*1000/2*JQ41","v":0},null,{"$f":"$KH41*Energia!U41*(1-$D41)*1000/2*JQ41","v":0},{"$f":"$KI41*Potencia!G41*(1-$D41)*12*1000/2*$JQ41","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ41*Energia!U41*(1-$D41)*1000/2*$JQ41","v":0},null,null,null,null,{"$f":"$KR41*Potencia!G41*(1-$D41)*12*1000/2*$JQ41","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_2 Cruz Roja","Cruz Roja",{"$f":"IF(C42=0,0,IF(A42=0,0,INDEX(Params!$B$5:$G$15,MATCH(C42,Params!$A$5:$A$15,0),MATCH(A42,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G42&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E42*Energia!K42*1000*H42","v":0},{"$f":"$F42*Potencia!K42*12*1000*$I42","v":0},null,{"$f":"$E42*Energia!Y42*1000*H42","v":0},1,0,null,{"$f":"$O42*Energia!Y42*(1-$D42)*1000*H42","v":0},{"$f":"$F42*Potencia!K42*(1-$D42)*12*1000*$I42","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U42*Energia!U42*(1-$D42)*1000*$H42","v":0},{"$f":"$U42*Energia!V42*(1-$D42)*1000*$H42","v":0},{"$f":"$U42*Energia!W42*(1-$D42)*1000*$H42","v":0},{"$f":"$U42*Energia!X42*(1-$D42)*1000*$H42","v":0},{"$f":"SUMPRODUCT(X42:AA42,Params!$B$19:$E$19)","v":0},{"$f":"$V42*Potencia!G42*(1-$D42)*12*1000*$I42","v":0},{"$f":"$V42*Potencia!H42*(1-$D42)*12*1000*$I42","v":0},{"$f":"$V42*Potencia!I42*(1-$D42)*12*1000*$I42","v":0},{"$f":"$V42*Potencia!J42*(1-$D42)*12*1000*$I42","v":0},{"$f":"SUMPRODUCT(AC42:AF42,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK42*Energia!K42*1000*AM42","v":0},{"$f":"$AL42*Clientes!K42*12","v":0},null,{"$f":"$AK42*Energia!Y42*1000*AM42","v":0},1,0,null,{"$f":"$AS42*Energia!Y42*(1-$D42)*1000*AM42","v":0},{"$f":"$AL42*Clientes!K42*(1-$D42)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY42*Energia!U42*(1-$D42)*1000*$AM42","v":0},{"$f":"$AY42*Energia!V42*(1-$D42)*1000*$AM42","v":0},{"$f":"$AY42*Energia!W42*(1-$D42)*1000*$AM42","v":0},{"$f":"$AY42*Energia!X42*(1-$D42)*1000*$AM42","v":0},{"$f":"SUMPRODUCT(BB42:BE42,Params!$B$19:$E$19)","v":0},{"$f":"$AZ42*Clientes!G42*(1-$D42)*12","v":0},{"$f":"$AZ42*Clientes!H42*(1-$D42)*12","v":0},{"$f":"$AZ42*Clientes!I42*(1-$D42)*12","v":0},{"$f":"$AZ42*Clientes!J42*(1-$D42)*12","v":0},{"$f":"SUMPRODUCT(BG42:BJ42,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO42*Clientes!Q42","v":0},null,141.52000000000001,null,{"$f":"$BS42*Clientes!M42","v":0},{"$f":"$BS42*Clientes!N42","v":0},{"$f":"$BS42*Clientes!O42","v":0},{"$f":"$BS42*Clientes!P42","v":0},{"$f":"SUMPRODUCT(BU42:BX42,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB42*Energia!K42*1000*CC42","v":0},null,{"$f":"$CB42*Energia!Y42*1000*CC42","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH42*Energia!Y42*(1-$D42)*1000*CC42","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM42*Energia!U42*(1-$D42)*1000*$CC42","v":0},{"$f":"$CM42*Energia!V42*(1-$D42)*1000*$CC42","v":0},{"$f":"$CM42*Energia!W42*(1-$D42)*1000*$CC42","v":0},{"$f":"$CM42*Energia!X42*(1-$D42)*1000*$CC42","v":0},{"$f":"SUMPRODUCT(CO42:CR42,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV42*Energia!K42*1000*CW42","v":0},null,{"$f":"$CV42*Energia!Y42*1000*CW42","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB42*Energia!Y42*(1-$D42)*1000*CW42","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG42*Energia!U42*(1-$D42)*1000*$CW42","v":0},{"$f":"$DG42*Energia!V42*(1-$D42)*1000*$CW42","v":0},{"$f":"$DG42*Energia!W42*(1-$D42)*1000*$CW42","v":0},{"$f":"$DG42*Energia!X42*(1-$D42)*1000*$CW42","v":0},{"$f":"SUMPRODUCT(DI42:DL42,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP42*Energia!G42*1000/2*DQ42","v":0},null,{"$f":"$DP42*Energia!U42*1000/2*DQ42","v":0},1,1.50652209665633E-3,null,{"$f":"$DV42*Energia!U42*(1-$D42)*1000/2*DQ42","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA42*Energia!U42*(1-$D42)*1000/2*$DQ42","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK42&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ42*Energia!K42*1000*EL42","v":0},null,{"$f":"$EJ42*Energia!Y42*1000*EL42","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ42*Energia!Y42*1000*ES42*EL42","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV42*Energia!Y42*(1-$D42)*1000*EL42","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA42*Energia!U42*(1-$D42)*1000*$EL42","v":0},{"$f":"$FA42*Energia!V42*(1-$D42)*1000*$EL42","v":0},{"$f":"$FA42*Energia!W42*(1-$D42)*1000*$EL42","v":0},{"$f":"$FA42*Energia!X42*(1-$D42)*1000*$EL42","v":0},{"$f":"SUMPRODUCT(FC42:FF42,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL42&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ42*Energia!K42*1000*FM42","v":0},{"$f":"$FK42*Potencia!K42*12*1000*$FM42","v":0},null,{"$f":"$FJ42*Energia!Y42*1000*FM42","v":0},1,0,null,{"$f":"$FS42*Energia!Y42*(1-$D42)*1000*FM42","v":0},{"$f":"$FK42*Potencia!K42*(1-$D42)*12*1000*$FM42","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY42*Energia!U42*(1-$D42)*1000*$FM42","v":0},{"$f":"$FY42*Energia!V42*(1-$D42)*1000*$FM42","v":0},{"$f":"$FY42*Energia!W42*(1-$D42)*1000*$FM42","v":0},{"$f":"$FY42*Energia!X42*(1-$D42)*1000*$FM42","v":0},{"$f":"SUMPRODUCT(GB42:GE42,Params!$B$19:$E$19)","v":0},{"$f":"$FZ42*Potencia!G42*(1-$D42)*12*1000*$FM42","v":0},{"$f":"$FZ42*Potencia!H42*(1-$D42)*12*1000*$FM42","v":0},{"$f":"$FZ42*Potencia!I42*(1-$D42)*12*1000*$FM42","v":0},{"$f":"$FZ42*Potencia!J42*(1-$D42)*12*1000*$FM42","v":0},{"$f":"SUMPRODUCT(GG42:GJ42,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP42*Energia!G42*1000/2*GQ42","v":0},null,{"$f":"$GP42*Energia!U42*1000/2*GQ42","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV42*Energia!U42*(1-$D42)*1000/2*GQ42","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA42*Energia!U42*(1-$D42)*1000/2*$GQ42","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL42&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ42*Energia!G42*1000/2*HM42","v":0},{"$f":"$HK42*Potencia!G42*12*1000/2*$HM42","v":0},null,{"$f":"$HJ42*Energia!U42*1000/2*HM42","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS42*Energia!U42*(1-$D42)*1000/2*HM42","v":0},{"$f":"$HK42*Potencia!G42*(1-$D42)*12*1000/2*$HM42","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY42*Energia!U42*(1-$D42)*1000/2*$HM42","v":0},null,null,null,null,{"$f":"$HZ42*Potencia!G42*(1-$D42)*12*1000/2*$HM42","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO42&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN42*Energia!G42*1000/2*IP42","v":0},null,{"$f":"$IN42*Energia!U42*1000/2*IP42","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU42*Energia!U42*1000/2*IW42*$IP42","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ42*Energia!U42*(1-$D42)*1000/2*IP42","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE42*Energia!U42*(1-$D42)*1000/2*$IP42","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A42,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP42&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN42*Energia!G42*1000/2*JQ42","v":0},{"$f":"$JO42*Potencia!G42*12*1000/2*$JQ42","v":0},null,{"$f":"$JN42*Energia!U42*1000/2*JQ42","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW42*Energia!U42*1000/2*IF(JZ42<>0,JZ42,IF(JY42<>0,JY42*KD42,1))*JQ42","v":0},{"$f":"$JO42*Potencia!G42*12*1000/2*IF(JZ42=0,1,JZ42)*JQ42","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH42*Energia!$U42*1000/2*JQ42","v":0},{"$f":"$KI42*Potencia!$G42*12*1000/2*JQ42","v":0},null,{"$f":"$KH42*Energia!U42*(1-$D42)*1000/2*JQ42","v":0},{"$f":"$KI42*Potencia!G42*(1-$D42)*12*1000/2*$JQ42","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ42*Energia!U42*(1-$D42)*1000/2*$JQ42","v":0},null,null,null,null,{"$f":"$KR42*Potencia!G42*(1-$D42)*12*1000/2*$JQ42","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_2 XX","XX",{"$f":"IF(C43=0,0,IF(A43=0,0,INDEX(Params!$B$5:$G$15,MATCH(C43,Params!$A$5:$A$15,0),MATCH(A43,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G43&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E43*Energia!K43*1000*H43","v":0},{"$f":"$F43*Potencia!K43*12*1000*$I43","v":0},null,{"$f":"$E43*Energia!Y43*1000*H43","v":0},1,0,null,{"$f":"$O43*Energia!Y43*(1-$D43)*1000*H43","v":0},{"$f":"$F43*Potencia!K43*(1-$D43)*12*1000*$I43","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U43*Energia!U43*(1-$D43)*1000*$H43","v":0},{"$f":"$U43*Energia!V43*(1-$D43)*1000*$H43","v":0},{"$f":"$U43*Energia!W43*(1-$D43)*1000*$H43","v":0},{"$f":"$U43*Energia!X43*(1-$D43)*1000*$H43","v":0},{"$f":"SUMPRODUCT(X43:AA43,Params!$B$19:$E$19)","v":0},{"$f":"$V43*Potencia!G43*(1-$D43)*12*1000*$I43","v":0},{"$f":"$V43*Potencia!H43*(1-$D43)*12*1000*$I43","v":0},{"$f":"$V43*Potencia!I43*(1-$D43)*12*1000*$I43","v":0},{"$f":"$V43*Potencia!J43*(1-$D43)*12*1000*$I43","v":0},{"$f":"SUMPRODUCT(AC43:AF43,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK43*Energia!K43*1000*AM43","v":0},{"$f":"$AL43*Clientes!K43*12","v":0},null,{"$f":"$AK43*Energia!Y43*1000*AM43","v":0},1,0,null,{"$f":"$AS43*Energia!Y43*(1-$D43)*1000*AM43","v":0},{"$f":"$AL43*Clientes!K43*(1-$D43)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY43*Energia!U43*(1-$D43)*1000*$AM43","v":0},{"$f":"$AY43*Energia!V43*(1-$D43)*1000*$AM43","v":0},{"$f":"$AY43*Energia!W43*(1-$D43)*1000*$AM43","v":0},{"$f":"$AY43*Energia!X43*(1-$D43)*1000*$AM43","v":0},{"$f":"SUMPRODUCT(BB43:BE43,Params!$B$19:$E$19)","v":0},{"$f":"$AZ43*Clientes!G43*(1-$D43)*12","v":0},{"$f":"$AZ43*Clientes!H43*(1-$D43)*12","v":0},{"$f":"$AZ43*Clientes!I43*(1-$D43)*12","v":0},{"$f":"$AZ43*Clientes!J43*(1-$D43)*12","v":0},{"$f":"SUMPRODUCT(BG43:BJ43,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO43*Clientes!Q43","v":0},null,141.52000000000001,null,{"$f":"$BS43*Clientes!M43","v":0},{"$f":"$BS43*Clientes!N43","v":0},{"$f":"$BS43*Clientes!O43","v":0},{"$f":"$BS43*Clientes!P43","v":0},{"$f":"SUMPRODUCT(BU43:BX43,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB43*Energia!K43*1000*CC43","v":0},null,{"$f":"$CB43*Energia!Y43*1000*CC43","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH43*Energia!Y43*(1-$D43)*1000*CC43","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM43*Energia!U43*(1-$D43)*1000*$CC43","v":0},{"$f":"$CM43*Energia!V43*(1-$D43)*1000*$CC43","v":0},{"$f":"$CM43*Energia!W43*(1-$D43)*1000*$CC43","v":0},{"$f":"$CM43*Energia!X43*(1-$D43)*1000*$CC43","v":0},{"$f":"SUMPRODUCT(CO43:CR43,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV43*Energia!K43*1000*CW43","v":0},null,{"$f":"$CV43*Energia!Y43*1000*CW43","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB43*Energia!Y43*(1-$D43)*1000*CW43","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG43*Energia!U43*(1-$D43)*1000*$CW43","v":0},{"$f":"$DG43*Energia!V43*(1-$D43)*1000*$CW43","v":0},{"$f":"$DG43*Energia!W43*(1-$D43)*1000*$CW43","v":0},{"$f":"$DG43*Energia!X43*(1-$D43)*1000*$CW43","v":0},{"$f":"SUMPRODUCT(DI43:DL43,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP43*Energia!G43*1000/2*DQ43","v":0},null,{"$f":"$DP43*Energia!U43*1000/2*DQ43","v":0},1,1.50652209665633E-3,null,{"$f":"$DV43*Energia!U43*(1-$D43)*1000/2*DQ43","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA43*Energia!U43*(1-$D43)*1000/2*$DQ43","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK43&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ43*Energia!K43*1000*EL43","v":0},null,{"$f":"$EJ43*Energia!Y43*1000*EL43","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ43*Energia!Y43*1000*ES43*EL43","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV43*Energia!Y43*(1-$D43)*1000*EL43","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA43*Energia!U43*(1-$D43)*1000*$EL43","v":0},{"$f":"$FA43*Energia!V43*(1-$D43)*1000*$EL43","v":0},{"$f":"$FA43*Energia!W43*(1-$D43)*1000*$EL43","v":0},{"$f":"$FA43*Energia!X43*(1-$D43)*1000*$EL43","v":0},{"$f":"SUMPRODUCT(FC43:FF43,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL43&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ43*Energia!K43*1000*FM43","v":0},{"$f":"$FK43*Potencia!K43*12*1000*$FM43","v":0},null,{"$f":"$FJ43*Energia!Y43*1000*FM43","v":0},1,0,null,{"$f":"$FS43*Energia!Y43*(1-$D43)*1000*FM43","v":0},{"$f":"$FK43*Potencia!K43*(1-$D43)*12*1000*$FM43","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY43*Energia!U43*(1-$D43)*1000*$FM43","v":0},{"$f":"$FY43*Energia!V43*(1-$D43)*1000*$FM43","v":0},{"$f":"$FY43*Energia!W43*(1-$D43)*1000*$FM43","v":0},{"$f":"$FY43*Energia!X43*(1-$D43)*1000*$FM43","v":0},{"$f":"SUMPRODUCT(GB43:GE43,Params!$B$19:$E$19)","v":0},{"$f":"$FZ43*Potencia!G43*(1-$D43)*12*1000*$FM43","v":0},{"$f":"$FZ43*Potencia!H43*(1-$D43)*12*1000*$FM43","v":0},{"$f":"$FZ43*Potencia!I43*(1-$D43)*12*1000*$FM43","v":0},{"$f":"$FZ43*Potencia!J43*(1-$D43)*12*1000*$FM43","v":0},{"$f":"SUMPRODUCT(GG43:GJ43,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP43*Energia!G43*1000/2*GQ43","v":0},null,{"$f":"$GP43*Energia!U43*1000/2*GQ43","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV43*Energia!U43*(1-$D43)*1000/2*GQ43","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA43*Energia!U43*(1-$D43)*1000/2*$GQ43","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL43&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ43*Energia!G43*1000/2*HM43","v":0},{"$f":"$HK43*Potencia!G43*12*1000/2*$HM43","v":0},null,{"$f":"$HJ43*Energia!U43*1000/2*HM43","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS43*Energia!U43*(1-$D43)*1000/2*HM43","v":0},{"$f":"$HK43*Potencia!G43*(1-$D43)*12*1000/2*$HM43","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY43*Energia!U43*(1-$D43)*1000/2*$HM43","v":0},null,null,null,null,{"$f":"$HZ43*Potencia!G43*(1-$D43)*12*1000/2*$HM43","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO43&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN43*Energia!G43*1000/2*IP43","v":0},null,{"$f":"$IN43*Energia!U43*1000/2*IP43","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU43*Energia!U43*1000/2*IW43*$IP43","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ43*Energia!U43*(1-$D43)*1000/2*IP43","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE43*Energia!U43*(1-$D43)*1000/2*$IP43","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A43,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP43&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN43*Energia!G43*1000/2*JQ43","v":0},{"$f":"$JO43*Potencia!G43*12*1000/2*$JQ43","v":0},null,{"$f":"$JN43*Energia!U43*1000/2*JQ43","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW43*Energia!U43*1000/2*IF(JZ43<>0,JZ43,IF(JY43<>0,JY43*KD43,1))*JQ43","v":0},{"$f":"$JO43*Potencia!G43*12*1000/2*IF(JZ43=0,1,JZ43)*JQ43","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH43*Energia!$U43*1000/2*JQ43","v":0},{"$f":"$KI43*Potencia!$G43*12*1000/2*JQ43","v":0},null,{"$f":"$KH43*Energia!U43*(1-$D43)*1000/2*JQ43","v":0},{"$f":"$KI43*Potencia!G43*(1-$D43)*12*1000/2*$JQ43","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ43*Energia!U43*(1-$D43)*1000/2*$JQ43","v":0},null,null,null,null,{"$f":"$KR43*Potencia!G43*(1-$D43)*12*1000/2*$JQ43","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_2 YY","YY",{"$f":"IF(C44=0,0,IF(A44=0,0,INDEX(Params!$B$5:$G$15,MATCH(C44,Params!$A$5:$A$15,0),MATCH(A44,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G44&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E44*Energia!K44*1000*H44","v":0},{"$f":"$F44*Potencia!K44*12*1000*$I44","v":0},null,{"$f":"$E44*Energia!Y44*1000*H44","v":0},1,0,null,{"$f":"$O44*Energia!Y44*(1-$D44)*1000*H44","v":0},{"$f":"$F44*Potencia!K44*(1-$D44)*12*1000*$I44","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U44*Energia!U44*(1-$D44)*1000*$H44","v":0},{"$f":"$U44*Energia!V44*(1-$D44)*1000*$H44","v":0},{"$f":"$U44*Energia!W44*(1-$D44)*1000*$H44","v":0},{"$f":"$U44*Energia!X44*(1-$D44)*1000*$H44","v":0},{"$f":"SUMPRODUCT(X44:AA44,Params!$B$19:$E$19)","v":0},{"$f":"$V44*Potencia!G44*(1-$D44)*12*1000*$I44","v":0},{"$f":"$V44*Potencia!H44*(1-$D44)*12*1000*$I44","v":0},{"$f":"$V44*Potencia!I44*(1-$D44)*12*1000*$I44","v":0},{"$f":"$V44*Potencia!J44*(1-$D44)*12*1000*$I44","v":0},{"$f":"SUMPRODUCT(AC44:AF44,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK44*Energia!K44*1000*AM44","v":0},{"$f":"$AL44*Clientes!K44*12","v":0},null,{"$f":"$AK44*Energia!Y44*1000*AM44","v":0},1,0,null,{"$f":"$AS44*Energia!Y44*(1-$D44)*1000*AM44","v":0},{"$f":"$AL44*Clientes!K44*(1-$D44)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY44*Energia!U44*(1-$D44)*1000*$AM44","v":0},{"$f":"$AY44*Energia!V44*(1-$D44)*1000*$AM44","v":0},{"$f":"$AY44*Energia!W44*(1-$D44)*1000*$AM44","v":0},{"$f":"$AY44*Energia!X44*(1-$D44)*1000*$AM44","v":0},{"$f":"SUMPRODUCT(BB44:BE44,Params!$B$19:$E$19)","v":0},{"$f":"$AZ44*Clientes!G44*(1-$D44)*12","v":0},{"$f":"$AZ44*Clientes!H44*(1-$D44)*12","v":0},{"$f":"$AZ44*Clientes!I44*(1-$D44)*12","v":0},{"$f":"$AZ44*Clientes!J44*(1-$D44)*12","v":0},{"$f":"SUMPRODUCT(BG44:BJ44,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO44*Clientes!Q44","v":0},null,141.52000000000001,null,{"$f":"$BS44*Clientes!M44","v":0},{"$f":"$BS44*Clientes!N44","v":0},{"$f":"$BS44*Clientes!O44","v":0},{"$f":"$BS44*Clientes!P44","v":0},{"$f":"SUMPRODUCT(BU44:BX44,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB44*Energia!K44*1000*CC44","v":0},null,{"$f":"$CB44*Energia!Y44*1000*CC44","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH44*Energia!Y44*(1-$D44)*1000*CC44","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM44*Energia!U44*(1-$D44)*1000*$CC44","v":0},{"$f":"$CM44*Energia!V44*(1-$D44)*1000*$CC44","v":0},{"$f":"$CM44*Energia!W44*(1-$D44)*1000*$CC44","v":0},{"$f":"$CM44*Energia!X44*(1-$D44)*1000*$CC44","v":0},{"$f":"SUMPRODUCT(CO44:CR44,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV44*Energia!K44*1000*CW44","v":0},null,{"$f":"$CV44*Energia!Y44*1000*CW44","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB44*Energia!Y44*(1-$D44)*1000*CW44","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG44*Energia!U44*(1-$D44)*1000*$CW44","v":0},{"$f":"$DG44*Energia!V44*(1-$D44)*1000*$CW44","v":0},{"$f":"$DG44*Energia!W44*(1-$D44)*1000*$CW44","v":0},{"$f":"$DG44*Energia!X44*(1-$D44)*1000*$CW44","v":0},{"$f":"SUMPRODUCT(DI44:DL44,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP44*Energia!G44*1000/2*DQ44","v":0},null,{"$f":"$DP44*Energia!U44*1000/2*DQ44","v":0},1,1.50652209665633E-3,null,{"$f":"$DV44*Energia!U44*(1-$D44)*1000/2*DQ44","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA44*Energia!U44*(1-$D44)*1000/2*$DQ44","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK44&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ44*Energia!K44*1000*EL44","v":0},null,{"$f":"$EJ44*Energia!Y44*1000*EL44","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ44*Energia!Y44*1000*ES44*EL44","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV44*Energia!Y44*(1-$D44)*1000*EL44","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA44*Energia!U44*(1-$D44)*1000*$EL44","v":0},{"$f":"$FA44*Energia!V44*(1-$D44)*1000*$EL44","v":0},{"$f":"$FA44*Energia!W44*(1-$D44)*1000*$EL44","v":0},{"$f":"$FA44*Energia!X44*(1-$D44)*1000*$EL44","v":0},{"$f":"SUMPRODUCT(FC44:FF44,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL44&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ44*Energia!K44*1000*FM44","v":0},{"$f":"$FK44*Potencia!K44*12*1000*$FM44","v":0},null,{"$f":"$FJ44*Energia!Y44*1000*FM44","v":0},1,0,null,{"$f":"$FS44*Energia!Y44*(1-$D44)*1000*FM44","v":0},{"$f":"$FK44*Potencia!K44*(1-$D44)*12*1000*$FM44","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY44*Energia!U44*(1-$D44)*1000*$FM44","v":0},{"$f":"$FY44*Energia!V44*(1-$D44)*1000*$FM44","v":0},{"$f":"$FY44*Energia!W44*(1-$D44)*1000*$FM44","v":0},{"$f":"$FY44*Energia!X44*(1-$D44)*1000*$FM44","v":0},{"$f":"SUMPRODUCT(GB44:GE44,Params!$B$19:$E$19)","v":0},{"$f":"$FZ44*Potencia!G44*(1-$D44)*12*1000*$FM44","v":0},{"$f":"$FZ44*Potencia!H44*(1-$D44)*12*1000*$FM44","v":0},{"$f":"$FZ44*Potencia!I44*(1-$D44)*12*1000*$FM44","v":0},{"$f":"$FZ44*Potencia!J44*(1-$D44)*12*1000*$FM44","v":0},{"$f":"SUMPRODUCT(GG44:GJ44,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP44*Energia!G44*1000/2*GQ44","v":0},null,{"$f":"$GP44*Energia!U44*1000/2*GQ44","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV44*Energia!U44*(1-$D44)*1000/2*GQ44","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA44*Energia!U44*(1-$D44)*1000/2*$GQ44","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL44&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ44*Energia!G44*1000/2*HM44","v":0},{"$f":"$HK44*Potencia!G44*12*1000/2*$HM44","v":0},null,{"$f":"$HJ44*Energia!U44*1000/2*HM44","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS44*Energia!U44*(1-$D44)*1000/2*HM44","v":0},{"$f":"$HK44*Potencia!G44*(1-$D44)*12*1000/2*$HM44","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY44*Energia!U44*(1-$D44)*1000/2*$HM44","v":0},null,null,null,null,{"$f":"$HZ44*Potencia!G44*(1-$D44)*12*1000/2*$HM44","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO44&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN44*Energia!G44*1000/2*IP44","v":0},null,{"$f":"$IN44*Energia!U44*1000/2*IP44","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU44*Energia!U44*1000/2*IW44*$IP44","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ44*Energia!U44*(1-$D44)*1000/2*IP44","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE44*Energia!U44*(1-$D44)*1000/2*$IP44","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A44,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP44&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN44*Energia!G44*1000/2*JQ44","v":0},{"$f":"$JO44*Potencia!G44*12*1000/2*$JQ44","v":0},null,{"$f":"$JN44*Energia!U44*1000/2*JQ44","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW44*Energia!U44*1000/2*IF(JZ44<>0,JZ44,IF(JY44<>0,JY44*KD44,1))*JQ44","v":0},{"$f":"$JO44*Potencia!G44*12*1000/2*IF(JZ44=0,1,JZ44)*JQ44","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH44*Energia!$U44*1000/2*JQ44","v":0},{"$f":"$KI44*Potencia!$G44*12*1000/2*JQ44","v":0},null,{"$f":"$KH44*Energia!U44*(1-$D44)*1000/2*JQ44","v":0},{"$f":"$KI44*Potencia!G44*(1-$D44)*12*1000/2*$JQ44","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ44*Energia!U44*(1-$D44)*1000/2*$JQ44","v":0},null,null,null,null,{"$f":"$KR44*Potencia!G44*(1-$D44)*12*1000/2*$JQ44","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_3 (30,001-50,000)",null,{"$f":"IF(C45=0,0,IF(A45=0,0,INDEX(Params!$B$5:$G$15,MATCH(C45,Params!$A$5:$A$15,0),MATCH(A45,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G45&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"SUM(J46:J55)","v":0},0,null,{"$f":"SUM(M46:M55)","v":0},1,0,null,{"$f":"SUM(Q46:Q55)","v":0},0,1.0002388008603709,null,0,11.28539648731137,null,{"$f":"SUM(X46:X55)","v":0},0,0,0,0,0,{"$f":"SUM(AD46:AD55)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"SUM(AN46:AN55)","v":0},{"$f":"SUM(AO46:AO55)","v":0},null,{"$f":"SUM(AQ46:AQ55)","v":0},1,0,null,{"$f":"SUM(AU46:AU55)","v":0},{"$f":"SUM(AV46:AV55)","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"SUM(BB46:BB55)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"SUM(BQ46:BQ55)","v":0},null,141.52000000000001,null,{"$f":"SUM(BU46:BU55)","v":0},{"$f":"SUM(BV46:BV55)","v":0},{"$f":"SUM(BW46:BW55)","v":0},{"$f":"SUM(BX46:BX55)","v":0},{"$f":"SUM(BY46:BY55)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"SUM(CD46:CD55)","v":0},null,{"$f":"SUM(CF46:CF55)","v":0},1,4.5864884262239187E-3,null,{"$f":"SUM(CJ46:CJ55)","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"SUM(CO46:CO55)","v":0},{"$f":"SUM(CP46:CP55)","v":0},{"$f":"SUM(CQ46:CQ55)","v":0},{"$f":"SUM(CR46:CR55)","v":0},{"$f":"SUM(CS46:CS55)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX46:CX55)","v":0},null,{"$f":"SUM(CZ46:CZ55)","v":0},1,2.3284010523007422E-3,null,{"$f":"SUM(DD46:DD55)","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"SUM(DI46:DI55)","v":0},{"$f":"SUM(DJ46:DJ55)","v":0},{"$f":"SUM(DK46:DK55)","v":0},{"$f":"SUM(DL46:DL55)","v":0},{"$f":"SUM(DM46:DM55)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR46:DR55)","v":0},null,{"$f":"SUM(DT46:DT55)","v":0},1,1.50652209665633E-3,null,{"$f":"SUM(DX46:DX55)","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"SUM(EC46:EC55)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK45&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"SUM(EM46:EM55)","v":0},null,{"$f":"SUM(EO46:EO55)","v":0},1,1.0903717884773805E-2,null,1,{"$f":"SUM(ET46:ET55)","v":0},1,1.0903717884773805E-2,null,{"$f":"SUM(EX46:EX55)","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"SUM(FC46:FC55)","v":0},{"$f":"SUM(FD46:FD55)","v":0},{"$f":"SUM(FE46:FE55)","v":0},{"$f":"SUM(FF46:FF55)","v":0},{"$f":"SUM(FG46:FG55)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL45&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"SUM(FN46:FN55)","v":0},{"$f":"SUM(FO46:FO55)","v":0},null,{"$f":"SUM(FQ46:FQ55)","v":0},1,0,null,{"$f":"SUM(FU46:FU55)","v":0},{"$f":"SUM(FV46:FV55)","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"SUM(GB46:GB55)","v":0},{"$f":"SUM(GC46:GC55)","v":0},0,0,{"$f":"SUM(GF46:GF55)","v":0},{"$f":"SUM(GG46:GG55)","v":0},{"$f":"SUM(GH46:GH55)","v":0},0,0,{"$f":"SUM(GK46:GK55)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR46:GR55)","v":0},null,{"$f":"SUM(GT46:GT55)","v":0},1,4.6431092347196251E-3,null,{"$f":"SUM(GX46:GX55)","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"SUM(HC46:HC55)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL45&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"SUM(HN46:HN55)","v":0},{"$f":"SUM(HO46:HO55)","v":0},null,{"$f":"SUM(HQ46:HQ55)","v":0},1,4.1020051026362057E-3,null,{"$f":"SUM(HU46:HU55)","v":0},{"$f":"SUM(HV46:HV55)","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"SUM(IB46:IB55)","v":0},null,null,null,null,{"$f":"SUM(IG46:IG55)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO45&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ46:IQ55)","v":0},null,{"$f":"SUM(IS46:IS55)","v":0},1,8.5394205433827558E-2,null,1,{"$f":"SUM(IX46:IX55)","v":0},1,8.5394205433827558E-2,null,{"$f":"SUM(JB46:JB55)","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"SUM(JG46:JG55)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A45,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP45&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"SUM(JR46:JR55)","v":0},{"$f":"SUM(JS46:JS55)","v":0},null,{"$f":"SUM(JU46:JU55)","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"SUM(KE46:KE55)","v":0},{"$f":"SUM(KF46:KF55)","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"SUM(KJ46:KJ55)","v":0},{"$f":"SUM(KK46:KK55)","v":0},null,{"$f":"SUM(KM46:KM55)","v":0},{"$f":"SUM(KN46:KN55)","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"SUM(KT46:KT55)","v":0},null,null,null,null,{"$f":"SUM(KY46:KY55)","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_3 Regular","Regular",{"$f":"IF(C46=0,0,IF(A46=0,0,INDEX(Params!$B$5:$G$15,MATCH(C46,Params!$A$5:$A$15,0),MATCH(A46,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G46&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E46*Energia!K46*1000*H46","v":0},{"$f":"$F46*Potencia!K46*12*1000*$I46","v":0},null,{"$f":"$E46*Energia!Y46*1000*H46","v":0},1,0,null,{"$f":"$O46*Energia!Y46*(1-$D46)*1000*H46","v":0},{"$f":"$F46*Potencia!K46*(1-$D46)*12*1000*$I46","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U46*Energia!U46*(1-$D46)*1000*$H46","v":0},{"$f":"$U46*Energia!V46*(1-$D46)*1000*$H46","v":0},{"$f":"$U46*Energia!W46*(1-$D46)*1000*$H46","v":0},{"$f":"$U46*Energia!X46*(1-$D46)*1000*$H46","v":0},{"$f":"SUMPRODUCT(X46:AA46,Params!$B$19:$E$19)","v":0},{"$f":"$V46*Potencia!G46*(1-$D46)*12*1000*$I46","v":0},{"$f":"$V46*Potencia!H46*(1-$D46)*12*1000*$I46","v":0},{"$f":"$V46*Potencia!I46*(1-$D46)*12*1000*$I46","v":0},{"$f":"$V46*Potencia!J46*(1-$D46)*12*1000*$I46","v":0},{"$f":"SUMPRODUCT(AC46:AF46,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK46*Energia!K46*1000*AM46","v":0},{"$f":"$AL46*Clientes!K46*12","v":0},null,{"$f":"$AK46*Energia!Y46*1000*AM46","v":0},1,0,null,{"$f":"$AS46*Energia!Y46*(1-$D46)*1000*AM46","v":0},{"$f":"$AL46*Clientes!K46*(1-$D46)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY46*Energia!U46*(1-$D46)*1000*$AM46","v":0},{"$f":"$AY46*Energia!V46*(1-$D46)*1000*$AM46","v":0},{"$f":"$AY46*Energia!W46*(1-$D46)*1000*$AM46","v":0},{"$f":"$AY46*Energia!X46*(1-$D46)*1000*$AM46","v":0},{"$f":"SUMPRODUCT(BB46:BE46,Params!$B$19:$E$19)","v":0},{"$f":"$AZ46*Clientes!G46*(1-$D46)*12","v":0},{"$f":"$AZ46*Clientes!H46*(1-$D46)*12","v":0},{"$f":"$AZ46*Clientes!I46*(1-$D46)*12","v":0},{"$f":"$AZ46*Clientes!J46*(1-$D46)*12","v":0},{"$f":"SUMPRODUCT(BG46:BJ46,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO46*Clientes!Q46","v":0},null,141.52000000000001,null,{"$f":"$BS46*Clientes!M46","v":0},{"$f":"$BS46*Clientes!N46","v":0},{"$f":"$BS46*Clientes!O46","v":0},{"$f":"$BS46*Clientes!P46","v":0},{"$f":"SUMPRODUCT(BU46:BX46,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB46*Energia!K46*1000*CC46","v":0},null,{"$f":"$CB46*Energia!Y46*1000*CC46","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH46*Energia!Y46*(1-$D46)*1000*CC46","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM46*Energia!U46*(1-$D46)*1000*$CC46","v":0},{"$f":"$CM46*Energia!V46*(1-$D46)*1000*$CC46","v":0},{"$f":"$CM46*Energia!W46*(1-$D46)*1000*$CC46","v":0},{"$f":"$CM46*Energia!X46*(1-$D46)*1000*$CC46","v":0},{"$f":"SUMPRODUCT(CO46:CR46,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV46*Energia!K46*1000*CW46","v":0},null,{"$f":"$CV46*Energia!Y46*1000*CW46","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB46*Energia!Y46*(1-$D46)*1000*CW46","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG46*Energia!U46*(1-$D46)*1000*$CW46","v":0},{"$f":"$DG46*Energia!V46*(1-$D46)*1000*$CW46","v":0},{"$f":"$DG46*Energia!W46*(1-$D46)*1000*$CW46","v":0},{"$f":"$DG46*Energia!X46*(1-$D46)*1000*$CW46","v":0},{"$f":"SUMPRODUCT(DI46:DL46,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP46*Energia!G46*1000/2*DQ46","v":0},null,{"$f":"$DP46*Energia!U46*1000/2*DQ46","v":0},1,1.50652209665633E-3,null,{"$f":"$DV46*Energia!U46*(1-$D46)*1000/2*DQ46","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA46*Energia!U46*(1-$D46)*1000/2*$DQ46","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK46&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ46*Energia!K46*1000*EL46","v":0},null,{"$f":"$EJ46*Energia!Y46*1000*EL46","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ46*Energia!Y46*1000*ES46*EL46","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV46*Energia!Y46*(1-$D46)*1000*EL46","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA46*Energia!U46*(1-$D46)*1000*$EL46","v":0},{"$f":"$FA46*Energia!V46*(1-$D46)*1000*$EL46","v":0},{"$f":"$FA46*Energia!W46*(1-$D46)*1000*$EL46","v":0},{"$f":"$FA46*Energia!X46*(1-$D46)*1000*$EL46","v":0},{"$f":"SUMPRODUCT(FC46:FF46,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL46&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ46*Energia!K46*1000*FM46","v":0},{"$f":"$FK46*Potencia!K46*12*1000*$FM46","v":0},null,{"$f":"$FJ46*Energia!Y46*1000*FM46","v":0},1,0,null,{"$f":"$FS46*Energia!Y46*(1-$D46)*1000*FM46","v":0},{"$f":"$FK46*Potencia!K46*(1-$D46)*12*1000*$FM46","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY46*Energia!U46*(1-$D46)*1000*$FM46","v":0},{"$f":"$FY46*Energia!V46*(1-$D46)*1000*$FM46","v":0},{"$f":"$FY46*Energia!W46*(1-$D46)*1000*$FM46","v":0},{"$f":"$FY46*Energia!X46*(1-$D46)*1000*$FM46","v":0},{"$f":"SUMPRODUCT(GB46:GE46,Params!$B$19:$E$19)","v":0},{"$f":"$FZ46*Potencia!G46*(1-$D46)*12*1000*$FM46","v":0},{"$f":"$FZ46*Potencia!H46*(1-$D46)*12*1000*$FM46","v":0},{"$f":"$FZ46*Potencia!I46*(1-$D46)*12*1000*$FM46","v":0},{"$f":"$FZ46*Potencia!J46*(1-$D46)*12*1000*$FM46","v":0},{"$f":"SUMPRODUCT(GG46:GJ46,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP46*Energia!G46*1000/2*GQ46","v":0},null,{"$f":"$GP46*Energia!U46*1000/2*GQ46","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV46*Energia!U46*(1-$D46)*1000/2*GQ46","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA46*Energia!U46*(1-$D46)*1000/2*$GQ46","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL46&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ46*Energia!G46*1000/2*HM46","v":0},{"$f":"$HK46*Potencia!G46*12*1000/2*$HM46","v":0},null,{"$f":"$HJ46*Energia!U46*1000/2*HM46","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS46*Energia!U46*(1-$D46)*1000/2*HM46","v":0},{"$f":"$HK46*Potencia!G46*(1-$D46)*12*1000/2*$HM46","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY46*Energia!U46*(1-$D46)*1000/2*$HM46","v":0},null,null,null,null,{"$f":"$HZ46*Potencia!G46*(1-$D46)*12*1000/2*$HM46","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO46&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN46*Energia!G46*1000/2*IP46","v":0},null,{"$f":"$IN46*Energia!U46*1000/2*IP46","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU46*Energia!U46*1000/2*IW46*$IP46","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ46*Energia!U46*(1-$D46)*1000/2*IP46","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE46*Energia!U46*(1-$D46)*1000/2*$IP46","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A46,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP46&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN46*Energia!G46*1000/2*JQ46","v":0},{"$f":"$JO46*Potencia!G46*12*1000/2*$JQ46","v":0},null,{"$f":"$JN46*Energia!U46*1000/2*JQ46","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW46*Energia!U46*1000/2*IF(JZ46<>0,JZ46,IF(JY46<>0,JY46*KD46,1))*JQ46","v":0},{"$f":"$JO46*Potencia!G46*12*1000/2*IF(JZ46=0,1,JZ46)*JQ46","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH46*Energia!$U46*1000/2*JQ46","v":0},{"$f":"$KI46*Potencia!$G46*12*1000/2*JQ46","v":0},null,{"$f":"$KH46*Energia!U46*(1-$D46)*1000/2*JQ46","v":0},{"$f":"$KI46*Potencia!G46*(1-$D46)*12*1000/2*$JQ46","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ46*Energia!U46*(1-$D46)*1000/2*$JQ46","v":0},null,null,null,null,{"$f":"$KR46*Potencia!G46*(1-$D46)*12*1000/2*$JQ46","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_3 Agro","Agro",{"$f":"IF(C47=0,0,IF(A47=0,0,INDEX(Params!$B$5:$G$15,MATCH(C47,Params!$A$5:$A$15,0),MATCH(A47,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G47&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E47*Energia!K47*1000*H47","v":0},{"$f":"$F47*Potencia!K47*12*1000*$I47","v":0},null,{"$f":"$E47*Energia!Y47*1000*H47","v":0},1,0,null,{"$f":"$O47*Energia!Y47*(1-$D47)*1000*H47","v":0},{"$f":"$F47*Potencia!K47*(1-$D47)*12*1000*$I47","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U47*Energia!U47*(1-$D47)*1000*$H47","v":0},{"$f":"$U47*Energia!V47*(1-$D47)*1000*$H47","v":0},{"$f":"$U47*Energia!W47*(1-$D47)*1000*$H47","v":0},{"$f":"$U47*Energia!X47*(1-$D47)*1000*$H47","v":0},{"$f":"SUMPRODUCT(X47:AA47,Params!$B$19:$E$19)","v":0},{"$f":"$V47*Potencia!G47*(1-$D47)*12*1000*$I47","v":0},{"$f":"$V47*Potencia!H47*(1-$D47)*12*1000*$I47","v":0},{"$f":"$V47*Potencia!I47*(1-$D47)*12*1000*$I47","v":0},{"$f":"$V47*Potencia!J47*(1-$D47)*12*1000*$I47","v":0},{"$f":"SUMPRODUCT(AC47:AF47,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK47*Energia!K47*1000*AM47","v":0},{"$f":"$AL47*Clientes!K47*12","v":0},null,{"$f":"$AK47*Energia!Y47*1000*AM47","v":0},1,0,null,{"$f":"$AS47*Energia!Y47*(1-$D47)*1000*AM47","v":0},{"$f":"$AL47*Clientes!K47*(1-$D47)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY47*Energia!U47*(1-$D47)*1000*$AM47","v":0},{"$f":"$AY47*Energia!V47*(1-$D47)*1000*$AM47","v":0},{"$f":"$AY47*Energia!W47*(1-$D47)*1000*$AM47","v":0},{"$f":"$AY47*Energia!X47*(1-$D47)*1000*$AM47","v":0},{"$f":"SUMPRODUCT(BB47:BE47,Params!$B$19:$E$19)","v":0},{"$f":"$AZ47*Clientes!G47*(1-$D47)*12","v":0},{"$f":"$AZ47*Clientes!H47*(1-$D47)*12","v":0},{"$f":"$AZ47*Clientes!I47*(1-$D47)*12","v":0},{"$f":"$AZ47*Clientes!J47*(1-$D47)*12","v":0},{"$f":"SUMPRODUCT(BG47:BJ47,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO47*Clientes!Q47","v":0},null,141.52000000000001,null,{"$f":"$BS47*Clientes!M47","v":0},{"$f":"$BS47*Clientes!N47","v":0},{"$f":"$BS47*Clientes!O47","v":0},{"$f":"$BS47*Clientes!P47","v":0},{"$f":"SUMPRODUCT(BU47:BX47,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB47*Energia!K47*1000*CC47","v":0},null,{"$f":"$CB47*Energia!Y47*1000*CC47","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH47*Energia!Y47*(1-$D47)*1000*CC47","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM47*Energia!U47*(1-$D47)*1000*$CC47","v":0},{"$f":"$CM47*Energia!V47*(1-$D47)*1000*$CC47","v":0},{"$f":"$CM47*Energia!W47*(1-$D47)*1000*$CC47","v":0},{"$f":"$CM47*Energia!X47*(1-$D47)*1000*$CC47","v":0},{"$f":"SUMPRODUCT(CO47:CR47,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV47*Energia!K47*1000*CW47","v":0},null,{"$f":"$CV47*Energia!Y47*1000*CW47","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB47*Energia!Y47*(1-$D47)*1000*CW47","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG47*Energia!U47*(1-$D47)*1000*$CW47","v":0},{"$f":"$DG47*Energia!V47*(1-$D47)*1000*$CW47","v":0},{"$f":"$DG47*Energia!W47*(1-$D47)*1000*$CW47","v":0},{"$f":"$DG47*Energia!X47*(1-$D47)*1000*$CW47","v":0},{"$f":"SUMPRODUCT(DI47:DL47,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP47*Energia!G47*1000/2*DQ47","v":0},null,{"$f":"$DP47*Energia!U47*1000/2*DQ47","v":0},1,1.50652209665633E-3,null,{"$f":"$DV47*Energia!U47*(1-$D47)*1000/2*DQ47","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA47*Energia!U47*(1-$D47)*1000/2*$DQ47","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK47&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ47*Energia!K47*1000*EL47","v":0},null,{"$f":"$EJ47*Energia!Y47*1000*EL47","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ47*Energia!Y47*1000*ES47*EL47","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV47*Energia!Y47*(1-$D47)*1000*EL47","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA47*Energia!U47*(1-$D47)*1000*$EL47","v":0},{"$f":"$FA47*Energia!V47*(1-$D47)*1000*$EL47","v":0},{"$f":"$FA47*Energia!W47*(1-$D47)*1000*$EL47","v":0},{"$f":"$FA47*Energia!X47*(1-$D47)*1000*$EL47","v":0},{"$f":"SUMPRODUCT(FC47:FF47,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL47&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ47*Energia!K47*1000*FM47","v":0},{"$f":"$FK47*Potencia!K47*12*1000*$FM47","v":0},null,{"$f":"$FJ47*Energia!Y47*1000*FM47","v":0},1,0,null,{"$f":"$FS47*Energia!Y47*(1-$D47)*1000*FM47","v":0},{"$f":"$FK47*Potencia!K47*(1-$D47)*12*1000*$FM47","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY47*Energia!U47*(1-$D47)*1000*$FM47","v":0},{"$f":"$FY47*Energia!V47*(1-$D47)*1000*$FM47","v":0},{"$f":"$FY47*Energia!W47*(1-$D47)*1000*$FM47","v":0},{"$f":"$FY47*Energia!X47*(1-$D47)*1000*$FM47","v":0},{"$f":"SUMPRODUCT(GB47:GE47,Params!$B$19:$E$19)","v":0},{"$f":"$FZ47*Potencia!G47*(1-$D47)*12*1000*$FM47","v":0},{"$f":"$FZ47*Potencia!H47*(1-$D47)*12*1000*$FM47","v":0},{"$f":"$FZ47*Potencia!I47*(1-$D47)*12*1000*$FM47","v":0},{"$f":"$FZ47*Potencia!J47*(1-$D47)*12*1000*$FM47","v":0},{"$f":"SUMPRODUCT(GG47:GJ47,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP47*Energia!G47*1000/2*GQ47","v":0},null,{"$f":"$GP47*Energia!U47*1000/2*GQ47","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV47*Energia!U47*(1-$D47)*1000/2*GQ47","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA47*Energia!U47*(1-$D47)*1000/2*$GQ47","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL47&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ47*Energia!G47*1000/2*HM47","v":0},{"$f":"$HK47*Potencia!G47*12*1000/2*$HM47","v":0},null,{"$f":"$HJ47*Energia!U47*1000/2*HM47","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS47*Energia!U47*(1-$D47)*1000/2*HM47","v":0},{"$f":"$HK47*Potencia!G47*(1-$D47)*12*1000/2*$HM47","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY47*Energia!U47*(1-$D47)*1000/2*$HM47","v":0},null,null,null,null,{"$f":"$HZ47*Potencia!G47*(1-$D47)*12*1000/2*$HM47","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO47&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN47*Energia!G47*1000/2*IP47","v":0},null,{"$f":"$IN47*Energia!U47*1000/2*IP47","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU47*Energia!U47*1000/2*IW47*$IP47","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ47*Energia!U47*(1-$D47)*1000/2*IP47","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE47*Energia!U47*(1-$D47)*1000/2*$IP47","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A47,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP47&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN47*Energia!G47*1000/2*JQ47","v":0},{"$f":"$JO47*Potencia!G47*12*1000/2*$JQ47","v":0},null,{"$f":"$JN47*Energia!U47*1000/2*JQ47","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW47*Energia!U47*1000/2*IF(JZ47<>0,JZ47,IF(JY47<>0,JY47*KD47,1))*JQ47","v":0},{"$f":"$JO47*Potencia!G47*12*1000/2*IF(JZ47=0,1,JZ47)*JQ47","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH47*Energia!$U47*1000/2*JQ47","v":0},{"$f":"$KI47*Potencia!$G47*12*1000/2*JQ47","v":0},null,{"$f":"$KH47*Energia!U47*(1-$D47)*1000/2*JQ47","v":0},{"$f":"$KI47*Potencia!G47*(1-$D47)*12*1000/2*$JQ47","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ47*Energia!U47*(1-$D47)*1000/2*$JQ47","v":0},null,null,null,null,{"$f":"$KR47*Potencia!G47*(1-$D47)*12*1000/2*$JQ47","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_3 Jub. 1","Jub. 1",{"$f":"IF(C48=0,0,IF(A48=0,0,INDEX(Params!$B$5:$G$15,MATCH(C48,Params!$A$5:$A$15,0),MATCH(A48,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G48&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E48*Energia!K48*1000*H48","v":0},{"$f":"$F48*Potencia!K48*12*1000*$I48","v":0},null,{"$f":"$E48*Energia!Y48*1000*H48","v":0},1,0,null,{"$f":"$O48*Energia!Y48*(1-$D48)*1000*H48","v":0},{"$f":"$F48*Potencia!K48*(1-$D48)*12*1000*$I48","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U48*Energia!U48*(1-$D48)*1000*$H48","v":0},{"$f":"$U48*Energia!V48*(1-$D48)*1000*$H48","v":0},{"$f":"$U48*Energia!W48*(1-$D48)*1000*$H48","v":0},{"$f":"$U48*Energia!X48*(1-$D48)*1000*$H48","v":0},{"$f":"SUMPRODUCT(X48:AA48,Params!$B$19:$E$19)","v":0},{"$f":"$V48*Potencia!G48*(1-$D48)*12*1000*$I48","v":0},{"$f":"$V48*Potencia!H48*(1-$D48)*12*1000*$I48","v":0},{"$f":"$V48*Potencia!I48*(1-$D48)*12*1000*$I48","v":0},{"$f":"$V48*Potencia!J48*(1-$D48)*12*1000*$I48","v":0},{"$f":"SUMPRODUCT(AC48:AF48,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK48*Energia!K48*1000*AM48","v":0},{"$f":"$AL48*Clientes!K48*12","v":0},null,{"$f":"$AK48*Energia!Y48*1000*AM48","v":0},1,0,null,{"$f":"$AS48*Energia!Y48*(1-$D48)*1000*AM48","v":0},{"$f":"$AL48*Clientes!K48*(1-$D48)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY48*Energia!U48*(1-$D48)*1000*$AM48","v":0},{"$f":"$AY48*Energia!V48*(1-$D48)*1000*$AM48","v":0},{"$f":"$AY48*Energia!W48*(1-$D48)*1000*$AM48","v":0},{"$f":"$AY48*Energia!X48*(1-$D48)*1000*$AM48","v":0},{"$f":"SUMPRODUCT(BB48:BE48,Params!$B$19:$E$19)","v":0},{"$f":"$AZ48*Clientes!G48*(1-$D48)*12","v":0},{"$f":"$AZ48*Clientes!H48*(1-$D48)*12","v":0},{"$f":"$AZ48*Clientes!I48*(1-$D48)*12","v":0},{"$f":"$AZ48*Clientes!J48*(1-$D48)*12","v":0},{"$f":"SUMPRODUCT(BG48:BJ48,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO48*Clientes!Q48","v":0},null,141.52000000000001,null,{"$f":"$BS48*Clientes!M48","v":0},{"$f":"$BS48*Clientes!N48","v":0},{"$f":"$BS48*Clientes!O48","v":0},{"$f":"$BS48*Clientes!P48","v":0},{"$f":"SUMPRODUCT(BU48:BX48,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB48*Energia!K48*1000*CC48","v":0},null,{"$f":"$CB48*Energia!Y48*1000*CC48","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH48*Energia!Y48*(1-$D48)*1000*CC48","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM48*Energia!U48*(1-$D48)*1000*$CC48","v":0},{"$f":"$CM48*Energia!V48*(1-$D48)*1000*$CC48","v":0},{"$f":"$CM48*Energia!W48*(1-$D48)*1000*$CC48","v":0},{"$f":"$CM48*Energia!X48*(1-$D48)*1000*$CC48","v":0},{"$f":"SUMPRODUCT(CO48:CR48,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV48*Energia!K48*1000*CW48","v":0},null,{"$f":"$CV48*Energia!Y48*1000*CW48","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB48*Energia!Y48*(1-$D48)*1000*CW48","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG48*Energia!U48*(1-$D48)*1000*$CW48","v":0},{"$f":"$DG48*Energia!V48*(1-$D48)*1000*$CW48","v":0},{"$f":"$DG48*Energia!W48*(1-$D48)*1000*$CW48","v":0},{"$f":"$DG48*Energia!X48*(1-$D48)*1000*$CW48","v":0},{"$f":"SUMPRODUCT(DI48:DL48,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP48*Energia!G48*1000/2*DQ48","v":0},null,{"$f":"$DP48*Energia!U48*1000/2*DQ48","v":0},1,1.50652209665633E-3,null,{"$f":"$DV48*Energia!U48*(1-$D48)*1000/2*DQ48","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA48*Energia!U48*(1-$D48)*1000/2*$DQ48","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK48&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ48*Energia!K48*1000*EL48","v":0},null,{"$f":"$EJ48*Energia!Y48*1000*EL48","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ48*Energia!Y48*1000*ES48*EL48","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV48*Energia!Y48*(1-$D48)*1000*EL48","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA48*Energia!U48*(1-$D48)*1000*$EL48","v":0},{"$f":"$FA48*Energia!V48*(1-$D48)*1000*$EL48","v":0},{"$f":"$FA48*Energia!W48*(1-$D48)*1000*$EL48","v":0},{"$f":"$FA48*Energia!X48*(1-$D48)*1000*$EL48","v":0},{"$f":"SUMPRODUCT(FC48:FF48,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL48&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ48*Energia!K48*1000*FM48","v":0},{"$f":"$FK48*Potencia!K48*12*1000*$FM48","v":0},null,{"$f":"$FJ48*Energia!Y48*1000*FM48","v":0},1,0,null,{"$f":"$FS48*Energia!Y48*(1-$D48)*1000*FM48","v":0},{"$f":"$FK48*Potencia!K48*(1-$D48)*12*1000*$FM48","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY48*Energia!U48*(1-$D48)*1000*$FM48","v":0},{"$f":"$FY48*Energia!V48*(1-$D48)*1000*$FM48","v":0},{"$f":"$FY48*Energia!W48*(1-$D48)*1000*$FM48","v":0},{"$f":"$FY48*Energia!X48*(1-$D48)*1000*$FM48","v":0},{"$f":"SUMPRODUCT(GB48:GE48,Params!$B$19:$E$19)","v":0},{"$f":"$FZ48*Potencia!G48*(1-$D48)*12*1000*$FM48","v":0},{"$f":"$FZ48*Potencia!H48*(1-$D48)*12*1000*$FM48","v":0},{"$f":"$FZ48*Potencia!I48*(1-$D48)*12*1000*$FM48","v":0},{"$f":"$FZ48*Potencia!J48*(1-$D48)*12*1000*$FM48","v":0},{"$f":"SUMPRODUCT(GG48:GJ48,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP48*Energia!G48*1000/2*GQ48","v":0},null,{"$f":"$GP48*Energia!U48*1000/2*GQ48","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV48*Energia!U48*(1-$D48)*1000/2*GQ48","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA48*Energia!U48*(1-$D48)*1000/2*$GQ48","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL48&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ48*Energia!G48*1000/2*HM48","v":0},{"$f":"$HK48*Potencia!G48*12*1000/2*$HM48","v":0},null,{"$f":"$HJ48*Energia!U48*1000/2*HM48","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS48*Energia!U48*(1-$D48)*1000/2*HM48","v":0},{"$f":"$HK48*Potencia!G48*(1-$D48)*12*1000/2*$HM48","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY48*Energia!U48*(1-$D48)*1000/2*$HM48","v":0},null,null,null,null,{"$f":"$HZ48*Potencia!G48*(1-$D48)*12*1000/2*$HM48","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO48&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN48*Energia!G48*1000/2*IP48","v":0},null,{"$f":"$IN48*Energia!U48*1000/2*IP48","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU48*Energia!U48*1000/2*IW48*$IP48","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ48*Energia!U48*(1-$D48)*1000/2*IP48","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE48*Energia!U48*(1-$D48)*1000/2*$IP48","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A48,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP48&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN48*Energia!G48*1000/2*JQ48","v":0},{"$f":"$JO48*Potencia!G48*12*1000/2*$JQ48","v":0},null,{"$f":"$JN48*Energia!U48*1000/2*JQ48","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW48*Energia!U48*1000/2*IF(JZ48<>0,JZ48,IF(JY48<>0,JY48*KD48,1))*JQ48","v":0},{"$f":"$JO48*Potencia!G48*12*1000/2*IF(JZ48=0,1,JZ48)*JQ48","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH48*Energia!$U48*1000/2*JQ48","v":0},{"$f":"$KI48*Potencia!$G48*12*1000/2*JQ48","v":0},null,{"$f":"$KH48*Energia!U48*(1-$D48)*1000/2*JQ48","v":0},{"$f":"$KI48*Potencia!G48*(1-$D48)*12*1000/2*$JQ48","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ48*Energia!U48*(1-$D48)*1000/2*$JQ48","v":0},null,null,null,null,{"$f":"$KR48*Potencia!G48*(1-$D48)*12*1000/2*$JQ48","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_3 Jub. 2","Jub. 2",{"$f":"IF(C49=0,0,IF(A49=0,0,INDEX(Params!$B$5:$G$15,MATCH(C49,Params!$A$5:$A$15,0),MATCH(A49,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G49&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E49*Energia!K49*1000*H49","v":0},{"$f":"$F49*Potencia!K49*12*1000*$I49","v":0},null,{"$f":"$E49*Energia!Y49*1000*H49","v":0},1,0,null,{"$f":"$O49*Energia!Y49*(1-$D49)*1000*H49","v":0},{"$f":"$F49*Potencia!K49*(1-$D49)*12*1000*$I49","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U49*Energia!U49*(1-$D49)*1000*$H49","v":0},{"$f":"$U49*Energia!V49*(1-$D49)*1000*$H49","v":0},{"$f":"$U49*Energia!W49*(1-$D49)*1000*$H49","v":0},{"$f":"$U49*Energia!X49*(1-$D49)*1000*$H49","v":0},{"$f":"SUMPRODUCT(X49:AA49,Params!$B$19:$E$19)","v":0},{"$f":"$V49*Potencia!G49*(1-$D49)*12*1000*$I49","v":0},{"$f":"$V49*Potencia!H49*(1-$D49)*12*1000*$I49","v":0},{"$f":"$V49*Potencia!I49*(1-$D49)*12*1000*$I49","v":0},{"$f":"$V49*Potencia!J49*(1-$D49)*12*1000*$I49","v":0},{"$f":"SUMPRODUCT(AC49:AF49,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK49*Energia!K49*1000*AM49","v":0},{"$f":"$AL49*Clientes!K49*12","v":0},null,{"$f":"$AK49*Energia!Y49*1000*AM49","v":0},1,0,null,{"$f":"$AS49*Energia!Y49*(1-$D49)*1000*AM49","v":0},{"$f":"$AL49*Clientes!K49*(1-$D49)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY49*Energia!U49*(1-$D49)*1000*$AM49","v":0},{"$f":"$AY49*Energia!V49*(1-$D49)*1000*$AM49","v":0},{"$f":"$AY49*Energia!W49*(1-$D49)*1000*$AM49","v":0},{"$f":"$AY49*Energia!X49*(1-$D49)*1000*$AM49","v":0},{"$f":"SUMPRODUCT(BB49:BE49,Params!$B$19:$E$19)","v":0},{"$f":"$AZ49*Clientes!G49*(1-$D49)*12","v":0},{"$f":"$AZ49*Clientes!H49*(1-$D49)*12","v":0},{"$f":"$AZ49*Clientes!I49*(1-$D49)*12","v":0},{"$f":"$AZ49*Clientes!J49*(1-$D49)*12","v":0},{"$f":"SUMPRODUCT(BG49:BJ49,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO49*Clientes!Q49","v":0},null,141.52000000000001,null,{"$f":"$BS49*Clientes!M49","v":0},{"$f":"$BS49*Clientes!N49","v":0},{"$f":"$BS49*Clientes!O49","v":0},{"$f":"$BS49*Clientes!P49","v":0},{"$f":"SUMPRODUCT(BU49:BX49,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB49*Energia!K49*1000*CC49","v":0},null,{"$f":"$CB49*Energia!Y49*1000*CC49","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH49*Energia!Y49*(1-$D49)*1000*CC49","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM49*Energia!U49*(1-$D49)*1000*$CC49","v":0},{"$f":"$CM49*Energia!V49*(1-$D49)*1000*$CC49","v":0},{"$f":"$CM49*Energia!W49*(1-$D49)*1000*$CC49","v":0},{"$f":"$CM49*Energia!X49*(1-$D49)*1000*$CC49","v":0},{"$f":"SUMPRODUCT(CO49:CR49,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV49*Energia!K49*1000*CW49","v":0},null,{"$f":"$CV49*Energia!Y49*1000*CW49","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB49*Energia!Y49*(1-$D49)*1000*CW49","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG49*Energia!U49*(1-$D49)*1000*$CW49","v":0},{"$f":"$DG49*Energia!V49*(1-$D49)*1000*$CW49","v":0},{"$f":"$DG49*Energia!W49*(1-$D49)*1000*$CW49","v":0},{"$f":"$DG49*Energia!X49*(1-$D49)*1000*$CW49","v":0},{"$f":"SUMPRODUCT(DI49:DL49,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP49*Energia!G49*1000/2*DQ49","v":0},null,{"$f":"$DP49*Energia!U49*1000/2*DQ49","v":0},1,1.50652209665633E-3,null,{"$f":"$DV49*Energia!U49*(1-$D49)*1000/2*DQ49","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA49*Energia!U49*(1-$D49)*1000/2*$DQ49","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK49&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ49*Energia!K49*1000*EL49","v":0},null,{"$f":"$EJ49*Energia!Y49*1000*EL49","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ49*Energia!Y49*1000*ES49*EL49","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV49*Energia!Y49*(1-$D49)*1000*EL49","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA49*Energia!U49*(1-$D49)*1000*$EL49","v":0},{"$f":"$FA49*Energia!V49*(1-$D49)*1000*$EL49","v":0},{"$f":"$FA49*Energia!W49*(1-$D49)*1000*$EL49","v":0},{"$f":"$FA49*Energia!X49*(1-$D49)*1000*$EL49","v":0},{"$f":"SUMPRODUCT(FC49:FF49,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL49&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ49*Energia!K49*1000*FM49","v":0},{"$f":"$FK49*Potencia!K49*12*1000*$FM49","v":0},null,{"$f":"$FJ49*Energia!Y49*1000*FM49","v":0},1,0,null,{"$f":"$FS49*Energia!Y49*(1-$D49)*1000*FM49","v":0},{"$f":"$FK49*Potencia!K49*(1-$D49)*12*1000*$FM49","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY49*Energia!U49*(1-$D49)*1000*$FM49","v":0},{"$f":"$FY49*Energia!V49*(1-$D49)*1000*$FM49","v":0},{"$f":"$FY49*Energia!W49*(1-$D49)*1000*$FM49","v":0},{"$f":"$FY49*Energia!X49*(1-$D49)*1000*$FM49","v":0},{"$f":"SUMPRODUCT(GB49:GE49,Params!$B$19:$E$19)","v":0},{"$f":"$FZ49*Potencia!G49*(1-$D49)*12*1000*$FM49","v":0},{"$f":"$FZ49*Potencia!H49*(1-$D49)*12*1000*$FM49","v":0},{"$f":"$FZ49*Potencia!I49*(1-$D49)*12*1000*$FM49","v":0},{"$f":"$FZ49*Potencia!J49*(1-$D49)*12*1000*$FM49","v":0},{"$f":"SUMPRODUCT(GG49:GJ49,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP49*Energia!G49*1000/2*GQ49","v":0},null,{"$f":"$GP49*Energia!U49*1000/2*GQ49","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV49*Energia!U49*(1-$D49)*1000/2*GQ49","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA49*Energia!U49*(1-$D49)*1000/2*$GQ49","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL49&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ49*Energia!G49*1000/2*HM49","v":0},{"$f":"$HK49*Potencia!G49*12*1000/2*$HM49","v":0},null,{"$f":"$HJ49*Energia!U49*1000/2*HM49","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS49*Energia!U49*(1-$D49)*1000/2*HM49","v":0},{"$f":"$HK49*Potencia!G49*(1-$D49)*12*1000/2*$HM49","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY49*Energia!U49*(1-$D49)*1000/2*$HM49","v":0},null,null,null,null,{"$f":"$HZ49*Potencia!G49*(1-$D49)*12*1000/2*$HM49","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO49&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN49*Energia!G49*1000/2*IP49","v":0},null,{"$f":"$IN49*Energia!U49*1000/2*IP49","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU49*Energia!U49*1000/2*IW49*$IP49","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ49*Energia!U49*(1-$D49)*1000/2*IP49","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE49*Energia!U49*(1-$D49)*1000/2*$IP49","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A49,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP49&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN49*Energia!G49*1000/2*JQ49","v":0},{"$f":"$JO49*Potencia!G49*12*1000/2*$JQ49","v":0},null,{"$f":"$JN49*Energia!U49*1000/2*JQ49","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW49*Energia!U49*1000/2*IF(JZ49<>0,JZ49,IF(JY49<>0,JY49*KD49,1))*JQ49","v":0},{"$f":"$JO49*Potencia!G49*12*1000/2*IF(JZ49=0,1,JZ49)*JQ49","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH49*Energia!$U49*1000/2*JQ49","v":0},{"$f":"$KI49*Potencia!$G49*12*1000/2*JQ49","v":0},null,{"$f":"$KH49*Energia!U49*(1-$D49)*1000/2*JQ49","v":0},{"$f":"$KI49*Potencia!G49*(1-$D49)*12*1000/2*$JQ49","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ49*Energia!U49*(1-$D49)*1000/2*$JQ49","v":0},null,null,null,null,{"$f":"$KR49*Potencia!G49*(1-$D49)*12*1000/2*$JQ49","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_3 Político","Part Político",{"$f":"IF(C50=0,0,IF(A50=0,0,INDEX(Params!$B$5:$G$15,MATCH(C50,Params!$A$5:$A$15,0),MATCH(A50,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G50&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E50*Energia!K50*1000*H50","v":0},{"$f":"$F50*Potencia!K50*12*1000*$I50","v":0},null,{"$f":"$E50*Energia!Y50*1000*H50","v":0},1,0,null,{"$f":"$O50*Energia!Y50*(1-$D50)*1000*H50","v":0},{"$f":"$F50*Potencia!K50*(1-$D50)*12*1000*$I50","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U50*Energia!U50*(1-$D50)*1000*$H50","v":0},{"$f":"$U50*Energia!V50*(1-$D50)*1000*$H50","v":0},{"$f":"$U50*Energia!W50*(1-$D50)*1000*$H50","v":0},{"$f":"$U50*Energia!X50*(1-$D50)*1000*$H50","v":0},{"$f":"SUMPRODUCT(X50:AA50,Params!$B$19:$E$19)","v":0},{"$f":"$V50*Potencia!G50*(1-$D50)*12*1000*$I50","v":0},{"$f":"$V50*Potencia!H50*(1-$D50)*12*1000*$I50","v":0},{"$f":"$V50*Potencia!I50*(1-$D50)*12*1000*$I50","v":0},{"$f":"$V50*Potencia!J50*(1-$D50)*12*1000*$I50","v":0},{"$f":"SUMPRODUCT(AC50:AF50,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK50*Energia!K50*1000*AM50","v":0},{"$f":"$AL50*Clientes!K50*12","v":0},null,{"$f":"$AK50*Energia!Y50*1000*AM50","v":0},1,0,null,{"$f":"$AS50*Energia!Y50*(1-$D50)*1000*AM50","v":0},{"$f":"$AL50*Clientes!K50*(1-$D50)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY50*Energia!U50*(1-$D50)*1000*$AM50","v":0},{"$f":"$AY50*Energia!V50*(1-$D50)*1000*$AM50","v":0},{"$f":"$AY50*Energia!W50*(1-$D50)*1000*$AM50","v":0},{"$f":"$AY50*Energia!X50*(1-$D50)*1000*$AM50","v":0},{"$f":"SUMPRODUCT(BB50:BE50,Params!$B$19:$E$19)","v":0},{"$f":"$AZ50*Clientes!G50*(1-$D50)*12","v":0},{"$f":"$AZ50*Clientes!H50*(1-$D50)*12","v":0},{"$f":"$AZ50*Clientes!I50*(1-$D50)*12","v":0},{"$f":"$AZ50*Clientes!J50*(1-$D50)*12","v":0},{"$f":"SUMPRODUCT(BG50:BJ50,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO50*Clientes!Q50","v":0},null,141.52000000000001,null,{"$f":"$BS50*Clientes!M50","v":0},{"$f":"$BS50*Clientes!N50","v":0},{"$f":"$BS50*Clientes!O50","v":0},{"$f":"$BS50*Clientes!P50","v":0},{"$f":"SUMPRODUCT(BU50:BX50,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB50*Energia!K50*1000*CC50","v":0},null,{"$f":"$CB50*Energia!Y50*1000*CC50","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH50*Energia!Y50*(1-$D50)*1000*CC50","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM50*Energia!U50*(1-$D50)*1000*$CC50","v":0},{"$f":"$CM50*Energia!V50*(1-$D50)*1000*$CC50","v":0},{"$f":"$CM50*Energia!W50*(1-$D50)*1000*$CC50","v":0},{"$f":"$CM50*Energia!X50*(1-$D50)*1000*$CC50","v":0},{"$f":"SUMPRODUCT(CO50:CR50,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV50*Energia!K50*1000*CW50","v":0},null,{"$f":"$CV50*Energia!Y50*1000*CW50","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB50*Energia!Y50*(1-$D50)*1000*CW50","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG50*Energia!U50*(1-$D50)*1000*$CW50","v":0},{"$f":"$DG50*Energia!V50*(1-$D50)*1000*$CW50","v":0},{"$f":"$DG50*Energia!W50*(1-$D50)*1000*$CW50","v":0},{"$f":"$DG50*Energia!X50*(1-$D50)*1000*$CW50","v":0},{"$f":"SUMPRODUCT(DI50:DL50,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP50*Energia!G50*1000/2*DQ50","v":0},null,{"$f":"$DP50*Energia!U50*1000/2*DQ50","v":0},1,1.50652209665633E-3,null,{"$f":"$DV50*Energia!U50*(1-$D50)*1000/2*DQ50","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA50*Energia!U50*(1-$D50)*1000/2*$DQ50","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK50&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ50*Energia!K50*1000*EL50","v":0},null,{"$f":"$EJ50*Energia!Y50*1000*EL50","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ50*Energia!Y50*1000*ES50*EL50","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV50*Energia!Y50*(1-$D50)*1000*EL50","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA50*Energia!U50*(1-$D50)*1000*$EL50","v":0},{"$f":"$FA50*Energia!V50*(1-$D50)*1000*$EL50","v":0},{"$f":"$FA50*Energia!W50*(1-$D50)*1000*$EL50","v":0},{"$f":"$FA50*Energia!X50*(1-$D50)*1000*$EL50","v":0},{"$f":"SUMPRODUCT(FC50:FF50,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL50&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ50*Energia!K50*1000*FM50","v":0},{"$f":"$FK50*Potencia!K50*12*1000*$FM50","v":0},null,{"$f":"$FJ50*Energia!Y50*1000*FM50","v":0},1,0,null,{"$f":"$FS50*Energia!Y50*(1-$D50)*1000*FM50","v":0},{"$f":"$FK50*Potencia!K50*(1-$D50)*12*1000*$FM50","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY50*Energia!U50*(1-$D50)*1000*$FM50","v":0},{"$f":"$FY50*Energia!V50*(1-$D50)*1000*$FM50","v":0},{"$f":"$FY50*Energia!W50*(1-$D50)*1000*$FM50","v":0},{"$f":"$FY50*Energia!X50*(1-$D50)*1000*$FM50","v":0},{"$f":"SUMPRODUCT(GB50:GE50,Params!$B$19:$E$19)","v":0},{"$f":"$FZ50*Potencia!G50*(1-$D50)*12*1000*$FM50","v":0},{"$f":"$FZ50*Potencia!H50*(1-$D50)*12*1000*$FM50","v":0},{"$f":"$FZ50*Potencia!I50*(1-$D50)*12*1000*$FM50","v":0},{"$f":"$FZ50*Potencia!J50*(1-$D50)*12*1000*$FM50","v":0},{"$f":"SUMPRODUCT(GG50:GJ50,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP50*Energia!G50*1000/2*GQ50","v":0},null,{"$f":"$GP50*Energia!U50*1000/2*GQ50","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV50*Energia!U50*(1-$D50)*1000/2*GQ50","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA50*Energia!U50*(1-$D50)*1000/2*$GQ50","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL50&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ50*Energia!G50*1000/2*HM50","v":0},{"$f":"$HK50*Potencia!G50*12*1000/2*$HM50","v":0},null,{"$f":"$HJ50*Energia!U50*1000/2*HM50","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS50*Energia!U50*(1-$D50)*1000/2*HM50","v":0},{"$f":"$HK50*Potencia!G50*(1-$D50)*12*1000/2*$HM50","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY50*Energia!U50*(1-$D50)*1000/2*$HM50","v":0},null,null,null,null,{"$f":"$HZ50*Potencia!G50*(1-$D50)*12*1000/2*$HM50","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO50&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN50*Energia!G50*1000/2*IP50","v":0},null,{"$f":"$IN50*Energia!U50*1000/2*IP50","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU50*Energia!U50*1000/2*IW50*$IP50","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ50*Energia!U50*(1-$D50)*1000/2*IP50","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE50*Energia!U50*(1-$D50)*1000/2*$IP50","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A50,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP50&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN50*Energia!G50*1000/2*JQ50","v":0},{"$f":"$JO50*Potencia!G50*12*1000/2*$JQ50","v":0},null,{"$f":"$JN50*Energia!U50*1000/2*JQ50","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW50*Energia!U50*1000/2*IF(JZ50<>0,JZ50,IF(JY50<>0,JY50*KD50,1))*JQ50","v":0},{"$f":"$JO50*Potencia!G50*12*1000/2*IF(JZ50=0,1,JZ50)*JQ50","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH50*Energia!$U50*1000/2*JQ50","v":0},{"$f":"$KI50*Potencia!$G50*12*1000/2*JQ50","v":0},null,{"$f":"$KH50*Energia!U50*(1-$D50)*1000/2*JQ50","v":0},{"$f":"$KI50*Potencia!G50*(1-$D50)*12*1000/2*$JQ50","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ50*Energia!U50*(1-$D50)*1000/2*$JQ50","v":0},null,null,null,null,{"$f":"$KR50*Potencia!G50*(1-$D50)*12*1000/2*$JQ50","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_3 Discap.","Discapacitados",{"$f":"IF(C51=0,0,IF(A51=0,0,INDEX(Params!$B$5:$G$15,MATCH(C51,Params!$A$5:$A$15,0),MATCH(A51,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G51&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E51*Energia!K51*1000*H51","v":0},{"$f":"$F51*Potencia!K51*12*1000*$I51","v":0},null,{"$f":"$E51*Energia!Y51*1000*H51","v":0},1,0,null,{"$f":"$O51*Energia!Y51*(1-$D51)*1000*H51","v":0},{"$f":"$F51*Potencia!K51*(1-$D51)*12*1000*$I51","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U51*Energia!U51*(1-$D51)*1000*$H51","v":0},{"$f":"$U51*Energia!V51*(1-$D51)*1000*$H51","v":0},{"$f":"$U51*Energia!W51*(1-$D51)*1000*$H51","v":0},{"$f":"$U51*Energia!X51*(1-$D51)*1000*$H51","v":0},{"$f":"SUMPRODUCT(X51:AA51,Params!$B$19:$E$19)","v":0},{"$f":"$V51*Potencia!G51*(1-$D51)*12*1000*$I51","v":0},{"$f":"$V51*Potencia!H51*(1-$D51)*12*1000*$I51","v":0},{"$f":"$V51*Potencia!I51*(1-$D51)*12*1000*$I51","v":0},{"$f":"$V51*Potencia!J51*(1-$D51)*12*1000*$I51","v":0},{"$f":"SUMPRODUCT(AC51:AF51,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK51*Energia!K51*1000*AM51","v":0},{"$f":"$AL51*Clientes!K51*12","v":0},null,{"$f":"$AK51*Energia!Y51*1000*AM51","v":0},1,0,null,{"$f":"$AS51*Energia!Y51*(1-$D51)*1000*AM51","v":0},{"$f":"$AL51*Clientes!K51*(1-$D51)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY51*Energia!U51*(1-$D51)*1000*$AM51","v":0},{"$f":"$AY51*Energia!V51*(1-$D51)*1000*$AM51","v":0},{"$f":"$AY51*Energia!W51*(1-$D51)*1000*$AM51","v":0},{"$f":"$AY51*Energia!X51*(1-$D51)*1000*$AM51","v":0},{"$f":"SUMPRODUCT(BB51:BE51,Params!$B$19:$E$19)","v":0},{"$f":"$AZ51*Clientes!G51*(1-$D51)*12","v":0},{"$f":"$AZ51*Clientes!H51*(1-$D51)*12","v":0},{"$f":"$AZ51*Clientes!I51*(1-$D51)*12","v":0},{"$f":"$AZ51*Clientes!J51*(1-$D51)*12","v":0},{"$f":"SUMPRODUCT(BG51:BJ51,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO51*Clientes!Q51","v":0},null,141.52000000000001,null,{"$f":"$BS51*Clientes!M51","v":0},{"$f":"$BS51*Clientes!N51","v":0},{"$f":"$BS51*Clientes!O51","v":0},{"$f":"$BS51*Clientes!P51","v":0},{"$f":"SUMPRODUCT(BU51:BX51,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB51*Energia!K51*1000*CC51","v":0},null,{"$f":"$CB51*Energia!Y51*1000*CC51","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH51*Energia!Y51*(1-$D51)*1000*CC51","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM51*Energia!U51*(1-$D51)*1000*$CC51","v":0},{"$f":"$CM51*Energia!V51*(1-$D51)*1000*$CC51","v":0},{"$f":"$CM51*Energia!W51*(1-$D51)*1000*$CC51","v":0},{"$f":"$CM51*Energia!X51*(1-$D51)*1000*$CC51","v":0},{"$f":"SUMPRODUCT(CO51:CR51,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV51*Energia!K51*1000*CW51","v":0},null,{"$f":"$CV51*Energia!Y51*1000*CW51","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB51*Energia!Y51*(1-$D51)*1000*CW51","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG51*Energia!U51*(1-$D51)*1000*$CW51","v":0},{"$f":"$DG51*Energia!V51*(1-$D51)*1000*$CW51","v":0},{"$f":"$DG51*Energia!W51*(1-$D51)*1000*$CW51","v":0},{"$f":"$DG51*Energia!X51*(1-$D51)*1000*$CW51","v":0},{"$f":"SUMPRODUCT(DI51:DL51,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP51*Energia!G51*1000/2*DQ51","v":0},null,{"$f":"$DP51*Energia!U51*1000/2*DQ51","v":0},1,1.50652209665633E-3,null,{"$f":"$DV51*Energia!U51*(1-$D51)*1000/2*DQ51","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA51*Energia!U51*(1-$D51)*1000/2*$DQ51","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK51&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ51*Energia!K51*1000*EL51","v":0},null,{"$f":"$EJ51*Energia!Y51*1000*EL51","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ51*Energia!Y51*1000*ES51*EL51","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV51*Energia!Y51*(1-$D51)*1000*EL51","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA51*Energia!U51*(1-$D51)*1000*$EL51","v":0},{"$f":"$FA51*Energia!V51*(1-$D51)*1000*$EL51","v":0},{"$f":"$FA51*Energia!W51*(1-$D51)*1000*$EL51","v":0},{"$f":"$FA51*Energia!X51*(1-$D51)*1000*$EL51","v":0},{"$f":"SUMPRODUCT(FC51:FF51,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL51&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ51*Energia!K51*1000*FM51","v":0},{"$f":"$FK51*Potencia!K51*12*1000*$FM51","v":0},null,{"$f":"$FJ51*Energia!Y51*1000*FM51","v":0},1,0,null,{"$f":"$FS51*Energia!Y51*(1-$D51)*1000*FM51","v":0},{"$f":"$FK51*Potencia!K51*(1-$D51)*12*1000*$FM51","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY51*Energia!U51*(1-$D51)*1000*$FM51","v":0},{"$f":"$FY51*Energia!V51*(1-$D51)*1000*$FM51","v":0},{"$f":"$FY51*Energia!W51*(1-$D51)*1000*$FM51","v":0},{"$f":"$FY51*Energia!X51*(1-$D51)*1000*$FM51","v":0},{"$f":"SUMPRODUCT(GB51:GE51,Params!$B$19:$E$19)","v":0},{"$f":"$FZ51*Potencia!G51*(1-$D51)*12*1000*$FM51","v":0},{"$f":"$FZ51*Potencia!H51*(1-$D51)*12*1000*$FM51","v":0},{"$f":"$FZ51*Potencia!I51*(1-$D51)*12*1000*$FM51","v":0},{"$f":"$FZ51*Potencia!J51*(1-$D51)*12*1000*$FM51","v":0},{"$f":"SUMPRODUCT(GG51:GJ51,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP51*Energia!G51*1000/2*GQ51","v":0},null,{"$f":"$GP51*Energia!U51*1000/2*GQ51","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV51*Energia!U51*(1-$D51)*1000/2*GQ51","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA51*Energia!U51*(1-$D51)*1000/2*$GQ51","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL51&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ51*Energia!G51*1000/2*HM51","v":0},{"$f":"$HK51*Potencia!G51*12*1000/2*$HM51","v":0},null,{"$f":"$HJ51*Energia!U51*1000/2*HM51","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS51*Energia!U51*(1-$D51)*1000/2*HM51","v":0},{"$f":"$HK51*Potencia!G51*(1-$D51)*12*1000/2*$HM51","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY51*Energia!U51*(1-$D51)*1000/2*$HM51","v":0},null,null,null,null,{"$f":"$HZ51*Potencia!G51*(1-$D51)*12*1000/2*$HM51","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO51&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN51*Energia!G51*1000/2*IP51","v":0},null,{"$f":"$IN51*Energia!U51*1000/2*IP51","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU51*Energia!U51*1000/2*IW51*$IP51","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ51*Energia!U51*(1-$D51)*1000/2*IP51","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE51*Energia!U51*(1-$D51)*1000/2*$IP51","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A51,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP51&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN51*Energia!G51*1000/2*JQ51","v":0},{"$f":"$JO51*Potencia!G51*12*1000/2*$JQ51","v":0},null,{"$f":"$JN51*Energia!U51*1000/2*JQ51","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW51*Energia!U51*1000/2*IF(JZ51<>0,JZ51,IF(JY51<>0,JY51*KD51,1))*JQ51","v":0},{"$f":"$JO51*Potencia!G51*12*1000/2*IF(JZ51=0,1,JZ51)*JQ51","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH51*Energia!$U51*1000/2*JQ51","v":0},{"$f":"$KI51*Potencia!$G51*12*1000/2*JQ51","v":0},null,{"$f":"$KH51*Energia!U51*(1-$D51)*1000/2*JQ51","v":0},{"$f":"$KI51*Potencia!G51*(1-$D51)*12*1000/2*$JQ51","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ51*Energia!U51*(1-$D51)*1000/2*$JQ51","v":0},null,null,null,null,{"$f":"$KR51*Potencia!G51*(1-$D51)*12*1000/2*$JQ51","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_3 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C52=0,0,IF(A52=0,0,INDEX(Params!$B$5:$G$15,MATCH(C52,Params!$A$5:$A$15,0),MATCH(A52,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G52&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E52*Energia!K52*1000*H52","v":0},{"$f":"$F52*Potencia!K52*12*1000*$I52","v":0},null,{"$f":"$E52*Energia!Y52*1000*H52","v":0},1,0,null,{"$f":"$O52*Energia!Y52*(1-$D52)*1000*H52","v":0},{"$f":"$F52*Potencia!K52*(1-$D52)*12*1000*$I52","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U52*Energia!U52*(1-$D52)*1000*$H52","v":0},{"$f":"$U52*Energia!V52*(1-$D52)*1000*$H52","v":0},{"$f":"$U52*Energia!W52*(1-$D52)*1000*$H52","v":0},{"$f":"$U52*Energia!X52*(1-$D52)*1000*$H52","v":0},{"$f":"SUMPRODUCT(X52:AA52,Params!$B$19:$E$19)","v":0},{"$f":"$V52*Potencia!G52*(1-$D52)*12*1000*$I52","v":0},{"$f":"$V52*Potencia!H52*(1-$D52)*12*1000*$I52","v":0},{"$f":"$V52*Potencia!I52*(1-$D52)*12*1000*$I52","v":0},{"$f":"$V52*Potencia!J52*(1-$D52)*12*1000*$I52","v":0},{"$f":"SUMPRODUCT(AC52:AF52,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK52*Energia!K52*1000*AM52","v":0},{"$f":"$AL52*Clientes!K52*12","v":0},null,{"$f":"$AK52*Energia!Y52*1000*AM52","v":0},1,0,null,{"$f":"$AS52*Energia!Y52*(1-$D52)*1000*AM52","v":0},{"$f":"$AL52*Clientes!K52*(1-$D52)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY52*Energia!U52*(1-$D52)*1000*$AM52","v":0},{"$f":"$AY52*Energia!V52*(1-$D52)*1000*$AM52","v":0},{"$f":"$AY52*Energia!W52*(1-$D52)*1000*$AM52","v":0},{"$f":"$AY52*Energia!X52*(1-$D52)*1000*$AM52","v":0},{"$f":"SUMPRODUCT(BB52:BE52,Params!$B$19:$E$19)","v":0},{"$f":"$AZ52*Clientes!G52*(1-$D52)*12","v":0},{"$f":"$AZ52*Clientes!H52*(1-$D52)*12","v":0},{"$f":"$AZ52*Clientes!I52*(1-$D52)*12","v":0},{"$f":"$AZ52*Clientes!J52*(1-$D52)*12","v":0},{"$f":"SUMPRODUCT(BG52:BJ52,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO52*Clientes!Q52","v":0},null,141.52000000000001,null,{"$f":"$BS52*Clientes!M52","v":0},{"$f":"$BS52*Clientes!N52","v":0},{"$f":"$BS52*Clientes!O52","v":0},{"$f":"$BS52*Clientes!P52","v":0},{"$f":"SUMPRODUCT(BU52:BX52,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB52*Energia!K52*1000*CC52","v":0},null,{"$f":"$CB52*Energia!Y52*1000*CC52","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH52*Energia!Y52*(1-$D52)*1000*CC52","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM52*Energia!U52*(1-$D52)*1000*$CC52","v":0},{"$f":"$CM52*Energia!V52*(1-$D52)*1000*$CC52","v":0},{"$f":"$CM52*Energia!W52*(1-$D52)*1000*$CC52","v":0},{"$f":"$CM52*Energia!X52*(1-$D52)*1000*$CC52","v":0},{"$f":"SUMPRODUCT(CO52:CR52,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV52*Energia!K52*1000*CW52","v":0},null,{"$f":"$CV52*Energia!Y52*1000*CW52","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB52*Energia!Y52*(1-$D52)*1000*CW52","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG52*Energia!U52*(1-$D52)*1000*$CW52","v":0},{"$f":"$DG52*Energia!V52*(1-$D52)*1000*$CW52","v":0},{"$f":"$DG52*Energia!W52*(1-$D52)*1000*$CW52","v":0},{"$f":"$DG52*Energia!X52*(1-$D52)*1000*$CW52","v":0},{"$f":"SUMPRODUCT(DI52:DL52,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP52*Energia!G52*1000/2*DQ52","v":0},null,{"$f":"$DP52*Energia!U52*1000/2*DQ52","v":0},1,1.50652209665633E-3,null,{"$f":"$DV52*Energia!U52*(1-$D52)*1000/2*DQ52","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA52*Energia!U52*(1-$D52)*1000/2*$DQ52","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK52&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ52*Energia!K52*1000*EL52","v":0},null,{"$f":"$EJ52*Energia!Y52*1000*EL52","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ52*Energia!Y52*1000*ES52*EL52","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV52*Energia!Y52*(1-$D52)*1000*EL52","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA52*Energia!U52*(1-$D52)*1000*$EL52","v":0},{"$f":"$FA52*Energia!V52*(1-$D52)*1000*$EL52","v":0},{"$f":"$FA52*Energia!W52*(1-$D52)*1000*$EL52","v":0},{"$f":"$FA52*Energia!X52*(1-$D52)*1000*$EL52","v":0},{"$f":"SUMPRODUCT(FC52:FF52,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL52&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ52*Energia!K52*1000*FM52","v":0},{"$f":"$FK52*Potencia!K52*12*1000*$FM52","v":0},null,{"$f":"$FJ52*Energia!Y52*1000*FM52","v":0},1,0,null,{"$f":"$FS52*Energia!Y52*(1-$D52)*1000*FM52","v":0},{"$f":"$FK52*Potencia!K52*(1-$D52)*12*1000*$FM52","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY52*Energia!U52*(1-$D52)*1000*$FM52","v":0},{"$f":"$FY52*Energia!V52*(1-$D52)*1000*$FM52","v":0},{"$f":"$FY52*Energia!W52*(1-$D52)*1000*$FM52","v":0},{"$f":"$FY52*Energia!X52*(1-$D52)*1000*$FM52","v":0},{"$f":"SUMPRODUCT(GB52:GE52,Params!$B$19:$E$19)","v":0},{"$f":"$FZ52*Potencia!G52*(1-$D52)*12*1000*$FM52","v":0},{"$f":"$FZ52*Potencia!H52*(1-$D52)*12*1000*$FM52","v":0},{"$f":"$FZ52*Potencia!I52*(1-$D52)*12*1000*$FM52","v":0},{"$f":"$FZ52*Potencia!J52*(1-$D52)*12*1000*$FM52","v":0},{"$f":"SUMPRODUCT(GG52:GJ52,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP52*Energia!G52*1000/2*GQ52","v":0},null,{"$f":"$GP52*Energia!U52*1000/2*GQ52","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV52*Energia!U52*(1-$D52)*1000/2*GQ52","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA52*Energia!U52*(1-$D52)*1000/2*$GQ52","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL52&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ52*Energia!G52*1000/2*HM52","v":0},{"$f":"$HK52*Potencia!G52*12*1000/2*$HM52","v":0},null,{"$f":"$HJ52*Energia!U52*1000/2*HM52","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS52*Energia!U52*(1-$D52)*1000/2*HM52","v":0},{"$f":"$HK52*Potencia!G52*(1-$D52)*12*1000/2*$HM52","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY52*Energia!U52*(1-$D52)*1000/2*$HM52","v":0},null,null,null,null,{"$f":"$HZ52*Potencia!G52*(1-$D52)*12*1000/2*$HM52","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO52&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN52*Energia!G52*1000/2*IP52","v":0},null,{"$f":"$IN52*Energia!U52*1000/2*IP52","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU52*Energia!U52*1000/2*IW52*$IP52","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ52*Energia!U52*(1-$D52)*1000/2*IP52","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE52*Energia!U52*(1-$D52)*1000/2*$IP52","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A52,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP52&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN52*Energia!G52*1000/2*JQ52","v":0},{"$f":"$JO52*Potencia!G52*12*1000/2*$JQ52","v":0},null,{"$f":"$JN52*Energia!U52*1000/2*JQ52","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW52*Energia!U52*1000/2*IF(JZ52<>0,JZ52,IF(JY52<>0,JY52*KD52,1))*JQ52","v":0},{"$f":"$JO52*Potencia!G52*12*1000/2*IF(JZ52=0,1,JZ52)*JQ52","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH52*Energia!$U52*1000/2*JQ52","v":0},{"$f":"$KI52*Potencia!$G52*12*1000/2*JQ52","v":0},null,{"$f":"$KH52*Energia!U52*(1-$D52)*1000/2*JQ52","v":0},{"$f":"$KI52*Potencia!G52*(1-$D52)*12*1000/2*$JQ52","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ52*Energia!U52*(1-$D52)*1000/2*$JQ52","v":0},null,null,null,null,{"$f":"$KR52*Potencia!G52*(1-$D52)*12*1000/2*$JQ52","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_3 Cruz Roja","Cruz Roja",{"$f":"IF(C53=0,0,IF(A53=0,0,INDEX(Params!$B$5:$G$15,MATCH(C53,Params!$A$5:$A$15,0),MATCH(A53,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G53&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E53*Energia!K53*1000*H53","v":0},{"$f":"$F53*Potencia!K53*12*1000*$I53","v":0},null,{"$f":"$E53*Energia!Y53*1000*H53","v":0},1,0,null,{"$f":"$O53*Energia!Y53*(1-$D53)*1000*H53","v":0},{"$f":"$F53*Potencia!K53*(1-$D53)*12*1000*$I53","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U53*Energia!U53*(1-$D53)*1000*$H53","v":0},{"$f":"$U53*Energia!V53*(1-$D53)*1000*$H53","v":0},{"$f":"$U53*Energia!W53*(1-$D53)*1000*$H53","v":0},{"$f":"$U53*Energia!X53*(1-$D53)*1000*$H53","v":0},{"$f":"SUMPRODUCT(X53:AA53,Params!$B$19:$E$19)","v":0},{"$f":"$V53*Potencia!G53*(1-$D53)*12*1000*$I53","v":0},{"$f":"$V53*Potencia!H53*(1-$D53)*12*1000*$I53","v":0},{"$f":"$V53*Potencia!I53*(1-$D53)*12*1000*$I53","v":0},{"$f":"$V53*Potencia!J53*(1-$D53)*12*1000*$I53","v":0},{"$f":"SUMPRODUCT(AC53:AF53,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK53*Energia!K53*1000*AM53","v":0},{"$f":"$AL53*Clientes!K53*12","v":0},null,{"$f":"$AK53*Energia!Y53*1000*AM53","v":0},1,0,null,{"$f":"$AS53*Energia!Y53*(1-$D53)*1000*AM53","v":0},{"$f":"$AL53*Clientes!K53*(1-$D53)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY53*Energia!U53*(1-$D53)*1000*$AM53","v":0},{"$f":"$AY53*Energia!V53*(1-$D53)*1000*$AM53","v":0},{"$f":"$AY53*Energia!W53*(1-$D53)*1000*$AM53","v":0},{"$f":"$AY53*Energia!X53*(1-$D53)*1000*$AM53","v":0},{"$f":"SUMPRODUCT(BB53:BE53,Params!$B$19:$E$19)","v":0},{"$f":"$AZ53*Clientes!G53*(1-$D53)*12","v":0},{"$f":"$AZ53*Clientes!H53*(1-$D53)*12","v":0},{"$f":"$AZ53*Clientes!I53*(1-$D53)*12","v":0},{"$f":"$AZ53*Clientes!J53*(1-$D53)*12","v":0},{"$f":"SUMPRODUCT(BG53:BJ53,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO53*Clientes!Q53","v":0},null,141.52000000000001,null,{"$f":"$BS53*Clientes!M53","v":0},{"$f":"$BS53*Clientes!N53","v":0},{"$f":"$BS53*Clientes!O53","v":0},{"$f":"$BS53*Clientes!P53","v":0},{"$f":"SUMPRODUCT(BU53:BX53,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB53*Energia!K53*1000*CC53","v":0},null,{"$f":"$CB53*Energia!Y53*1000*CC53","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH53*Energia!Y53*(1-$D53)*1000*CC53","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM53*Energia!U53*(1-$D53)*1000*$CC53","v":0},{"$f":"$CM53*Energia!V53*(1-$D53)*1000*$CC53","v":0},{"$f":"$CM53*Energia!W53*(1-$D53)*1000*$CC53","v":0},{"$f":"$CM53*Energia!X53*(1-$D53)*1000*$CC53","v":0},{"$f":"SUMPRODUCT(CO53:CR53,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV53*Energia!K53*1000*CW53","v":0},null,{"$f":"$CV53*Energia!Y53*1000*CW53","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB53*Energia!Y53*(1-$D53)*1000*CW53","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG53*Energia!U53*(1-$D53)*1000*$CW53","v":0},{"$f":"$DG53*Energia!V53*(1-$D53)*1000*$CW53","v":0},{"$f":"$DG53*Energia!W53*(1-$D53)*1000*$CW53","v":0},{"$f":"$DG53*Energia!X53*(1-$D53)*1000*$CW53","v":0},{"$f":"SUMPRODUCT(DI53:DL53,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP53*Energia!G53*1000/2*DQ53","v":0},null,{"$f":"$DP53*Energia!U53*1000/2*DQ53","v":0},1,1.50652209665633E-3,null,{"$f":"$DV53*Energia!U53*(1-$D53)*1000/2*DQ53","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA53*Energia!U53*(1-$D53)*1000/2*$DQ53","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK53&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ53*Energia!K53*1000*EL53","v":0},null,{"$f":"$EJ53*Energia!Y53*1000*EL53","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ53*Energia!Y53*1000*ES53*EL53","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV53*Energia!Y53*(1-$D53)*1000*EL53","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA53*Energia!U53*(1-$D53)*1000*$EL53","v":0},{"$f":"$FA53*Energia!V53*(1-$D53)*1000*$EL53","v":0},{"$f":"$FA53*Energia!W53*(1-$D53)*1000*$EL53","v":0},{"$f":"$FA53*Energia!X53*(1-$D53)*1000*$EL53","v":0},{"$f":"SUMPRODUCT(FC53:FF53,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL53&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ53*Energia!K53*1000*FM53","v":0},{"$f":"$FK53*Potencia!K53*12*1000*$FM53","v":0},null,{"$f":"$FJ53*Energia!Y53*1000*FM53","v":0},1,0,null,{"$f":"$FS53*Energia!Y53*(1-$D53)*1000*FM53","v":0},{"$f":"$FK53*Potencia!K53*(1-$D53)*12*1000*$FM53","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY53*Energia!U53*(1-$D53)*1000*$FM53","v":0},{"$f":"$FY53*Energia!V53*(1-$D53)*1000*$FM53","v":0},{"$f":"$FY53*Energia!W53*(1-$D53)*1000*$FM53","v":0},{"$f":"$FY53*Energia!X53*(1-$D53)*1000*$FM53","v":0},{"$f":"SUMPRODUCT(GB53:GE53,Params!$B$19:$E$19)","v":0},{"$f":"$FZ53*Potencia!G53*(1-$D53)*12*1000*$FM53","v":0},{"$f":"$FZ53*Potencia!H53*(1-$D53)*12*1000*$FM53","v":0},{"$f":"$FZ53*Potencia!I53*(1-$D53)*12*1000*$FM53","v":0},{"$f":"$FZ53*Potencia!J53*(1-$D53)*12*1000*$FM53","v":0},{"$f":"SUMPRODUCT(GG53:GJ53,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP53*Energia!G53*1000/2*GQ53","v":0},null,{"$f":"$GP53*Energia!U53*1000/2*GQ53","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV53*Energia!U53*(1-$D53)*1000/2*GQ53","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA53*Energia!U53*(1-$D53)*1000/2*$GQ53","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL53&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ53*Energia!G53*1000/2*HM53","v":0},{"$f":"$HK53*Potencia!G53*12*1000/2*$HM53","v":0},null,{"$f":"$HJ53*Energia!U53*1000/2*HM53","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS53*Energia!U53*(1-$D53)*1000/2*HM53","v":0},{"$f":"$HK53*Potencia!G53*(1-$D53)*12*1000/2*$HM53","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY53*Energia!U53*(1-$D53)*1000/2*$HM53","v":0},null,null,null,null,{"$f":"$HZ53*Potencia!G53*(1-$D53)*12*1000/2*$HM53","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO53&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN53*Energia!G53*1000/2*IP53","v":0},null,{"$f":"$IN53*Energia!U53*1000/2*IP53","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU53*Energia!U53*1000/2*IW53*$IP53","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ53*Energia!U53*(1-$D53)*1000/2*IP53","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE53*Energia!U53*(1-$D53)*1000/2*$IP53","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A53,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP53&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN53*Energia!G53*1000/2*JQ53","v":0},{"$f":"$JO53*Potencia!G53*12*1000/2*$JQ53","v":0},null,{"$f":"$JN53*Energia!U53*1000/2*JQ53","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW53*Energia!U53*1000/2*IF(JZ53<>0,JZ53,IF(JY53<>0,JY53*KD53,1))*JQ53","v":0},{"$f":"$JO53*Potencia!G53*12*1000/2*IF(JZ53=0,1,JZ53)*JQ53","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH53*Energia!$U53*1000/2*JQ53","v":0},{"$f":"$KI53*Potencia!$G53*12*1000/2*JQ53","v":0},null,{"$f":"$KH53*Energia!U53*(1-$D53)*1000/2*JQ53","v":0},{"$f":"$KI53*Potencia!G53*(1-$D53)*12*1000/2*$JQ53","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ53*Energia!U53*(1-$D53)*1000/2*$JQ53","v":0},null,null,null,null,{"$f":"$KR53*Potencia!G53*(1-$D53)*12*1000/2*$JQ53","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_3 XX","XX",{"$f":"IF(C54=0,0,IF(A54=0,0,INDEX(Params!$B$5:$G$15,MATCH(C54,Params!$A$5:$A$15,0),MATCH(A54,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G54&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E54*Energia!K54*1000*H54","v":0},{"$f":"$F54*Potencia!K54*12*1000*$I54","v":0},null,{"$f":"$E54*Energia!Y54*1000*H54","v":0},{"$f":"IF(M54=0,1,J$22/M$22)","v":1},0,null,{"$f":"$O54*Energia!Y54*(1-$D54)*1000*H54","v":0},{"$f":"$F54*Potencia!K54*(1-$D54)*12*1000*$I54","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U54*Energia!U54*(1-$D54)*1000*$H54","v":0},{"$f":"$U54*Energia!V54*(1-$D54)*1000*$H54","v":0},{"$f":"$U54*Energia!W54*(1-$D54)*1000*$H54","v":0},{"$f":"$U54*Energia!X54*(1-$D54)*1000*$H54","v":0},{"$f":"SUMPRODUCT(X54:AA54,Params!$B$19:$E$19)","v":0},{"$f":"$V54*Potencia!G54*(1-$D54)*12*1000*$I54","v":0},{"$f":"$V54*Potencia!H54*(1-$D54)*12*1000*$I54","v":0},{"$f":"$V54*Potencia!I54*(1-$D54)*12*1000*$I54","v":0},{"$f":"$V54*Potencia!J54*(1-$D54)*12*1000*$I54","v":0},{"$f":"SUMPRODUCT(AC54:AF54,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK54*Energia!K54*1000*AM54","v":0},{"$f":"$AL54*Clientes!K54*12","v":0},null,{"$f":"$AK54*Energia!Y54*1000*AM54","v":0},{"$f":"IF(AQ54=0,1,AN$22/AQ$22)","v":1},0,null,{"$f":"$AS54*Energia!Y54*(1-$D54)*1000*AM54","v":0},{"$f":"$AL54*Clientes!K54*(1-$D54)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY54*Energia!U54*(1-$D54)*1000*$AM54","v":0},{"$f":"$AY54*Energia!V54*(1-$D54)*1000*$AM54","v":0},{"$f":"$AY54*Energia!W54*(1-$D54)*1000*$AM54","v":0},{"$f":"$AY54*Energia!X54*(1-$D54)*1000*$AM54","v":0},{"$f":"SUMPRODUCT(BB54:BE54,Params!$B$19:$E$19)","v":0},{"$f":"$AZ54*Clientes!G54*(1-$D54)*12","v":0},{"$f":"$AZ54*Clientes!H54*(1-$D54)*12","v":0},{"$f":"$AZ54*Clientes!I54*(1-$D54)*12","v":0},{"$f":"$AZ54*Clientes!J54*(1-$D54)*12","v":0},{"$f":"SUMPRODUCT(BG54:BJ54,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO54*Clientes!Q54","v":0},null,141.52000000000001,null,{"$f":"$BS54*Clientes!M54","v":0},{"$f":"$BS54*Clientes!N54","v":0},{"$f":"$BS54*Clientes!O54","v":0},{"$f":"$BS54*Clientes!P54","v":0},{"$f":"SUMPRODUCT(BU54:BX54,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB54*Energia!K54*1000*CC54","v":0},null,{"$f":"$CB54*Energia!Y54*1000*CC54","v":0},{"$f":"IF(CF54=0,1,CD$22/CF$22)","v":1},4.5864884262239187E-3,null,{"$f":"$CH54*Energia!Y54*(1-$D54)*1000*CC54","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM54*Energia!U54*(1-$D54)*1000*$CC54","v":0},{"$f":"$CM54*Energia!V54*(1-$D54)*1000*$CC54","v":0},{"$f":"$CM54*Energia!W54*(1-$D54)*1000*$CC54","v":0},{"$f":"$CM54*Energia!X54*(1-$D54)*1000*$CC54","v":0},{"$f":"SUMPRODUCT(CO54:CR54,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV54*Energia!K54*1000*CW54","v":0},null,{"$f":"$CV54*Energia!Y54*1000*CW54","v":0},{"$f":"IF(CZ54=0,1,CX$22/CZ$22)","v":1},2.3284010523007422E-3,null,{"$f":"$DB54*Energia!Y54*(1-$D54)*1000*CW54","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG54*Energia!U54*(1-$D54)*1000*$CW54","v":0},{"$f":"$DG54*Energia!V54*(1-$D54)*1000*$CW54","v":0},{"$f":"$DG54*Energia!W54*(1-$D54)*1000*$CW54","v":0},{"$f":"$DG54*Energia!X54*(1-$D54)*1000*$CW54","v":0},{"$f":"SUMPRODUCT(DI54:DL54,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP54*Energia!G54*1000/2*DQ54","v":0},null,{"$f":"$DP54*Energia!U54*1000/2*DQ54","v":0},{"$f":"IF(DT54=0,1,DR$22/DT$22)","v":1},1.50652209665633E-3,null,{"$f":"$DV54*Energia!U54*(1-$D54)*1000/2*DQ54","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA54*Energia!U54*(1-$D54)*1000/2*$DQ54","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK54&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ54*Energia!K54*1000*EL54","v":0},null,{"$f":"$EJ54*Energia!Y54*1000*EL54","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ54*Energia!Y54*1000*ES54*EL54","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV54*Energia!Y54*(1-$D54)*1000*EL54","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA54*Energia!U54*(1-$D54)*1000*$EL54","v":0},{"$f":"$FA54*Energia!V54*(1-$D54)*1000*$EL54","v":0},{"$f":"$FA54*Energia!W54*(1-$D54)*1000*$EL54","v":0},{"$f":"$FA54*Energia!X54*(1-$D54)*1000*$EL54","v":0},{"$f":"SUMPRODUCT(FC54:FF54,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL54&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ54*Energia!K54*1000*FM54","v":0},{"$f":"$FK54*Potencia!K54*12*1000*$FM54","v":0},null,{"$f":"$FJ54*Energia!Y54*1000*FM54","v":0},{"$f":"IF(FQ54=0,1,FN$22/FQ$22)","v":1},0,null,{"$f":"$FS54*Energia!Y54*(1-$D54)*1000*FM54","v":0},{"$f":"$FK54*Potencia!K54*(1-$D54)*12*1000*$FM54","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY54*Energia!U54*(1-$D54)*1000*$FM54","v":0},{"$f":"$FY54*Energia!V54*(1-$D54)*1000*$FM54","v":0},{"$f":"$FY54*Energia!W54*(1-$D54)*1000*$FM54","v":0},{"$f":"$FY54*Energia!X54*(1-$D54)*1000*$FM54","v":0},{"$f":"SUMPRODUCT(GB54:GE54,Params!$B$19:$E$19)","v":0},{"$f":"$FZ54*Potencia!G54*(1-$D54)*12*1000*$FM54","v":0},{"$f":"$FZ54*Potencia!H54*(1-$D54)*12*1000*$FM54","v":0},{"$f":"$FZ54*Potencia!I54*(1-$D54)*12*1000*$FM54","v":0},{"$f":"$FZ54*Potencia!J54*(1-$D54)*12*1000*$FM54","v":0},{"$f":"SUMPRODUCT(GG54:GJ54,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP54*Energia!G54*1000/2*GQ54","v":0},null,{"$f":"$GP54*Energia!U54*1000/2*GQ54","v":0},{"$f":"IF(GT54=0,1,GR$22/GT$22)","v":1},4.6431092347196251E-3,null,{"$f":"$GV54*Energia!U54*(1-$D54)*1000/2*GQ54","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA54*Energia!U54*(1-$D54)*1000/2*$GQ54","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL54&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ54*Energia!G54*1000/2*HM54","v":0},{"$f":"$HK54*Potencia!G54*12*1000/2*$HM54","v":0},null,{"$f":"$HJ54*Energia!U54*1000/2*HM54","v":0},{"$f":"IF(HQ54=0,1,HN$22/HQ$22)","v":1},4.1020051026362057E-3,null,{"$f":"$HS54*Energia!U54*(1-$D54)*1000/2*HM54","v":0},{"$f":"$HK54*Potencia!G54*(1-$D54)*12*1000/2*$HM54","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY54*Energia!U54*(1-$D54)*1000/2*$HM54","v":0},null,null,null,null,{"$f":"$HZ54*Potencia!G54*(1-$D54)*12*1000/2*$HM54","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO54&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN54*Energia!G54*1000/2*IP54","v":0},null,{"$f":"$IN54*Energia!U54*1000/2*IP54","v":0},{"$f":"IF(IS54=0,1,IQ$22/IS$22)","v":1},8.5394205433827558E-2,null,1,{"$f":"$IU54*Energia!U54*1000/2*IW54*$IP54","v":0},{"$f":"IF(IX$22=0,1,IQ$22/IX$22)","v":1},8.5394205433827558E-2,null,{"$f":"$IZ54*Energia!U54*(1-$D54)*1000/2*IP54","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE54*Energia!U54*(1-$D54)*1000/2*$IP54","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A54,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP54&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN54*Energia!G54*1000/2*JQ54","v":0},{"$f":"$JO54*Potencia!G54*12*1000/2*$JQ54","v":0},null,{"$f":"$JN54*Energia!U54*1000/2*JQ54","v":0},{"$f":"IF(JU54=0,1,JR$22/JU$22)","v":1},3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW54*Energia!U54*1000/2*IF(JZ54<>0,JZ54,IF(JY54<>0,JY54*KD54,1))*JQ54","v":0},{"$f":"$JO54*Potencia!G54*12*1000/2*IF(JZ54=0,1,JZ54)*JQ54","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH54*Energia!$U54*1000/2*JQ54","v":0},{"$f":"$KI54*Potencia!$G54*12*1000/2*JQ54","v":0},null,{"$f":"$KH54*Energia!U54*(1-$D54)*1000/2*JQ54","v":0},{"$f":"$KI54*Potencia!G54*(1-$D54)*12*1000/2*$JQ54","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ54*Energia!U54*(1-$D54)*1000/2*$JQ54","v":0},null,null,null,null,{"$f":"$KR54*Potencia!G54*(1-$D54)*12*1000/2*$JQ54","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_3 YY","YY",{"$f":"IF(C55=0,0,IF(A55=0,0,INDEX(Params!$B$5:$G$15,MATCH(C55,Params!$A$5:$A$15,0),MATCH(A55,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G55&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E55*Energia!K55*1000*H55","v":0},{"$f":"$F55*Potencia!K55*12*1000*$I55","v":0},null,{"$f":"$E55*Energia!Y55*1000*H55","v":0},1,0,null,{"$f":"$O55*Energia!Y55*(1-$D55)*1000*H55","v":0},{"$f":"$F55*Potencia!K55*(1-$D55)*12*1000*$I55","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U55*Energia!U55*(1-$D55)*1000*$H55","v":0},{"$f":"$U55*Energia!V55*(1-$D55)*1000*$H55","v":0},{"$f":"$U55*Energia!W55*(1-$D55)*1000*$H55","v":0},{"$f":"$U55*Energia!X55*(1-$D55)*1000*$H55","v":0},{"$f":"SUMPRODUCT(X55:AA55,Params!$B$19:$E$19)","v":0},{"$f":"$V55*Potencia!G55*(1-$D55)*12*1000*$I55","v":0},{"$f":"$V55*Potencia!H55*(1-$D55)*12*1000*$I55","v":0},{"$f":"$V55*Potencia!I55*(1-$D55)*12*1000*$I55","v":0},{"$f":"$V55*Potencia!J55*(1-$D55)*12*1000*$I55","v":0},{"$f":"SUMPRODUCT(AC55:AF55,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK55*Energia!K55*1000*AM55","v":0},{"$f":"$AL55*Clientes!K55*12","v":0},null,{"$f":"$AK55*Energia!Y55*1000*AM55","v":0},1,0,null,{"$f":"$AS55*Energia!Y55*(1-$D55)*1000*AM55","v":0},{"$f":"$AL55*Clientes!K55*(1-$D55)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY55*Energia!U55*(1-$D55)*1000*$AM55","v":0},{"$f":"$AY55*Energia!V55*(1-$D55)*1000*$AM55","v":0},{"$f":"$AY55*Energia!W55*(1-$D55)*1000*$AM55","v":0},{"$f":"$AY55*Energia!X55*(1-$D55)*1000*$AM55","v":0},{"$f":"SUMPRODUCT(BB55:BE55,Params!$B$19:$E$19)","v":0},{"$f":"$AZ55*Clientes!G55*(1-$D55)*12","v":0},{"$f":"$AZ55*Clientes!H55*(1-$D55)*12","v":0},{"$f":"$AZ55*Clientes!I55*(1-$D55)*12","v":0},{"$f":"$AZ55*Clientes!J55*(1-$D55)*12","v":0},{"$f":"SUMPRODUCT(BG55:BJ55,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO55*Clientes!Q55","v":0},null,141.52000000000001,null,{"$f":"$BS55*Clientes!M55","v":0},{"$f":"$BS55*Clientes!N55","v":0},{"$f":"$BS55*Clientes!O55","v":0},{"$f":"$BS55*Clientes!P55","v":0},{"$f":"SUMPRODUCT(BU55:BX55,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB55*Energia!K55*1000*CC55","v":0},null,{"$f":"$CB55*Energia!Y55*1000*CC55","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH55*Energia!Y55*(1-$D55)*1000*CC55","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM55*Energia!U55*(1-$D55)*1000*$CC55","v":0},{"$f":"$CM55*Energia!V55*(1-$D55)*1000*$CC55","v":0},{"$f":"$CM55*Energia!W55*(1-$D55)*1000*$CC55","v":0},{"$f":"$CM55*Energia!X55*(1-$D55)*1000*$CC55","v":0},{"$f":"SUMPRODUCT(CO55:CR55,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV55*Energia!K55*1000*CW55","v":0},null,{"$f":"$CV55*Energia!Y55*1000*CW55","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB55*Energia!Y55*(1-$D55)*1000*CW55","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG55*Energia!U55*(1-$D55)*1000*$CW55","v":0},{"$f":"$DG55*Energia!V55*(1-$D55)*1000*$CW55","v":0},{"$f":"$DG55*Energia!W55*(1-$D55)*1000*$CW55","v":0},{"$f":"$DG55*Energia!X55*(1-$D55)*1000*$CW55","v":0},{"$f":"SUMPRODUCT(DI55:DL55,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP55*Energia!G55*1000/2*DQ55","v":0},null,{"$f":"$DP55*Energia!U55*1000/2*DQ55","v":0},1,1.50652209665633E-3,null,{"$f":"$DV55*Energia!U55*(1-$D55)*1000/2*DQ55","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA55*Energia!U55*(1-$D55)*1000/2*$DQ55","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK55&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ55*Energia!K55*1000*EL55","v":0},null,{"$f":"$EJ55*Energia!Y55*1000*EL55","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ55*Energia!Y55*1000*ES55*EL55","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV55*Energia!Y55*(1-$D55)*1000*EL55","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA55*Energia!U55*(1-$D55)*1000*$EL55","v":0},{"$f":"$FA55*Energia!V55*(1-$D55)*1000*$EL55","v":0},{"$f":"$FA55*Energia!W55*(1-$D55)*1000*$EL55","v":0},{"$f":"$FA55*Energia!X55*(1-$D55)*1000*$EL55","v":0},{"$f":"SUMPRODUCT(FC55:FF55,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL55&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ55*Energia!K55*1000*FM55","v":0},{"$f":"$FK55*Potencia!K55*12*1000*$FM55","v":0},null,{"$f":"$FJ55*Energia!Y55*1000*FM55","v":0},1,0,null,{"$f":"$FS55*Energia!Y55*(1-$D55)*1000*FM55","v":0},{"$f":"$FK55*Potencia!K55*(1-$D55)*12*1000*$FM55","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY55*Energia!U55*(1-$D55)*1000*$FM55","v":0},{"$f":"$FY55*Energia!V55*(1-$D55)*1000*$FM55","v":0},{"$f":"$FY55*Energia!W55*(1-$D55)*1000*$FM55","v":0},{"$f":"$FY55*Energia!X55*(1-$D55)*1000*$FM55","v":0},{"$f":"SUMPRODUCT(GB55:GE55,Params!$B$19:$E$19)","v":0},{"$f":"$FZ55*Potencia!G55*(1-$D55)*12*1000*$FM55","v":0},{"$f":"$FZ55*Potencia!H55*(1-$D55)*12*1000*$FM55","v":0},{"$f":"$FZ55*Potencia!I55*(1-$D55)*12*1000*$FM55","v":0},{"$f":"$FZ55*Potencia!J55*(1-$D55)*12*1000*$FM55","v":0},{"$f":"SUMPRODUCT(GG55:GJ55,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP55*Energia!G55*1000/2*GQ55","v":0},null,{"$f":"$GP55*Energia!U55*1000/2*GQ55","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV55*Energia!U55*(1-$D55)*1000/2*GQ55","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA55*Energia!U55*(1-$D55)*1000/2*$GQ55","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL55&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},{"$f":"HL54","v":"M"},1,{"$f":"$HJ55*Energia!G55*1000/2*HM55","v":0},{"$f":"$HK55*Potencia!G55*12*1000/2*$HM55","v":0},null,{"$f":"$HJ55*Energia!U55*1000/2*HM55","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS55*Energia!U55*(1-$D55)*1000/2*HM55","v":0},{"$f":"$HK55*Potencia!G55*(1-$D55)*12*1000/2*$HM55","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY55*Energia!U55*(1-$D55)*1000/2*$HM55","v":0},null,null,null,null,{"$f":"$HZ55*Potencia!G55*(1-$D55)*12*1000/2*$HM55","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO55&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN55*Energia!G55*1000/2*IP55","v":0},null,{"$f":"$IN55*Energia!U55*1000/2*IP55","v":0},1,8.5394205433827558E-2,null,{"$f":"IW54","v":1},{"$f":"$IU55*Energia!U55*1000/2*IW55*$IP55","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ55*Energia!U55*(1-$D55)*1000/2*IP55","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE55*Energia!U55*(1-$D55)*1000/2*$IP55","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A55,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP55&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},{"$f":"JP54","v":"M"},1,{"$f":"$JN55*Energia!G55*1000/2*JQ55","v":0},{"$f":"$JO55*Potencia!G55*12*1000/2*$JQ55","v":0},null,{"$f":"$JN55*Energia!U55*1000/2*JQ55","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW55*Energia!U55*1000/2*IF(JZ55<>0,JZ55,IF(JY55<>0,JY55*KD55,1))*JQ55","v":0},{"$f":"$JO55*Potencia!G55*12*1000/2*IF(JZ55=0,1,JZ55)*JQ55","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH55*Energia!$U55*1000/2*JQ55","v":0},{"$f":"$KI55*Potencia!$G55*12*1000/2*JQ55","v":0},null,{"$f":"$KH55*Energia!U55*(1-$D55)*1000/2*JQ55","v":0},{"$f":"$KI55*Potencia!G55*(1-$D55)*12*1000/2*$JQ55","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ55*Energia!U55*(1-$D55)*1000/2*$JQ55","v":0},null,null,null,null,{"$f":"$KR55*Potencia!G55*(1-$D55)*12*1000/2*$JQ55","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_4 (50,001-más)",null,{"$f":"IF(C56=0,0,IF(A56=0,0,INDEX(Params!$B$5:$G$15,MATCH(C56,Params!$A$5:$A$15,0),MATCH(A56,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G56&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"SUM(J57:J66)","v":0},0,null,{"$f":"SUM(M57:M66)","v":0},1,0,null,{"$f":"SUM(Q57:Q66)","v":0},0,1.0002388008603709,null,0,11.28539648731137,null,{"$f":"SUM(X57:X66)","v":0},0,0,0,0,0,{"$f":"SUM(AD57:AD66)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"SUM(AN57:AN66)","v":0},{"$f":"SUM(AO57:AO66)","v":0},null,{"$f":"SUM(AQ57:AQ66)","v":0},1,0,null,{"$f":"SUM(AU57:AU66)","v":0},{"$f":"SUM(AV57:AV66)","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"SUM(BB57:BB66)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"SUM(BQ57:BQ66)","v":0},null,141.52000000000001,null,{"$f":"SUM(BU57:BU66)","v":0},{"$f":"SUM(BV57:BV66)","v":0},{"$f":"SUM(BW57:BW66)","v":0},{"$f":"SUM(BX57:BX66)","v":0},{"$f":"SUM(BY57:BY66)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"SUM(CD57:CD66)","v":0},null,{"$f":"SUM(CF57:CF66)","v":0},1,4.5864884262239187E-3,null,{"$f":"SUM(CJ57:CJ66)","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"SUM(CO57:CO66)","v":0},{"$f":"SUM(CP57:CP66)","v":0},{"$f":"SUM(CQ57:CQ66)","v":0},{"$f":"SUM(CR57:CR66)","v":0},{"$f":"SUM(CS57:CS66)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX57:CX66)","v":0},null,{"$f":"SUM(CZ57:CZ66)","v":0},1,2.3284010523007422E-3,null,{"$f":"SUM(DD57:DD66)","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"SUM(DI57:DI66)","v":0},{"$f":"SUM(DJ57:DJ66)","v":0},{"$f":"SUM(DK57:DK66)","v":0},{"$f":"SUM(DL57:DL66)","v":0},{"$f":"SUM(DM57:DM66)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR57:DR66)","v":0},null,{"$f":"SUM(DT57:DT66)","v":0},1,1.50652209665633E-3,null,{"$f":"SUM(DX57:DX66)","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"SUM(EC57:EC66)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK56&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"SUM(EM57:EM66)","v":0},null,{"$f":"SUM(EO57:EO66)","v":0},1,1.0903717884773805E-2,null,1,{"$f":"SUM(ET57:ET66)","v":0},1,1.0903717884773805E-2,null,{"$f":"SUM(EX57:EX66)","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"SUM(FC57:FC66)","v":0},{"$f":"SUM(FD57:FD66)","v":0},{"$f":"SUM(FE57:FE66)","v":0},{"$f":"SUM(FF57:FF66)","v":0},{"$f":"SUM(FG57:FG66)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL56&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"SUM(FN57:FN66)","v":0},{"$f":"SUM(FO57:FO66)","v":0},null,{"$f":"SUM(FQ57:FQ66)","v":0},1,0,null,{"$f":"SUM(FU57:FU66)","v":0},{"$f":"SUM(FV57:FV66)","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"SUM(GB57:GB66)","v":0},{"$f":"SUM(GC57:GC66)","v":0},0,0,{"$f":"SUM(GF57:GF66)","v":0},{"$f":"SUM(GG57:GG66)","v":0},{"$f":"SUM(GH57:GH66)","v":0},0,0,{"$f":"SUM(GK57:GK66)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR57:GR66)","v":0},null,{"$f":"SUM(GT57:GT66)","v":0},1,4.6431092347196251E-3,null,{"$f":"SUM(GX57:GX66)","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"SUM(HC57:HC66)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL56&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"SUM(HN57:HN66)","v":0},{"$f":"SUM(HO57:HO66)","v":0},null,{"$f":"SUM(HQ57:HQ66)","v":0},1,4.1020051026362057E-3,null,{"$f":"SUM(HU57:HU66)","v":0},{"$f":"SUM(HV57:HV66)","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"SUM(IB57:IB66)","v":0},null,null,null,null,{"$f":"SUM(IG57:IG66)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO56&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ57:IQ66)","v":0},null,{"$f":"SUM(IS57:IS66)","v":0},1,8.5394205433827558E-2,null,1,{"$f":"SUM(IX57:IX66)","v":0},1,8.5394205433827558E-2,null,{"$f":"SUM(JB57:JB66)","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"SUM(JG57:JG66)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A56,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP56&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"SUM(JR57:JR66)","v":0},{"$f":"SUM(JS57:JS66)","v":0},null,{"$f":"SUM(JU57:JU66)","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"SUM(KE57:KE66)","v":0},{"$f":"SUM(KF57:KF66)","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"SUM(KJ57:KJ66)","v":0},{"$f":"SUM(KK57:KK66)","v":0},null,{"$f":"SUM(KM57:KM66)","v":0},{"$f":"SUM(KN57:KN66)","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"SUM(KT57:KT66)","v":0},null,null,null,null,{"$f":"SUM(KY57:KY66)","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_4 Regular","Regular",{"$f":"IF(C57=0,0,IF(A57=0,0,INDEX(Params!$B$5:$G$15,MATCH(C57,Params!$A$5:$A$15,0),MATCH(A57,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G57&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E57*Energia!K57*1000*H57","v":0},{"$f":"$F57*Potencia!K57*12*1000*$I57","v":0},null,{"$f":"$E57*Energia!Y57*1000*H57","v":0},1,0,null,{"$f":"$O57*Energia!Y57*(1-$D57)*1000*H57","v":0},{"$f":"$F57*Potencia!K57*(1-$D57)*12*1000*$I57","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U57*Energia!U57*(1-$D57)*1000*$H57","v":0},{"$f":"$U57*Energia!V57*(1-$D57)*1000*$H57","v":0},{"$f":"$U57*Energia!W57*(1-$D57)*1000*$H57","v":0},{"$f":"$U57*Energia!X57*(1-$D57)*1000*$H57","v":0},{"$f":"SUMPRODUCT(X57:AA57,Params!$B$19:$E$19)","v":0},{"$f":"$V57*Potencia!G57*(1-$D57)*12*1000*$I57","v":0},{"$f":"$V57*Potencia!H57*(1-$D57)*12*1000*$I57","v":0},{"$f":"$V57*Potencia!I57*(1-$D57)*12*1000*$I57","v":0},{"$f":"$V57*Potencia!J57*(1-$D57)*12*1000*$I57","v":0},{"$f":"SUMPRODUCT(AC57:AF57,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK57*Energia!K57*1000*AM57","v":0},{"$f":"$AL57*Clientes!K57*12","v":0},null,{"$f":"$AK57*Energia!Y57*1000*AM57","v":0},1,0,null,{"$f":"$AS57*Energia!Y57*(1-$D57)*1000*AM57","v":0},{"$f":"$AL57*Clientes!K57*(1-$D57)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY57*Energia!U57*(1-$D57)*1000*$AM57","v":0},{"$f":"$AY57*Energia!V57*(1-$D57)*1000*$AM57","v":0},{"$f":"$AY57*Energia!W57*(1-$D57)*1000*$AM57","v":0},{"$f":"$AY57*Energia!X57*(1-$D57)*1000*$AM57","v":0},{"$f":"SUMPRODUCT(BB57:BE57,Params!$B$19:$E$19)","v":0},{"$f":"$AZ57*Clientes!G57*(1-$D57)*12","v":0},{"$f":"$AZ57*Clientes!H57*(1-$D57)*12","v":0},{"$f":"$AZ57*Clientes!I57*(1-$D57)*12","v":0},{"$f":"$AZ57*Clientes!J57*(1-$D57)*12","v":0},{"$f":"SUMPRODUCT(BG57:BJ57,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO57*Clientes!Q57","v":0},null,141.52000000000001,null,{"$f":"$BS57*Clientes!M57","v":0},{"$f":"$BS57*Clientes!N57","v":0},{"$f":"$BS57*Clientes!O57","v":0},{"$f":"$BS57*Clientes!P57","v":0},{"$f":"SUMPRODUCT(BU57:BX57,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB57*Energia!K57*1000*CC57","v":0},null,{"$f":"$CB57*Energia!Y57*1000*CC57","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH57*Energia!Y57*(1-$D57)*1000*CC57","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM57*Energia!U57*(1-$D57)*1000*$CC57","v":0},{"$f":"$CM57*Energia!V57*(1-$D57)*1000*$CC57","v":0},{"$f":"$CM57*Energia!W57*(1-$D57)*1000*$CC57","v":0},{"$f":"$CM57*Energia!X57*(1-$D57)*1000*$CC57","v":0},{"$f":"SUMPRODUCT(CO57:CR57,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV57*Energia!K57*1000*CW57","v":0},null,{"$f":"$CV57*Energia!Y57*1000*CW57","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB57*Energia!Y57*(1-$D57)*1000*CW57","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG57*Energia!U57*(1-$D57)*1000*$CW57","v":0},{"$f":"$DG57*Energia!V57*(1-$D57)*1000*$CW57","v":0},{"$f":"$DG57*Energia!W57*(1-$D57)*1000*$CW57","v":0},{"$f":"$DG57*Energia!X57*(1-$D57)*1000*$CW57","v":0},{"$f":"SUMPRODUCT(DI57:DL57,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP57*Energia!G57*1000/2*DQ57","v":0},null,{"$f":"$DP57*Energia!U57*1000/2*DQ57","v":0},1,1.50652209665633E-3,null,{"$f":"$DV57*Energia!U57*(1-$D57)*1000/2*DQ57","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA57*Energia!U57*(1-$D57)*1000/2*$DQ57","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK57&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ57*Energia!K57*1000*EL57","v":0},null,{"$f":"$EJ57*Energia!Y57*1000*EL57","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ57*Energia!Y57*1000*ES57*EL57","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV57*Energia!Y57*(1-$D57)*1000*EL57","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA57*Energia!U57*(1-$D57)*1000*$EL57","v":0},{"$f":"$FA57*Energia!V57*(1-$D57)*1000*$EL57","v":0},{"$f":"$FA57*Energia!W57*(1-$D57)*1000*$EL57","v":0},{"$f":"$FA57*Energia!X57*(1-$D57)*1000*$EL57","v":0},{"$f":"SUMPRODUCT(FC57:FF57,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL57&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ57*Energia!K57*1000*FM57","v":0},{"$f":"$FK57*Potencia!K57*12*1000*$FM57","v":0},null,{"$f":"$FJ57*Energia!Y57*1000*FM57","v":0},1,0,null,{"$f":"$FS57*Energia!Y57*(1-$D57)*1000*FM57","v":0},{"$f":"$FK57*Potencia!K57*(1-$D57)*12*1000*$FM57","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY57*Energia!U57*(1-$D57)*1000*$FM57","v":0},{"$f":"$FY57*Energia!V57*(1-$D57)*1000*$FM57","v":0},{"$f":"$FY57*Energia!W57*(1-$D57)*1000*$FM57","v":0},{"$f":"$FY57*Energia!X57*(1-$D57)*1000*$FM57","v":0},{"$f":"SUMPRODUCT(GB57:GE57,Params!$B$19:$E$19)","v":0},{"$f":"$FZ57*Potencia!G57*(1-$D57)*12*1000*$FM57","v":0},{"$f":"$FZ57*Potencia!H57*(1-$D57)*12*1000*$FM57","v":0},{"$f":"$FZ57*Potencia!I57*(1-$D57)*12*1000*$FM57","v":0},{"$f":"$FZ57*Potencia!J57*(1-$D57)*12*1000*$FM57","v":0},{"$f":"SUMPRODUCT(GG57:GJ57,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP57*Energia!G57*1000/2*GQ57","v":0},null,{"$f":"$GP57*Energia!U57*1000/2*GQ57","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV57*Energia!U57*(1-$D57)*1000/2*GQ57","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA57*Energia!U57*(1-$D57)*1000/2*$GQ57","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL57&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ57*Energia!G57*1000/2*HM57","v":0},{"$f":"$HK57*Potencia!G57*12*1000/2*$HM57","v":0},null,{"$f":"$HJ57*Energia!U57*1000/2*HM57","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS57*Energia!U57*(1-$D57)*1000/2*HM57","v":0},{"$f":"$HK57*Potencia!G57*(1-$D57)*12*1000/2*$HM57","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY57*Energia!U57*(1-$D57)*1000/2*$HM57","v":0},null,null,null,null,{"$f":"$HZ57*Potencia!G57*(1-$D57)*12*1000/2*$HM57","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO57&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN57*Energia!G57*1000/2*IP57","v":0},null,{"$f":"$IN57*Energia!U57*1000/2*IP57","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU57*Energia!U57*1000/2*IW57*$IP57","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ57*Energia!U57*(1-$D57)*1000/2*IP57","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE57*Energia!U57*(1-$D57)*1000/2*$IP57","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A57,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP57&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN57*Energia!G57*1000/2*JQ57","v":0},{"$f":"$JO57*Potencia!G57*12*1000/2*$JQ57","v":0},null,{"$f":"$JN57*Energia!U57*1000/2*JQ57","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW57*Energia!U57*1000/2*IF(JZ57<>0,JZ57,IF(JY57<>0,JY57*KD57,1))*JQ57","v":0},{"$f":"$JO57*Potencia!G57*12*1000/2*IF(JZ57=0,1,JZ57)*JQ57","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH57*Energia!$U57*1000/2*JQ57","v":0},{"$f":"$KI57*Potencia!$G57*12*1000/2*JQ57","v":0},null,{"$f":"$KH57*Energia!U57*(1-$D57)*1000/2*JQ57","v":0},{"$f":"$KI57*Potencia!G57*(1-$D57)*12*1000/2*$JQ57","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ57*Energia!U57*(1-$D57)*1000/2*$JQ57","v":0},null,null,null,null,{"$f":"$KR57*Potencia!G57*(1-$D57)*12*1000/2*$JQ57","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_4 Agro","Agro",{"$f":"IF(C58=0,0,IF(A58=0,0,INDEX(Params!$B$5:$G$15,MATCH(C58,Params!$A$5:$A$15,0),MATCH(A58,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G58&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E58*Energia!K58*1000*H58","v":0},{"$f":"$F58*Potencia!K58*12*1000*$I58","v":0},null,{"$f":"$E58*Energia!Y58*1000*H58","v":0},1,0,null,{"$f":"$O58*Energia!Y58*(1-$D58)*1000*H58","v":0},{"$f":"$F58*Potencia!K58*(1-$D58)*12*1000*$I58","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U58*Energia!U58*(1-$D58)*1000*$H58","v":0},{"$f":"$U58*Energia!V58*(1-$D58)*1000*$H58","v":0},{"$f":"$U58*Energia!W58*(1-$D58)*1000*$H58","v":0},{"$f":"$U58*Energia!X58*(1-$D58)*1000*$H58","v":0},{"$f":"SUMPRODUCT(X58:AA58,Params!$B$19:$E$19)","v":0},{"$f":"$V58*Potencia!G58*(1-$D58)*12*1000*$I58","v":0},{"$f":"$V58*Potencia!H58*(1-$D58)*12*1000*$I58","v":0},{"$f":"$V58*Potencia!I58*(1-$D58)*12*1000*$I58","v":0},{"$f":"$V58*Potencia!J58*(1-$D58)*12*1000*$I58","v":0},{"$f":"SUMPRODUCT(AC58:AF58,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK58*Energia!K58*1000*AM58","v":0},{"$f":"$AL58*Clientes!K58*12","v":0},null,{"$f":"$AK58*Energia!Y58*1000*AM58","v":0},1,0,null,{"$f":"$AS58*Energia!Y58*(1-$D58)*1000*AM58","v":0},{"$f":"$AL58*Clientes!K58*(1-$D58)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY58*Energia!U58*(1-$D58)*1000*$AM58","v":0},{"$f":"$AY58*Energia!V58*(1-$D58)*1000*$AM58","v":0},{"$f":"$AY58*Energia!W58*(1-$D58)*1000*$AM58","v":0},{"$f":"$AY58*Energia!X58*(1-$D58)*1000*$AM58","v":0},{"$f":"SUMPRODUCT(BB58:BE58,Params!$B$19:$E$19)","v":0},{"$f":"$AZ58*Clientes!G58*(1-$D58)*12","v":0},{"$f":"$AZ58*Clientes!H58*(1-$D58)*12","v":0},{"$f":"$AZ58*Clientes!I58*(1-$D58)*12","v":0},{"$f":"$AZ58*Clientes!J58*(1-$D58)*12","v":0},{"$f":"SUMPRODUCT(BG58:BJ58,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO58*Clientes!Q58","v":0},null,141.52000000000001,null,{"$f":"$BS58*Clientes!M58","v":0},{"$f":"$BS58*Clientes!N58","v":0},{"$f":"$BS58*Clientes!O58","v":0},{"$f":"$BS58*Clientes!P58","v":0},{"$f":"SUMPRODUCT(BU58:BX58,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB58*Energia!K58*1000*CC58","v":0},null,{"$f":"$CB58*Energia!Y58*1000*CC58","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH58*Energia!Y58*(1-$D58)*1000*CC58","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM58*Energia!U58*(1-$D58)*1000*$CC58","v":0},{"$f":"$CM58*Energia!V58*(1-$D58)*1000*$CC58","v":0},{"$f":"$CM58*Energia!W58*(1-$D58)*1000*$CC58","v":0},{"$f":"$CM58*Energia!X58*(1-$D58)*1000*$CC58","v":0},{"$f":"SUMPRODUCT(CO58:CR58,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV58*Energia!K58*1000*CW58","v":0},null,{"$f":"$CV58*Energia!Y58*1000*CW58","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB58*Energia!Y58*(1-$D58)*1000*CW58","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG58*Energia!U58*(1-$D58)*1000*$CW58","v":0},{"$f":"$DG58*Energia!V58*(1-$D58)*1000*$CW58","v":0},{"$f":"$DG58*Energia!W58*(1-$D58)*1000*$CW58","v":0},{"$f":"$DG58*Energia!X58*(1-$D58)*1000*$CW58","v":0},{"$f":"SUMPRODUCT(DI58:DL58,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP58*Energia!G58*1000/2*DQ58","v":0},null,{"$f":"$DP58*Energia!U58*1000/2*DQ58","v":0},1,1.50652209665633E-3,null,{"$f":"$DV58*Energia!U58*(1-$D58)*1000/2*DQ58","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA58*Energia!U58*(1-$D58)*1000/2*$DQ58","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK58&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ58*Energia!K58*1000*EL58","v":0},null,{"$f":"$EJ58*Energia!Y58*1000*EL58","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ58*Energia!Y58*1000*ES58*EL58","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV58*Energia!Y58*(1-$D58)*1000*EL58","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA58*Energia!U58*(1-$D58)*1000*$EL58","v":0},{"$f":"$FA58*Energia!V58*(1-$D58)*1000*$EL58","v":0},{"$f":"$FA58*Energia!W58*(1-$D58)*1000*$EL58","v":0},{"$f":"$FA58*Energia!X58*(1-$D58)*1000*$EL58","v":0},{"$f":"SUMPRODUCT(FC58:FF58,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL58&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ58*Energia!K58*1000*FM58","v":0},{"$f":"$FK58*Potencia!K58*12*1000*$FM58","v":0},null,{"$f":"$FJ58*Energia!Y58*1000*FM58","v":0},1,0,null,{"$f":"$FS58*Energia!Y58*(1-$D58)*1000*FM58","v":0},{"$f":"$FK58*Potencia!K58*(1-$D58)*12*1000*$FM58","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY58*Energia!U58*(1-$D58)*1000*$FM58","v":0},{"$f":"$FY58*Energia!V58*(1-$D58)*1000*$FM58","v":0},{"$f":"$FY58*Energia!W58*(1-$D58)*1000*$FM58","v":0},{"$f":"$FY58*Energia!X58*(1-$D58)*1000*$FM58","v":0},{"$f":"SUMPRODUCT(GB58:GE58,Params!$B$19:$E$19)","v":0},{"$f":"$FZ58*Potencia!G58*(1-$D58)*12*1000*$FM58","v":0},{"$f":"$FZ58*Potencia!H58*(1-$D58)*12*1000*$FM58","v":0},{"$f":"$FZ58*Potencia!I58*(1-$D58)*12*1000*$FM58","v":0},{"$f":"$FZ58*Potencia!J58*(1-$D58)*12*1000*$FM58","v":0},{"$f":"SUMPRODUCT(GG58:GJ58,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP58*Energia!G58*1000/2*GQ58","v":0},null,{"$f":"$GP58*Energia!U58*1000/2*GQ58","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV58*Energia!U58*(1-$D58)*1000/2*GQ58","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA58*Energia!U58*(1-$D58)*1000/2*$GQ58","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL58&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ58*Energia!G58*1000/2*HM58","v":0},{"$f":"$HK58*Potencia!G58*12*1000/2*$HM58","v":0},null,{"$f":"$HJ58*Energia!U58*1000/2*HM58","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS58*Energia!U58*(1-$D58)*1000/2*HM58","v":0},{"$f":"$HK58*Potencia!G58*(1-$D58)*12*1000/2*$HM58","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY58*Energia!U58*(1-$D58)*1000/2*$HM58","v":0},null,null,null,null,{"$f":"$HZ58*Potencia!G58*(1-$D58)*12*1000/2*$HM58","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO58&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN58*Energia!G58*1000/2*IP58","v":0},null,{"$f":"$IN58*Energia!U58*1000/2*IP58","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU58*Energia!U58*1000/2*IW58*$IP58","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ58*Energia!U58*(1-$D58)*1000/2*IP58","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE58*Energia!U58*(1-$D58)*1000/2*$IP58","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A58,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP58&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN58*Energia!G58*1000/2*JQ58","v":0},{"$f":"$JO58*Potencia!G58*12*1000/2*$JQ58","v":0},null,{"$f":"$JN58*Energia!U58*1000/2*JQ58","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW58*Energia!U58*1000/2*IF(JZ58<>0,JZ58,IF(JY58<>0,JY58*KD58,1))*JQ58","v":0},{"$f":"$JO58*Potencia!G58*12*1000/2*IF(JZ58=0,1,JZ58)*JQ58","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH58*Energia!$U58*1000/2*JQ58","v":0},{"$f":"$KI58*Potencia!$G58*12*1000/2*JQ58","v":0},null,{"$f":"$KH58*Energia!U58*(1-$D58)*1000/2*JQ58","v":0},{"$f":"$KI58*Potencia!G58*(1-$D58)*12*1000/2*$JQ58","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ58*Energia!U58*(1-$D58)*1000/2*$JQ58","v":0},null,null,null,null,{"$f":"$KR58*Potencia!G58*(1-$D58)*12*1000/2*$JQ58","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_4 Jub. 1","Jub. 1",{"$f":"IF(C59=0,0,IF(A59=0,0,INDEX(Params!$B$5:$G$15,MATCH(C59,Params!$A$5:$A$15,0),MATCH(A59,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G59&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E59*Energia!K59*1000*H59","v":0},{"$f":"$F59*Potencia!K59*12*1000*$I59","v":0},null,{"$f":"$E59*Energia!Y59*1000*H59","v":0},1,0,null,{"$f":"$O59*Energia!Y59*(1-$D59)*1000*H59","v":0},{"$f":"$F59*Potencia!K59*(1-$D59)*12*1000*$I59","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U59*Energia!U59*(1-$D59)*1000*$H59","v":0},{"$f":"$U59*Energia!V59*(1-$D59)*1000*$H59","v":0},{"$f":"$U59*Energia!W59*(1-$D59)*1000*$H59","v":0},{"$f":"$U59*Energia!X59*(1-$D59)*1000*$H59","v":0},{"$f":"SUMPRODUCT(X59:AA59,Params!$B$19:$E$19)","v":0},{"$f":"$V59*Potencia!G59*(1-$D59)*12*1000*$I59","v":0},{"$f":"$V59*Potencia!H59*(1-$D59)*12*1000*$I59","v":0},{"$f":"$V59*Potencia!I59*(1-$D59)*12*1000*$I59","v":0},{"$f":"$V59*Potencia!J59*(1-$D59)*12*1000*$I59","v":0},{"$f":"SUMPRODUCT(AC59:AF59,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK59*Energia!K59*1000*AM59","v":0},{"$f":"$AL59*Clientes!K59*12","v":0},null,{"$f":"$AK59*Energia!Y59*1000*AM59","v":0},1,0,null,{"$f":"$AS59*Energia!Y59*(1-$D59)*1000*AM59","v":0},{"$f":"$AL59*Clientes!K59*(1-$D59)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY59*Energia!U59*(1-$D59)*1000*$AM59","v":0},{"$f":"$AY59*Energia!V59*(1-$D59)*1000*$AM59","v":0},{"$f":"$AY59*Energia!W59*(1-$D59)*1000*$AM59","v":0},{"$f":"$AY59*Energia!X59*(1-$D59)*1000*$AM59","v":0},{"$f":"SUMPRODUCT(BB59:BE59,Params!$B$19:$E$19)","v":0},{"$f":"$AZ59*Clientes!G59*(1-$D59)*12","v":0},{"$f":"$AZ59*Clientes!H59*(1-$D59)*12","v":0},{"$f":"$AZ59*Clientes!I59*(1-$D59)*12","v":0},{"$f":"$AZ59*Clientes!J59*(1-$D59)*12","v":0},{"$f":"SUMPRODUCT(BG59:BJ59,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO59*Clientes!Q59","v":0},null,141.52000000000001,null,{"$f":"$BS59*Clientes!M59","v":0},{"$f":"$BS59*Clientes!N59","v":0},{"$f":"$BS59*Clientes!O59","v":0},{"$f":"$BS59*Clientes!P59","v":0},{"$f":"SUMPRODUCT(BU59:BX59,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB59*Energia!K59*1000*CC59","v":0},null,{"$f":"$CB59*Energia!Y59*1000*CC59","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH59*Energia!Y59*(1-$D59)*1000*CC59","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM59*Energia!U59*(1-$D59)*1000*$CC59","v":0},{"$f":"$CM59*Energia!V59*(1-$D59)*1000*$CC59","v":0},{"$f":"$CM59*Energia!W59*(1-$D59)*1000*$CC59","v":0},{"$f":"$CM59*Energia!X59*(1-$D59)*1000*$CC59","v":0},{"$f":"SUMPRODUCT(CO59:CR59,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV59*Energia!K59*1000*CW59","v":0},null,{"$f":"$CV59*Energia!Y59*1000*CW59","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB59*Energia!Y59*(1-$D59)*1000*CW59","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG59*Energia!U59*(1-$D59)*1000*$CW59","v":0},{"$f":"$DG59*Energia!V59*(1-$D59)*1000*$CW59","v":0},{"$f":"$DG59*Energia!W59*(1-$D59)*1000*$CW59","v":0},{"$f":"$DG59*Energia!X59*(1-$D59)*1000*$CW59","v":0},{"$f":"SUMPRODUCT(DI59:DL59,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP59*Energia!G59*1000/2*DQ59","v":0},null,{"$f":"$DP59*Energia!U59*1000/2*DQ59","v":0},1,1.50652209665633E-3,null,{"$f":"$DV59*Energia!U59*(1-$D59)*1000/2*DQ59","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA59*Energia!U59*(1-$D59)*1000/2*$DQ59","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK59&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ59*Energia!K59*1000*EL59","v":0},null,{"$f":"$EJ59*Energia!Y59*1000*EL59","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ59*Energia!Y59*1000*ES59*EL59","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV59*Energia!Y59*(1-$D59)*1000*EL59","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA59*Energia!U59*(1-$D59)*1000*$EL59","v":0},{"$f":"$FA59*Energia!V59*(1-$D59)*1000*$EL59","v":0},{"$f":"$FA59*Energia!W59*(1-$D59)*1000*$EL59","v":0},{"$f":"$FA59*Energia!X59*(1-$D59)*1000*$EL59","v":0},{"$f":"SUMPRODUCT(FC59:FF59,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL59&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ59*Energia!K59*1000*FM59","v":0},{"$f":"$FK59*Potencia!K59*12*1000*$FM59","v":0},null,{"$f":"$FJ59*Energia!Y59*1000*FM59","v":0},1,0,null,{"$f":"$FS59*Energia!Y59*(1-$D59)*1000*FM59","v":0},{"$f":"$FK59*Potencia!K59*(1-$D59)*12*1000*$FM59","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY59*Energia!U59*(1-$D59)*1000*$FM59","v":0},{"$f":"$FY59*Energia!V59*(1-$D59)*1000*$FM59","v":0},{"$f":"$FY59*Energia!W59*(1-$D59)*1000*$FM59","v":0},{"$f":"$FY59*Energia!X59*(1-$D59)*1000*$FM59","v":0},{"$f":"SUMPRODUCT(GB59:GE59,Params!$B$19:$E$19)","v":0},{"$f":"$FZ59*Potencia!G59*(1-$D59)*12*1000*$FM59","v":0},{"$f":"$FZ59*Potencia!H59*(1-$D59)*12*1000*$FM59","v":0},{"$f":"$FZ59*Potencia!I59*(1-$D59)*12*1000*$FM59","v":0},{"$f":"$FZ59*Potencia!J59*(1-$D59)*12*1000*$FM59","v":0},{"$f":"SUMPRODUCT(GG59:GJ59,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP59*Energia!G59*1000/2*GQ59","v":0},null,{"$f":"$GP59*Energia!U59*1000/2*GQ59","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV59*Energia!U59*(1-$D59)*1000/2*GQ59","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA59*Energia!U59*(1-$D59)*1000/2*$GQ59","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL59&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ59*Energia!G59*1000/2*HM59","v":0},{"$f":"$HK59*Potencia!G59*12*1000/2*$HM59","v":0},null,{"$f":"$HJ59*Energia!U59*1000/2*HM59","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS59*Energia!U59*(1-$D59)*1000/2*HM59","v":0},{"$f":"$HK59*Potencia!G59*(1-$D59)*12*1000/2*$HM59","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY59*Energia!U59*(1-$D59)*1000/2*$HM59","v":0},null,null,null,null,{"$f":"$HZ59*Potencia!G59*(1-$D59)*12*1000/2*$HM59","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO59&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN59*Energia!G59*1000/2*IP59","v":0},null,{"$f":"$IN59*Energia!U59*1000/2*IP59","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU59*Energia!U59*1000/2*IW59*$IP59","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ59*Energia!U59*(1-$D59)*1000/2*IP59","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE59*Energia!U59*(1-$D59)*1000/2*$IP59","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A59,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP59&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN59*Energia!G59*1000/2*JQ59","v":0},{"$f":"$JO59*Potencia!G59*12*1000/2*$JQ59","v":0},null,{"$f":"$JN59*Energia!U59*1000/2*JQ59","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW59*Energia!U59*1000/2*IF(JZ59<>0,JZ59,IF(JY59<>0,JY59*KD59,1))*JQ59","v":0},{"$f":"$JO59*Potencia!G59*12*1000/2*IF(JZ59=0,1,JZ59)*JQ59","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH59*Energia!$U59*1000/2*JQ59","v":0},{"$f":"$KI59*Potencia!$G59*12*1000/2*JQ59","v":0},null,{"$f":"$KH59*Energia!U59*(1-$D59)*1000/2*JQ59","v":0},{"$f":"$KI59*Potencia!G59*(1-$D59)*12*1000/2*$JQ59","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ59*Energia!U59*(1-$D59)*1000/2*$JQ59","v":0},null,null,null,null,{"$f":"$KR59*Potencia!G59*(1-$D59)*12*1000/2*$JQ59","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_4 Jub. 2","Jub. 2",{"$f":"IF(C60=0,0,IF(A60=0,0,INDEX(Params!$B$5:$G$15,MATCH(C60,Params!$A$5:$A$15,0),MATCH(A60,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G60&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E60*Energia!K60*1000*H60","v":0},{"$f":"$F60*Potencia!K60*12*1000*$I60","v":0},null,{"$f":"$E60*Energia!Y60*1000*H60","v":0},1,0,null,{"$f":"$O60*Energia!Y60*(1-$D60)*1000*H60","v":0},{"$f":"$F60*Potencia!K60*(1-$D60)*12*1000*$I60","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U60*Energia!U60*(1-$D60)*1000*$H60","v":0},{"$f":"$U60*Energia!V60*(1-$D60)*1000*$H60","v":0},{"$f":"$U60*Energia!W60*(1-$D60)*1000*$H60","v":0},{"$f":"$U60*Energia!X60*(1-$D60)*1000*$H60","v":0},{"$f":"SUMPRODUCT(X60:AA60,Params!$B$19:$E$19)","v":0},{"$f":"$V60*Potencia!G60*(1-$D60)*12*1000*$I60","v":0},{"$f":"$V60*Potencia!H60*(1-$D60)*12*1000*$I60","v":0},{"$f":"$V60*Potencia!I60*(1-$D60)*12*1000*$I60","v":0},{"$f":"$V60*Potencia!J60*(1-$D60)*12*1000*$I60","v":0},{"$f":"SUMPRODUCT(AC60:AF60,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK60*Energia!K60*1000*AM60","v":0},{"$f":"$AL60*Clientes!K60*12","v":0},null,{"$f":"$AK60*Energia!Y60*1000*AM60","v":0},1,0,null,{"$f":"$AS60*Energia!Y60*(1-$D60)*1000*AM60","v":0},{"$f":"$AL60*Clientes!K60*(1-$D60)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY60*Energia!U60*(1-$D60)*1000*$AM60","v":0},{"$f":"$AY60*Energia!V60*(1-$D60)*1000*$AM60","v":0},{"$f":"$AY60*Energia!W60*(1-$D60)*1000*$AM60","v":0},{"$f":"$AY60*Energia!X60*(1-$D60)*1000*$AM60","v":0},{"$f":"SUMPRODUCT(BB60:BE60,Params!$B$19:$E$19)","v":0},{"$f":"$AZ60*Clientes!G60*(1-$D60)*12","v":0},{"$f":"$AZ60*Clientes!H60*(1-$D60)*12","v":0},{"$f":"$AZ60*Clientes!I60*(1-$D60)*12","v":0},{"$f":"$AZ60*Clientes!J60*(1-$D60)*12","v":0},{"$f":"SUMPRODUCT(BG60:BJ60,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO60*Clientes!Q60","v":0},null,141.52000000000001,null,{"$f":"$BS60*Clientes!M60","v":0},{"$f":"$BS60*Clientes!N60","v":0},{"$f":"$BS60*Clientes!O60","v":0},{"$f":"$BS60*Clientes!P60","v":0},{"$f":"SUMPRODUCT(BU60:BX60,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB60*Energia!K60*1000*CC60","v":0},null,{"$f":"$CB60*Energia!Y60*1000*CC60","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH60*Energia!Y60*(1-$D60)*1000*CC60","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM60*Energia!U60*(1-$D60)*1000*$CC60","v":0},{"$f":"$CM60*Energia!V60*(1-$D60)*1000*$CC60","v":0},{"$f":"$CM60*Energia!W60*(1-$D60)*1000*$CC60","v":0},{"$f":"$CM60*Energia!X60*(1-$D60)*1000*$CC60","v":0},{"$f":"SUMPRODUCT(CO60:CR60,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV60*Energia!K60*1000*CW60","v":0},null,{"$f":"$CV60*Energia!Y60*1000*CW60","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB60*Energia!Y60*(1-$D60)*1000*CW60","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG60*Energia!U60*(1-$D60)*1000*$CW60","v":0},{"$f":"$DG60*Energia!V60*(1-$D60)*1000*$CW60","v":0},{"$f":"$DG60*Energia!W60*(1-$D60)*1000*$CW60","v":0},{"$f":"$DG60*Energia!X60*(1-$D60)*1000*$CW60","v":0},{"$f":"SUMPRODUCT(DI60:DL60,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP60*Energia!G60*1000/2*DQ60","v":0},null,{"$f":"$DP60*Energia!U60*1000/2*DQ60","v":0},1,1.50652209665633E-3,null,{"$f":"$DV60*Energia!U60*(1-$D60)*1000/2*DQ60","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA60*Energia!U60*(1-$D60)*1000/2*$DQ60","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK60&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ60*Energia!K60*1000*EL60","v":0},null,{"$f":"$EJ60*Energia!Y60*1000*EL60","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ60*Energia!Y60*1000*ES60*EL60","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV60*Energia!Y60*(1-$D60)*1000*EL60","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA60*Energia!U60*(1-$D60)*1000*$EL60","v":0},{"$f":"$FA60*Energia!V60*(1-$D60)*1000*$EL60","v":0},{"$f":"$FA60*Energia!W60*(1-$D60)*1000*$EL60","v":0},{"$f":"$FA60*Energia!X60*(1-$D60)*1000*$EL60","v":0},{"$f":"SUMPRODUCT(FC60:FF60,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL60&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ60*Energia!K60*1000*FM60","v":0},{"$f":"$FK60*Potencia!K60*12*1000*$FM60","v":0},null,{"$f":"$FJ60*Energia!Y60*1000*FM60","v":0},1,0,null,{"$f":"$FS60*Energia!Y60*(1-$D60)*1000*FM60","v":0},{"$f":"$FK60*Potencia!K60*(1-$D60)*12*1000*$FM60","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY60*Energia!U60*(1-$D60)*1000*$FM60","v":0},{"$f":"$FY60*Energia!V60*(1-$D60)*1000*$FM60","v":0},{"$f":"$FY60*Energia!W60*(1-$D60)*1000*$FM60","v":0},{"$f":"$FY60*Energia!X60*(1-$D60)*1000*$FM60","v":0},{"$f":"SUMPRODUCT(GB60:GE60,Params!$B$19:$E$19)","v":0},{"$f":"$FZ60*Potencia!G60*(1-$D60)*12*1000*$FM60","v":0},{"$f":"$FZ60*Potencia!H60*(1-$D60)*12*1000*$FM60","v":0},{"$f":"$FZ60*Potencia!I60*(1-$D60)*12*1000*$FM60","v":0},{"$f":"$FZ60*Potencia!J60*(1-$D60)*12*1000*$FM60","v":0},{"$f":"SUMPRODUCT(GG60:GJ60,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP60*Energia!G60*1000/2*GQ60","v":0},null,{"$f":"$GP60*Energia!U60*1000/2*GQ60","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV60*Energia!U60*(1-$D60)*1000/2*GQ60","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA60*Energia!U60*(1-$D60)*1000/2*$GQ60","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL60&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ60*Energia!G60*1000/2*HM60","v":0},{"$f":"$HK60*Potencia!G60*12*1000/2*$HM60","v":0},null,{"$f":"$HJ60*Energia!U60*1000/2*HM60","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS60*Energia!U60*(1-$D60)*1000/2*HM60","v":0},{"$f":"$HK60*Potencia!G60*(1-$D60)*12*1000/2*$HM60","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY60*Energia!U60*(1-$D60)*1000/2*$HM60","v":0},null,null,null,null,{"$f":"$HZ60*Potencia!G60*(1-$D60)*12*1000/2*$HM60","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO60&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN60*Energia!G60*1000/2*IP60","v":0},null,{"$f":"$IN60*Energia!U60*1000/2*IP60","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU60*Energia!U60*1000/2*IW60*$IP60","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ60*Energia!U60*(1-$D60)*1000/2*IP60","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE60*Energia!U60*(1-$D60)*1000/2*$IP60","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A60,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP60&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN60*Energia!G60*1000/2*JQ60","v":0},{"$f":"$JO60*Potencia!G60*12*1000/2*$JQ60","v":0},null,{"$f":"$JN60*Energia!U60*1000/2*JQ60","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW60*Energia!U60*1000/2*IF(JZ60<>0,JZ60,IF(JY60<>0,JY60*KD60,1))*JQ60","v":0},{"$f":"$JO60*Potencia!G60*12*1000/2*IF(JZ60=0,1,JZ60)*JQ60","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH60*Energia!$U60*1000/2*JQ60","v":0},{"$f":"$KI60*Potencia!$G60*12*1000/2*JQ60","v":0},null,{"$f":"$KH60*Energia!U60*(1-$D60)*1000/2*JQ60","v":0},{"$f":"$KI60*Potencia!G60*(1-$D60)*12*1000/2*$JQ60","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ60*Energia!U60*(1-$D60)*1000/2*$JQ60","v":0},null,null,null,null,{"$f":"$KR60*Potencia!G60*(1-$D60)*12*1000/2*$JQ60","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_4 Político","Part Político",{"$f":"IF(C61=0,0,IF(A61=0,0,INDEX(Params!$B$5:$G$15,MATCH(C61,Params!$A$5:$A$15,0),MATCH(A61,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G61&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E61*Energia!K61*1000*H61","v":0},{"$f":"$F61*Potencia!K61*12*1000*$I61","v":0},null,{"$f":"$E61*Energia!Y61*1000*H61","v":0},1,0,null,{"$f":"$O61*Energia!Y61*(1-$D61)*1000*H61","v":0},{"$f":"$F61*Potencia!K61*(1-$D61)*12*1000*$I61","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U61*Energia!U61*(1-$D61)*1000*$H61","v":0},{"$f":"$U61*Energia!V61*(1-$D61)*1000*$H61","v":0},{"$f":"$U61*Energia!W61*(1-$D61)*1000*$H61","v":0},{"$f":"$U61*Energia!X61*(1-$D61)*1000*$H61","v":0},{"$f":"SUMPRODUCT(X61:AA61,Params!$B$19:$E$19)","v":0},{"$f":"$V61*Potencia!G61*(1-$D61)*12*1000*$I61","v":0},{"$f":"$V61*Potencia!H61*(1-$D61)*12*1000*$I61","v":0},{"$f":"$V61*Potencia!I61*(1-$D61)*12*1000*$I61","v":0},{"$f":"$V61*Potencia!J61*(1-$D61)*12*1000*$I61","v":0},{"$f":"SUMPRODUCT(AC61:AF61,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK61*Energia!K61*1000*AM61","v":0},{"$f":"$AL61*Clientes!K61*12","v":0},null,{"$f":"$AK61*Energia!Y61*1000*AM61","v":0},1,0,null,{"$f":"$AS61*Energia!Y61*(1-$D61)*1000*AM61","v":0},{"$f":"$AL61*Clientes!K61*(1-$D61)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY61*Energia!U61*(1-$D61)*1000*$AM61","v":0},{"$f":"$AY61*Energia!V61*(1-$D61)*1000*$AM61","v":0},{"$f":"$AY61*Energia!W61*(1-$D61)*1000*$AM61","v":0},{"$f":"$AY61*Energia!X61*(1-$D61)*1000*$AM61","v":0},{"$f":"SUMPRODUCT(BB61:BE61,Params!$B$19:$E$19)","v":0},{"$f":"$AZ61*Clientes!G61*(1-$D61)*12","v":0},{"$f":"$AZ61*Clientes!H61*(1-$D61)*12","v":0},{"$f":"$AZ61*Clientes!I61*(1-$D61)*12","v":0},{"$f":"$AZ61*Clientes!J61*(1-$D61)*12","v":0},{"$f":"SUMPRODUCT(BG61:BJ61,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO61*Clientes!Q61","v":0},null,141.52000000000001,null,{"$f":"$BS61*Clientes!M61","v":0},{"$f":"$BS61*Clientes!N61","v":0},{"$f":"$BS61*Clientes!O61","v":0},{"$f":"$BS61*Clientes!P61","v":0},{"$f":"SUMPRODUCT(BU61:BX61,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB61*Energia!K61*1000*CC61","v":0},null,{"$f":"$CB61*Energia!Y61*1000*CC61","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH61*Energia!Y61*(1-$D61)*1000*CC61","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM61*Energia!U61*(1-$D61)*1000*$CC61","v":0},{"$f":"$CM61*Energia!V61*(1-$D61)*1000*$CC61","v":0},{"$f":"$CM61*Energia!W61*(1-$D61)*1000*$CC61","v":0},{"$f":"$CM61*Energia!X61*(1-$D61)*1000*$CC61","v":0},{"$f":"SUMPRODUCT(CO61:CR61,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV61*Energia!K61*1000*CW61","v":0},null,{"$f":"$CV61*Energia!Y61*1000*CW61","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB61*Energia!Y61*(1-$D61)*1000*CW61","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG61*Energia!U61*(1-$D61)*1000*$CW61","v":0},{"$f":"$DG61*Energia!V61*(1-$D61)*1000*$CW61","v":0},{"$f":"$DG61*Energia!W61*(1-$D61)*1000*$CW61","v":0},{"$f":"$DG61*Energia!X61*(1-$D61)*1000*$CW61","v":0},{"$f":"SUMPRODUCT(DI61:DL61,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP61*Energia!G61*1000/2*DQ61","v":0},null,{"$f":"$DP61*Energia!U61*1000/2*DQ61","v":0},1,1.50652209665633E-3,null,{"$f":"$DV61*Energia!U61*(1-$D61)*1000/2*DQ61","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA61*Energia!U61*(1-$D61)*1000/2*$DQ61","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK61&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ61*Energia!K61*1000*EL61","v":0},null,{"$f":"$EJ61*Energia!Y61*1000*EL61","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ61*Energia!Y61*1000*ES61*EL61","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV61*Energia!Y61*(1-$D61)*1000*EL61","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA61*Energia!U61*(1-$D61)*1000*$EL61","v":0},{"$f":"$FA61*Energia!V61*(1-$D61)*1000*$EL61","v":0},{"$f":"$FA61*Energia!W61*(1-$D61)*1000*$EL61","v":0},{"$f":"$FA61*Energia!X61*(1-$D61)*1000*$EL61","v":0},{"$f":"SUMPRODUCT(FC61:FF61,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL61&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ61*Energia!K61*1000*FM61","v":0},{"$f":"$FK61*Potencia!K61*12*1000*$FM61","v":0},null,{"$f":"$FJ61*Energia!Y61*1000*FM61","v":0},1,0,null,{"$f":"$FS61*Energia!Y61*(1-$D61)*1000*FM61","v":0},{"$f":"$FK61*Potencia!K61*(1-$D61)*12*1000*$FM61","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY61*Energia!U61*(1-$D61)*1000*$FM61","v":0},{"$f":"$FY61*Energia!V61*(1-$D61)*1000*$FM61","v":0},{"$f":"$FY61*Energia!W61*(1-$D61)*1000*$FM61","v":0},{"$f":"$FY61*Energia!X61*(1-$D61)*1000*$FM61","v":0},{"$f":"SUMPRODUCT(GB61:GE61,Params!$B$19:$E$19)","v":0},{"$f":"$FZ61*Potencia!G61*(1-$D61)*12*1000*$FM61","v":0},{"$f":"$FZ61*Potencia!H61*(1-$D61)*12*1000*$FM61","v":0},{"$f":"$FZ61*Potencia!I61*(1-$D61)*12*1000*$FM61","v":0},{"$f":"$FZ61*Potencia!J61*(1-$D61)*12*1000*$FM61","v":0},{"$f":"SUMPRODUCT(GG61:GJ61,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP61*Energia!G61*1000/2*GQ61","v":0},null,{"$f":"$GP61*Energia!U61*1000/2*GQ61","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV61*Energia!U61*(1-$D61)*1000/2*GQ61","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA61*Energia!U61*(1-$D61)*1000/2*$GQ61","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL61&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ61*Energia!G61*1000/2*HM61","v":0},{"$f":"$HK61*Potencia!G61*12*1000/2*$HM61","v":0},null,{"$f":"$HJ61*Energia!U61*1000/2*HM61","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS61*Energia!U61*(1-$D61)*1000/2*HM61","v":0},{"$f":"$HK61*Potencia!G61*(1-$D61)*12*1000/2*$HM61","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY61*Energia!U61*(1-$D61)*1000/2*$HM61","v":0},null,null,null,null,{"$f":"$HZ61*Potencia!G61*(1-$D61)*12*1000/2*$HM61","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO61&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN61*Energia!G61*1000/2*IP61","v":0},null,{"$f":"$IN61*Energia!U61*1000/2*IP61","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU61*Energia!U61*1000/2*IW61*$IP61","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ61*Energia!U61*(1-$D61)*1000/2*IP61","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE61*Energia!U61*(1-$D61)*1000/2*$IP61","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A61,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP61&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN61*Energia!G61*1000/2*JQ61","v":0},{"$f":"$JO61*Potencia!G61*12*1000/2*$JQ61","v":0},null,{"$f":"$JN61*Energia!U61*1000/2*JQ61","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW61*Energia!U61*1000/2*IF(JZ61<>0,JZ61,IF(JY61<>0,JY61*KD61,1))*JQ61","v":0},{"$f":"$JO61*Potencia!G61*12*1000/2*IF(JZ61=0,1,JZ61)*JQ61","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH61*Energia!$U61*1000/2*JQ61","v":0},{"$f":"$KI61*Potencia!$G61*12*1000/2*JQ61","v":0},null,{"$f":"$KH61*Energia!U61*(1-$D61)*1000/2*JQ61","v":0},{"$f":"$KI61*Potencia!G61*(1-$D61)*12*1000/2*$JQ61","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ61*Energia!U61*(1-$D61)*1000/2*$JQ61","v":0},null,null,null,null,{"$f":"$KR61*Potencia!G61*(1-$D61)*12*1000/2*$JQ61","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_4 Discap.","Discapacitados",{"$f":"IF(C62=0,0,IF(A62=0,0,INDEX(Params!$B$5:$G$15,MATCH(C62,Params!$A$5:$A$15,0),MATCH(A62,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G62&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E62*Energia!K62*1000*H62","v":0},{"$f":"$F62*Potencia!K62*12*1000*$I62","v":0},null,{"$f":"$E62*Energia!Y62*1000*H62","v":0},1,0,null,{"$f":"$O62*Energia!Y62*(1-$D62)*1000*H62","v":0},{"$f":"$F62*Potencia!K62*(1-$D62)*12*1000*$I62","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U62*Energia!U62*(1-$D62)*1000*$H62","v":0},{"$f":"$U62*Energia!V62*(1-$D62)*1000*$H62","v":0},{"$f":"$U62*Energia!W62*(1-$D62)*1000*$H62","v":0},{"$f":"$U62*Energia!X62*(1-$D62)*1000*$H62","v":0},{"$f":"SUMPRODUCT(X62:AA62,Params!$B$19:$E$19)","v":0},{"$f":"$V62*Potencia!G62*(1-$D62)*12*1000*$I62","v":0},{"$f":"$V62*Potencia!H62*(1-$D62)*12*1000*$I62","v":0},{"$f":"$V62*Potencia!I62*(1-$D62)*12*1000*$I62","v":0},{"$f":"$V62*Potencia!J62*(1-$D62)*12*1000*$I62","v":0},{"$f":"SUMPRODUCT(AC62:AF62,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK62*Energia!K62*1000*AM62","v":0},{"$f":"$AL62*Clientes!K62*12","v":0},null,{"$f":"$AK62*Energia!Y62*1000*AM62","v":0},1,0,null,{"$f":"$AS62*Energia!Y62*(1-$D62)*1000*AM62","v":0},{"$f":"$AL62*Clientes!K62*(1-$D62)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY62*Energia!U62*(1-$D62)*1000*$AM62","v":0},{"$f":"$AY62*Energia!V62*(1-$D62)*1000*$AM62","v":0},{"$f":"$AY62*Energia!W62*(1-$D62)*1000*$AM62","v":0},{"$f":"$AY62*Energia!X62*(1-$D62)*1000*$AM62","v":0},{"$f":"SUMPRODUCT(BB62:BE62,Params!$B$19:$E$19)","v":0},{"$f":"$AZ62*Clientes!G62*(1-$D62)*12","v":0},{"$f":"$AZ62*Clientes!H62*(1-$D62)*12","v":0},{"$f":"$AZ62*Clientes!I62*(1-$D62)*12","v":0},{"$f":"$AZ62*Clientes!J62*(1-$D62)*12","v":0},{"$f":"SUMPRODUCT(BG62:BJ62,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO62*Clientes!Q62","v":0},null,141.52000000000001,null,{"$f":"$BS62*Clientes!M62","v":0},{"$f":"$BS62*Clientes!N62","v":0},{"$f":"$BS62*Clientes!O62","v":0},{"$f":"$BS62*Clientes!P62","v":0},{"$f":"SUMPRODUCT(BU62:BX62,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB62*Energia!K62*1000*CC62","v":0},null,{"$f":"$CB62*Energia!Y62*1000*CC62","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH62*Energia!Y62*(1-$D62)*1000*CC62","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM62*Energia!U62*(1-$D62)*1000*$CC62","v":0},{"$f":"$CM62*Energia!V62*(1-$D62)*1000*$CC62","v":0},{"$f":"$CM62*Energia!W62*(1-$D62)*1000*$CC62","v":0},{"$f":"$CM62*Energia!X62*(1-$D62)*1000*$CC62","v":0},{"$f":"SUMPRODUCT(CO62:CR62,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV62*Energia!K62*1000*CW62","v":0},null,{"$f":"$CV62*Energia!Y62*1000*CW62","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB62*Energia!Y62*(1-$D62)*1000*CW62","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG62*Energia!U62*(1-$D62)*1000*$CW62","v":0},{"$f":"$DG62*Energia!V62*(1-$D62)*1000*$CW62","v":0},{"$f":"$DG62*Energia!W62*(1-$D62)*1000*$CW62","v":0},{"$f":"$DG62*Energia!X62*(1-$D62)*1000*$CW62","v":0},{"$f":"SUMPRODUCT(DI62:DL62,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP62*Energia!G62*1000/2*DQ62","v":0},null,{"$f":"$DP62*Energia!U62*1000/2*DQ62","v":0},1,1.50652209665633E-3,null,{"$f":"$DV62*Energia!U62*(1-$D62)*1000/2*DQ62","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA62*Energia!U62*(1-$D62)*1000/2*$DQ62","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK62&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ62*Energia!K62*1000*EL62","v":0},null,{"$f":"$EJ62*Energia!Y62*1000*EL62","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ62*Energia!Y62*1000*ES62*EL62","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV62*Energia!Y62*(1-$D62)*1000*EL62","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA62*Energia!U62*(1-$D62)*1000*$EL62","v":0},{"$f":"$FA62*Energia!V62*(1-$D62)*1000*$EL62","v":0},{"$f":"$FA62*Energia!W62*(1-$D62)*1000*$EL62","v":0},{"$f":"$FA62*Energia!X62*(1-$D62)*1000*$EL62","v":0},{"$f":"SUMPRODUCT(FC62:FF62,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL62&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ62*Energia!K62*1000*FM62","v":0},{"$f":"$FK62*Potencia!K62*12*1000*$FM62","v":0},null,{"$f":"$FJ62*Energia!Y62*1000*FM62","v":0},1,0,null,{"$f":"$FS62*Energia!Y62*(1-$D62)*1000*FM62","v":0},{"$f":"$FK62*Potencia!K62*(1-$D62)*12*1000*$FM62","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY62*Energia!U62*(1-$D62)*1000*$FM62","v":0},{"$f":"$FY62*Energia!V62*(1-$D62)*1000*$FM62","v":0},{"$f":"$FY62*Energia!W62*(1-$D62)*1000*$FM62","v":0},{"$f":"$FY62*Energia!X62*(1-$D62)*1000*$FM62","v":0},{"$f":"SUMPRODUCT(GB62:GE62,Params!$B$19:$E$19)","v":0},{"$f":"$FZ62*Potencia!G62*(1-$D62)*12*1000*$FM62","v":0},{"$f":"$FZ62*Potencia!H62*(1-$D62)*12*1000*$FM62","v":0},{"$f":"$FZ62*Potencia!I62*(1-$D62)*12*1000*$FM62","v":0},{"$f":"$FZ62*Potencia!J62*(1-$D62)*12*1000*$FM62","v":0},{"$f":"SUMPRODUCT(GG62:GJ62,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP62*Energia!G62*1000/2*GQ62","v":0},null,{"$f":"$GP62*Energia!U62*1000/2*GQ62","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV62*Energia!U62*(1-$D62)*1000/2*GQ62","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA62*Energia!U62*(1-$D62)*1000/2*$GQ62","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL62&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ62*Energia!G62*1000/2*HM62","v":0},{"$f":"$HK62*Potencia!G62*12*1000/2*$HM62","v":0},null,{"$f":"$HJ62*Energia!U62*1000/2*HM62","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS62*Energia!U62*(1-$D62)*1000/2*HM62","v":0},{"$f":"$HK62*Potencia!G62*(1-$D62)*12*1000/2*$HM62","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY62*Energia!U62*(1-$D62)*1000/2*$HM62","v":0},null,null,null,null,{"$f":"$HZ62*Potencia!G62*(1-$D62)*12*1000/2*$HM62","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO62&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN62*Energia!G62*1000/2*IP62","v":0},null,{"$f":"$IN62*Energia!U62*1000/2*IP62","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU62*Energia!U62*1000/2*IW62*$IP62","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ62*Energia!U62*(1-$D62)*1000/2*IP62","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE62*Energia!U62*(1-$D62)*1000/2*$IP62","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A62,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP62&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN62*Energia!G62*1000/2*JQ62","v":0},{"$f":"$JO62*Potencia!G62*12*1000/2*$JQ62","v":0},null,{"$f":"$JN62*Energia!U62*1000/2*JQ62","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW62*Energia!U62*1000/2*IF(JZ62<>0,JZ62,IF(JY62<>0,JY62*KD62,1))*JQ62","v":0},{"$f":"$JO62*Potencia!G62*12*1000/2*IF(JZ62=0,1,JZ62)*JQ62","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH62*Energia!$U62*1000/2*JQ62","v":0},{"$f":"$KI62*Potencia!$G62*12*1000/2*JQ62","v":0},null,{"$f":"$KH62*Energia!U62*(1-$D62)*1000/2*JQ62","v":0},{"$f":"$KI62*Potencia!G62*(1-$D62)*12*1000/2*$JQ62","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ62*Energia!U62*(1-$D62)*1000/2*$JQ62","v":0},null,null,null,null,{"$f":"$KR62*Potencia!G62*(1-$D62)*12*1000/2*$JQ62","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_4 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C63=0,0,IF(A63=0,0,INDEX(Params!$B$5:$G$15,MATCH(C63,Params!$A$5:$A$15,0),MATCH(A63,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G63&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E63*Energia!K63*1000*H63","v":0},{"$f":"$F63*Potencia!K63*12*1000*$I63","v":0},null,{"$f":"$E63*Energia!Y63*1000*H63","v":0},1,0,null,{"$f":"$O63*Energia!Y63*(1-$D63)*1000*H63","v":0},{"$f":"$F63*Potencia!K63*(1-$D63)*12*1000*$I63","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U63*Energia!U63*(1-$D63)*1000*$H63","v":0},{"$f":"$U63*Energia!V63*(1-$D63)*1000*$H63","v":0},{"$f":"$U63*Energia!W63*(1-$D63)*1000*$H63","v":0},{"$f":"$U63*Energia!X63*(1-$D63)*1000*$H63","v":0},{"$f":"SUMPRODUCT(X63:AA63,Params!$B$19:$E$19)","v":0},{"$f":"$V63*Potencia!G63*(1-$D63)*12*1000*$I63","v":0},{"$f":"$V63*Potencia!H63*(1-$D63)*12*1000*$I63","v":0},{"$f":"$V63*Potencia!I63*(1-$D63)*12*1000*$I63","v":0},{"$f":"$V63*Potencia!J63*(1-$D63)*12*1000*$I63","v":0},{"$f":"SUMPRODUCT(AC63:AF63,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK63*Energia!K63*1000*AM63","v":0},{"$f":"$AL63*Clientes!K63*12","v":0},null,{"$f":"$AK63*Energia!Y63*1000*AM63","v":0},1,0,null,{"$f":"$AS63*Energia!Y63*(1-$D63)*1000*AM63","v":0},{"$f":"$AL63*Clientes!K63*(1-$D63)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY63*Energia!U63*(1-$D63)*1000*$AM63","v":0},{"$f":"$AY63*Energia!V63*(1-$D63)*1000*$AM63","v":0},{"$f":"$AY63*Energia!W63*(1-$D63)*1000*$AM63","v":0},{"$f":"$AY63*Energia!X63*(1-$D63)*1000*$AM63","v":0},{"$f":"SUMPRODUCT(BB63:BE63,Params!$B$19:$E$19)","v":0},{"$f":"$AZ63*Clientes!G63*(1-$D63)*12","v":0},{"$f":"$AZ63*Clientes!H63*(1-$D63)*12","v":0},{"$f":"$AZ63*Clientes!I63*(1-$D63)*12","v":0},{"$f":"$AZ63*Clientes!J63*(1-$D63)*12","v":0},{"$f":"SUMPRODUCT(BG63:BJ63,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO63*Clientes!Q63","v":0},null,141.52000000000001,null,{"$f":"$BS63*Clientes!M63","v":0},{"$f":"$BS63*Clientes!N63","v":0},{"$f":"$BS63*Clientes!O63","v":0},{"$f":"$BS63*Clientes!P63","v":0},{"$f":"SUMPRODUCT(BU63:BX63,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB63*Energia!K63*1000*CC63","v":0},null,{"$f":"$CB63*Energia!Y63*1000*CC63","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH63*Energia!Y63*(1-$D63)*1000*CC63","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM63*Energia!U63*(1-$D63)*1000*$CC63","v":0},{"$f":"$CM63*Energia!V63*(1-$D63)*1000*$CC63","v":0},{"$f":"$CM63*Energia!W63*(1-$D63)*1000*$CC63","v":0},{"$f":"$CM63*Energia!X63*(1-$D63)*1000*$CC63","v":0},{"$f":"SUMPRODUCT(CO63:CR63,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV63*Energia!K63*1000*CW63","v":0},null,{"$f":"$CV63*Energia!Y63*1000*CW63","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB63*Energia!Y63*(1-$D63)*1000*CW63","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG63*Energia!U63*(1-$D63)*1000*$CW63","v":0},{"$f":"$DG63*Energia!V63*(1-$D63)*1000*$CW63","v":0},{"$f":"$DG63*Energia!W63*(1-$D63)*1000*$CW63","v":0},{"$f":"$DG63*Energia!X63*(1-$D63)*1000*$CW63","v":0},{"$f":"SUMPRODUCT(DI63:DL63,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP63*Energia!G63*1000/2*DQ63","v":0},null,{"$f":"$DP63*Energia!U63*1000/2*DQ63","v":0},1,1.50652209665633E-3,null,{"$f":"$DV63*Energia!U63*(1-$D63)*1000/2*DQ63","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA63*Energia!U63*(1-$D63)*1000/2*$DQ63","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK63&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ63*Energia!K63*1000*EL63","v":0},null,{"$f":"$EJ63*Energia!Y63*1000*EL63","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ63*Energia!Y63*1000*ES63*EL63","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV63*Energia!Y63*(1-$D63)*1000*EL63","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA63*Energia!U63*(1-$D63)*1000*$EL63","v":0},{"$f":"$FA63*Energia!V63*(1-$D63)*1000*$EL63","v":0},{"$f":"$FA63*Energia!W63*(1-$D63)*1000*$EL63","v":0},{"$f":"$FA63*Energia!X63*(1-$D63)*1000*$EL63","v":0},{"$f":"SUMPRODUCT(FC63:FF63,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL63&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ63*Energia!K63*1000*FM63","v":0},{"$f":"$FK63*Potencia!K63*12*1000*$FM63","v":0},null,{"$f":"$FJ63*Energia!Y63*1000*FM63","v":0},1,0,null,{"$f":"$FS63*Energia!Y63*(1-$D63)*1000*FM63","v":0},{"$f":"$FK63*Potencia!K63*(1-$D63)*12*1000*$FM63","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY63*Energia!U63*(1-$D63)*1000*$FM63","v":0},{"$f":"$FY63*Energia!V63*(1-$D63)*1000*$FM63","v":0},{"$f":"$FY63*Energia!W63*(1-$D63)*1000*$FM63","v":0},{"$f":"$FY63*Energia!X63*(1-$D63)*1000*$FM63","v":0},{"$f":"SUMPRODUCT(GB63:GE63,Params!$B$19:$E$19)","v":0},{"$f":"$FZ63*Potencia!G63*(1-$D63)*12*1000*$FM63","v":0},{"$f":"$FZ63*Potencia!H63*(1-$D63)*12*1000*$FM63","v":0},{"$f":"$FZ63*Potencia!I63*(1-$D63)*12*1000*$FM63","v":0},{"$f":"$FZ63*Potencia!J63*(1-$D63)*12*1000*$FM63","v":0},{"$f":"SUMPRODUCT(GG63:GJ63,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP63*Energia!G63*1000/2*GQ63","v":0},null,{"$f":"$GP63*Energia!U63*1000/2*GQ63","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV63*Energia!U63*(1-$D63)*1000/2*GQ63","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA63*Energia!U63*(1-$D63)*1000/2*$GQ63","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL63&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ63*Energia!G63*1000/2*HM63","v":0},{"$f":"$HK63*Potencia!G63*12*1000/2*$HM63","v":0},null,{"$f":"$HJ63*Energia!U63*1000/2*HM63","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS63*Energia!U63*(1-$D63)*1000/2*HM63","v":0},{"$f":"$HK63*Potencia!G63*(1-$D63)*12*1000/2*$HM63","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY63*Energia!U63*(1-$D63)*1000/2*$HM63","v":0},null,null,null,null,{"$f":"$HZ63*Potencia!G63*(1-$D63)*12*1000/2*$HM63","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO63&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN63*Energia!G63*1000/2*IP63","v":0},null,{"$f":"$IN63*Energia!U63*1000/2*IP63","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU63*Energia!U63*1000/2*IW63*$IP63","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ63*Energia!U63*(1-$D63)*1000/2*IP63","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE63*Energia!U63*(1-$D63)*1000/2*$IP63","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A63,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP63&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN63*Energia!G63*1000/2*JQ63","v":0},{"$f":"$JO63*Potencia!G63*12*1000/2*$JQ63","v":0},null,{"$f":"$JN63*Energia!U63*1000/2*JQ63","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW63*Energia!U63*1000/2*IF(JZ63<>0,JZ63,IF(JY63<>0,JY63*KD63,1))*JQ63","v":0},{"$f":"$JO63*Potencia!G63*12*1000/2*IF(JZ63=0,1,JZ63)*JQ63","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH63*Energia!$U63*1000/2*JQ63","v":0},{"$f":"$KI63*Potencia!$G63*12*1000/2*JQ63","v":0},null,{"$f":"$KH63*Energia!U63*(1-$D63)*1000/2*JQ63","v":0},{"$f":"$KI63*Potencia!G63*(1-$D63)*12*1000/2*$JQ63","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ63*Energia!U63*(1-$D63)*1000/2*$JQ63","v":0},null,null,null,null,{"$f":"$KR63*Potencia!G63*(1-$D63)*12*1000/2*$JQ63","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_4 Cruz Roja","Cruz Roja",{"$f":"IF(C64=0,0,IF(A64=0,0,INDEX(Params!$B$5:$G$15,MATCH(C64,Params!$A$5:$A$15,0),MATCH(A64,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G64&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E64*Energia!K64*1000*H64","v":0},{"$f":"$F64*Potencia!K64*12*1000*$I64","v":0},null,{"$f":"$E64*Energia!Y64*1000*H64","v":0},1,0,null,{"$f":"$O64*Energia!Y64*(1-$D64)*1000*H64","v":0},{"$f":"$F64*Potencia!K64*(1-$D64)*12*1000*$I64","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U64*Energia!U64*(1-$D64)*1000*$H64","v":0},{"$f":"$U64*Energia!V64*(1-$D64)*1000*$H64","v":0},{"$f":"$U64*Energia!W64*(1-$D64)*1000*$H64","v":0},{"$f":"$U64*Energia!X64*(1-$D64)*1000*$H64","v":0},{"$f":"SUMPRODUCT(X64:AA64,Params!$B$19:$E$19)","v":0},{"$f":"$V64*Potencia!G64*(1-$D64)*12*1000*$I64","v":0},{"$f":"$V64*Potencia!H64*(1-$D64)*12*1000*$I64","v":0},{"$f":"$V64*Potencia!I64*(1-$D64)*12*1000*$I64","v":0},{"$f":"$V64*Potencia!J64*(1-$D64)*12*1000*$I64","v":0},{"$f":"SUMPRODUCT(AC64:AF64,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK64*Energia!K64*1000*AM64","v":0},{"$f":"$AL64*Clientes!K64*12","v":0},null,{"$f":"$AK64*Energia!Y64*1000*AM64","v":0},1,0,null,{"$f":"$AS64*Energia!Y64*(1-$D64)*1000*AM64","v":0},{"$f":"$AL64*Clientes!K64*(1-$D64)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY64*Energia!U64*(1-$D64)*1000*$AM64","v":0},{"$f":"$AY64*Energia!V64*(1-$D64)*1000*$AM64","v":0},{"$f":"$AY64*Energia!W64*(1-$D64)*1000*$AM64","v":0},{"$f":"$AY64*Energia!X64*(1-$D64)*1000*$AM64","v":0},{"$f":"SUMPRODUCT(BB64:BE64,Params!$B$19:$E$19)","v":0},{"$f":"$AZ64*Clientes!G64*(1-$D64)*12","v":0},{"$f":"$AZ64*Clientes!H64*(1-$D64)*12","v":0},{"$f":"$AZ64*Clientes!I64*(1-$D64)*12","v":0},{"$f":"$AZ64*Clientes!J64*(1-$D64)*12","v":0},{"$f":"SUMPRODUCT(BG64:BJ64,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO64*Clientes!Q64","v":0},null,141.52000000000001,null,{"$f":"$BS64*Clientes!M64","v":0},{"$f":"$BS64*Clientes!N64","v":0},{"$f":"$BS64*Clientes!O64","v":0},{"$f":"$BS64*Clientes!P64","v":0},{"$f":"SUMPRODUCT(BU64:BX64,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB64*Energia!K64*1000*CC64","v":0},null,{"$f":"$CB64*Energia!Y64*1000*CC64","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH64*Energia!Y64*(1-$D64)*1000*CC64","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM64*Energia!U64*(1-$D64)*1000*$CC64","v":0},{"$f":"$CM64*Energia!V64*(1-$D64)*1000*$CC64","v":0},{"$f":"$CM64*Energia!W64*(1-$D64)*1000*$CC64","v":0},{"$f":"$CM64*Energia!X64*(1-$D64)*1000*$CC64","v":0},{"$f":"SUMPRODUCT(CO64:CR64,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV64*Energia!K64*1000*CW64","v":0},null,{"$f":"$CV64*Energia!Y64*1000*CW64","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB64*Energia!Y64*(1-$D64)*1000*CW64","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG64*Energia!U64*(1-$D64)*1000*$CW64","v":0},{"$f":"$DG64*Energia!V64*(1-$D64)*1000*$CW64","v":0},{"$f":"$DG64*Energia!W64*(1-$D64)*1000*$CW64","v":0},{"$f":"$DG64*Energia!X64*(1-$D64)*1000*$CW64","v":0},{"$f":"SUMPRODUCT(DI64:DL64,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP64*Energia!G64*1000/2*DQ64","v":0},null,{"$f":"$DP64*Energia!U64*1000/2*DQ64","v":0},1,1.50652209665633E-3,null,{"$f":"$DV64*Energia!U64*(1-$D64)*1000/2*DQ64","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA64*Energia!U64*(1-$D64)*1000/2*$DQ64","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK64&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ64*Energia!K64*1000*EL64","v":0},null,{"$f":"$EJ64*Energia!Y64*1000*EL64","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ64*Energia!Y64*1000*ES64*EL64","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV64*Energia!Y64*(1-$D64)*1000*EL64","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA64*Energia!U64*(1-$D64)*1000*$EL64","v":0},{"$f":"$FA64*Energia!V64*(1-$D64)*1000*$EL64","v":0},{"$f":"$FA64*Energia!W64*(1-$D64)*1000*$EL64","v":0},{"$f":"$FA64*Energia!X64*(1-$D64)*1000*$EL64","v":0},{"$f":"SUMPRODUCT(FC64:FF64,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL64&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ64*Energia!K64*1000*FM64","v":0},{"$f":"$FK64*Potencia!K64*12*1000*$FM64","v":0},null,{"$f":"$FJ64*Energia!Y64*1000*FM64","v":0},1,0,null,{"$f":"$FS64*Energia!Y64*(1-$D64)*1000*FM64","v":0},{"$f":"$FK64*Potencia!K64*(1-$D64)*12*1000*$FM64","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY64*Energia!U64*(1-$D64)*1000*$FM64","v":0},{"$f":"$FY64*Energia!V64*(1-$D64)*1000*$FM64","v":0},{"$f":"$FY64*Energia!W64*(1-$D64)*1000*$FM64","v":0},{"$f":"$FY64*Energia!X64*(1-$D64)*1000*$FM64","v":0},{"$f":"SUMPRODUCT(GB64:GE64,Params!$B$19:$E$19)","v":0},{"$f":"$FZ64*Potencia!G64*(1-$D64)*12*1000*$FM64","v":0},{"$f":"$FZ64*Potencia!H64*(1-$D64)*12*1000*$FM64","v":0},{"$f":"$FZ64*Potencia!I64*(1-$D64)*12*1000*$FM64","v":0},{"$f":"$FZ64*Potencia!J64*(1-$D64)*12*1000*$FM64","v":0},{"$f":"SUMPRODUCT(GG64:GJ64,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP64*Energia!G64*1000/2*GQ64","v":0},null,{"$f":"$GP64*Energia!U64*1000/2*GQ64","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV64*Energia!U64*(1-$D64)*1000/2*GQ64","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA64*Energia!U64*(1-$D64)*1000/2*$GQ64","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL64&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ64*Energia!G64*1000/2*HM64","v":0},{"$f":"$HK64*Potencia!G64*12*1000/2*$HM64","v":0},null,{"$f":"$HJ64*Energia!U64*1000/2*HM64","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS64*Energia!U64*(1-$D64)*1000/2*HM64","v":0},{"$f":"$HK64*Potencia!G64*(1-$D64)*12*1000/2*$HM64","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY64*Energia!U64*(1-$D64)*1000/2*$HM64","v":0},null,null,null,null,{"$f":"$HZ64*Potencia!G64*(1-$D64)*12*1000/2*$HM64","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO64&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN64*Energia!G64*1000/2*IP64","v":0},null,{"$f":"$IN64*Energia!U64*1000/2*IP64","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU64*Energia!U64*1000/2*IW64*$IP64","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ64*Energia!U64*(1-$D64)*1000/2*IP64","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE64*Energia!U64*(1-$D64)*1000/2*$IP64","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A64,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP64&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN64*Energia!G64*1000/2*JQ64","v":0},{"$f":"$JO64*Potencia!G64*12*1000/2*$JQ64","v":0},null,{"$f":"$JN64*Energia!U64*1000/2*JQ64","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW64*Energia!U64*1000/2*IF(JZ64<>0,JZ64,IF(JY64<>0,JY64*KD64,1))*JQ64","v":0},{"$f":"$JO64*Potencia!G64*12*1000/2*IF(JZ64=0,1,JZ64)*JQ64","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH64*Energia!$U64*1000/2*JQ64","v":0},{"$f":"$KI64*Potencia!$G64*12*1000/2*JQ64","v":0},null,{"$f":"$KH64*Energia!U64*(1-$D64)*1000/2*JQ64","v":0},{"$f":"$KI64*Potencia!G64*(1-$D64)*12*1000/2*$JQ64","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ64*Energia!U64*(1-$D64)*1000/2*$JQ64","v":0},null,null,null,null,{"$f":"$KR64*Potencia!G64*(1-$D64)*12*1000/2*$JQ64","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_4 XX","XX",{"$f":"IF(C65=0,0,IF(A65=0,0,INDEX(Params!$B$5:$G$15,MATCH(C65,Params!$A$5:$A$15,0),MATCH(A65,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G65&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E65*Energia!K65*1000*H65","v":0},{"$f":"$F65*Potencia!K65*12*1000*$I65","v":0},null,{"$f":"$E65*Energia!Y65*1000*H65","v":0},1,0,null,{"$f":"$O65*Energia!Y65*(1-$D65)*1000*H65","v":0},{"$f":"$F65*Potencia!K65*(1-$D65)*12*1000*$I65","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U65*Energia!U65*(1-$D65)*1000*$H65","v":0},{"$f":"$U65*Energia!V65*(1-$D65)*1000*$H65","v":0},{"$f":"$U65*Energia!W65*(1-$D65)*1000*$H65","v":0},{"$f":"$U65*Energia!X65*(1-$D65)*1000*$H65","v":0},{"$f":"SUMPRODUCT(X65:AA65,Params!$B$19:$E$19)","v":0},{"$f":"$V65*Potencia!G65*(1-$D65)*12*1000*$I65","v":0},{"$f":"$V65*Potencia!H65*(1-$D65)*12*1000*$I65","v":0},{"$f":"$V65*Potencia!I65*(1-$D65)*12*1000*$I65","v":0},{"$f":"$V65*Potencia!J65*(1-$D65)*12*1000*$I65","v":0},{"$f":"SUMPRODUCT(AC65:AF65,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK65*Energia!K65*1000*AM65","v":0},{"$f":"$AL65*Clientes!K65*12","v":0},null,{"$f":"$AK65*Energia!Y65*1000*AM65","v":0},1,0,null,{"$f":"$AS65*Energia!Y65*(1-$D65)*1000*AM65","v":0},{"$f":"$AL65*Clientes!K65*(1-$D65)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY65*Energia!U65*(1-$D65)*1000*$AM65","v":0},{"$f":"$AY65*Energia!V65*(1-$D65)*1000*$AM65","v":0},{"$f":"$AY65*Energia!W65*(1-$D65)*1000*$AM65","v":0},{"$f":"$AY65*Energia!X65*(1-$D65)*1000*$AM65","v":0},{"$f":"SUMPRODUCT(BB65:BE65,Params!$B$19:$E$19)","v":0},{"$f":"$AZ65*Clientes!G65*(1-$D65)*12","v":0},{"$f":"$AZ65*Clientes!H65*(1-$D65)*12","v":0},{"$f":"$AZ65*Clientes!I65*(1-$D65)*12","v":0},{"$f":"$AZ65*Clientes!J65*(1-$D65)*12","v":0},{"$f":"SUMPRODUCT(BG65:BJ65,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO65*Clientes!Q65","v":0},null,141.52000000000001,null,{"$f":"$BS65*Clientes!M65","v":0},{"$f":"$BS65*Clientes!N65","v":0},{"$f":"$BS65*Clientes!O65","v":0},{"$f":"$BS65*Clientes!P65","v":0},{"$f":"SUMPRODUCT(BU65:BX65,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB65*Energia!K65*1000*CC65","v":0},null,{"$f":"$CB65*Energia!Y65*1000*CC65","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH65*Energia!Y65*(1-$D65)*1000*CC65","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM65*Energia!U65*(1-$D65)*1000*$CC65","v":0},{"$f":"$CM65*Energia!V65*(1-$D65)*1000*$CC65","v":0},{"$f":"$CM65*Energia!W65*(1-$D65)*1000*$CC65","v":0},{"$f":"$CM65*Energia!X65*(1-$D65)*1000*$CC65","v":0},{"$f":"SUMPRODUCT(CO65:CR65,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV65*Energia!K65*1000*CW65","v":0},null,{"$f":"$CV65*Energia!Y65*1000*CW65","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB65*Energia!Y65*(1-$D65)*1000*CW65","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG65*Energia!U65*(1-$D65)*1000*$CW65","v":0},{"$f":"$DG65*Energia!V65*(1-$D65)*1000*$CW65","v":0},{"$f":"$DG65*Energia!W65*(1-$D65)*1000*$CW65","v":0},{"$f":"$DG65*Energia!X65*(1-$D65)*1000*$CW65","v":0},{"$f":"SUMPRODUCT(DI65:DL65,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP65*Energia!G65*1000/2*DQ65","v":0},null,{"$f":"$DP65*Energia!U65*1000/2*DQ65","v":0},1,1.50652209665633E-3,null,{"$f":"$DV65*Energia!U65*(1-$D65)*1000/2*DQ65","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA65*Energia!U65*(1-$D65)*1000/2*$DQ65","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK65&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ65*Energia!K65*1000*EL65","v":0},null,{"$f":"$EJ65*Energia!Y65*1000*EL65","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ65*Energia!Y65*1000*ES65*EL65","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV65*Energia!Y65*(1-$D65)*1000*EL65","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA65*Energia!U65*(1-$D65)*1000*$EL65","v":0},{"$f":"$FA65*Energia!V65*(1-$D65)*1000*$EL65","v":0},{"$f":"$FA65*Energia!W65*(1-$D65)*1000*$EL65","v":0},{"$f":"$FA65*Energia!X65*(1-$D65)*1000*$EL65","v":0},{"$f":"SUMPRODUCT(FC65:FF65,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL65&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ65*Energia!K65*1000*FM65","v":0},{"$f":"$FK65*Potencia!K65*12*1000*$FM65","v":0},null,{"$f":"$FJ65*Energia!Y65*1000*FM65","v":0},1,0,null,{"$f":"$FS65*Energia!Y65*(1-$D65)*1000*FM65","v":0},{"$f":"$FK65*Potencia!K65*(1-$D65)*12*1000*$FM65","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY65*Energia!U65*(1-$D65)*1000*$FM65","v":0},{"$f":"$FY65*Energia!V65*(1-$D65)*1000*$FM65","v":0},{"$f":"$FY65*Energia!W65*(1-$D65)*1000*$FM65","v":0},{"$f":"$FY65*Energia!X65*(1-$D65)*1000*$FM65","v":0},{"$f":"SUMPRODUCT(GB65:GE65,Params!$B$19:$E$19)","v":0},{"$f":"$FZ65*Potencia!G65*(1-$D65)*12*1000*$FM65","v":0},{"$f":"$FZ65*Potencia!H65*(1-$D65)*12*1000*$FM65","v":0},{"$f":"$FZ65*Potencia!I65*(1-$D65)*12*1000*$FM65","v":0},{"$f":"$FZ65*Potencia!J65*(1-$D65)*12*1000*$FM65","v":0},{"$f":"SUMPRODUCT(GG65:GJ65,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP65*Energia!G65*1000/2*GQ65","v":0},null,{"$f":"$GP65*Energia!U65*1000/2*GQ65","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV65*Energia!U65*(1-$D65)*1000/2*GQ65","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA65*Energia!U65*(1-$D65)*1000/2*$GQ65","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL65&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ65*Energia!G65*1000/2*HM65","v":0},{"$f":"$HK65*Potencia!G65*12*1000/2*$HM65","v":0},null,{"$f":"$HJ65*Energia!U65*1000/2*HM65","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS65*Energia!U65*(1-$D65)*1000/2*HM65","v":0},{"$f":"$HK65*Potencia!G65*(1-$D65)*12*1000/2*$HM65","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY65*Energia!U65*(1-$D65)*1000/2*$HM65","v":0},null,null,null,null,{"$f":"$HZ65*Potencia!G65*(1-$D65)*12*1000/2*$HM65","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO65&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN65*Energia!G65*1000/2*IP65","v":0},null,{"$f":"$IN65*Energia!U65*1000/2*IP65","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU65*Energia!U65*1000/2*IW65*$IP65","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ65*Energia!U65*(1-$D65)*1000/2*IP65","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE65*Energia!U65*(1-$D65)*1000/2*$IP65","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A65,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP65&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN65*Energia!G65*1000/2*JQ65","v":0},{"$f":"$JO65*Potencia!G65*12*1000/2*$JQ65","v":0},null,{"$f":"$JN65*Energia!U65*1000/2*JQ65","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW65*Energia!U65*1000/2*IF(JZ65<>0,JZ65,IF(JY65<>0,JY65*KD65,1))*JQ65","v":0},{"$f":"$JO65*Potencia!G65*12*1000/2*IF(JZ65=0,1,JZ65)*JQ65","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH65*Energia!$U65*1000/2*JQ65","v":0},{"$f":"$KI65*Potencia!$G65*12*1000/2*JQ65","v":0},null,{"$f":"$KH65*Energia!U65*(1-$D65)*1000/2*JQ65","v":0},{"$f":"$KI65*Potencia!G65*(1-$D65)*12*1000/2*$JQ65","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ65*Energia!U65*(1-$D65)*1000/2*$JQ65","v":0},null,null,null,null,{"$f":"$KR65*Potencia!G65*(1-$D65)*12*1000/2*$JQ65","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_4 YY","YY",{"$f":"IF(C66=0,0,IF(A66=0,0,INDEX(Params!$B$5:$G$15,MATCH(C66,Params!$A$5:$A$15,0),MATCH(A66,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G66&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E66*Energia!K66*1000*H66","v":0},{"$f":"$F66*Potencia!K66*12*1000*$I66","v":0},null,{"$f":"$E66*Energia!Y66*1000*H66","v":0},1,0,null,{"$f":"$O66*Energia!Y66*(1-$D66)*1000*H66","v":0},{"$f":"$F66*Potencia!K66*(1-$D66)*12*1000*$I66","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U66*Energia!U66*(1-$D66)*1000*$H66","v":0},{"$f":"$U66*Energia!V66*(1-$D66)*1000*$H66","v":0},{"$f":"$U66*Energia!W66*(1-$D66)*1000*$H66","v":0},{"$f":"$U66*Energia!X66*(1-$D66)*1000*$H66","v":0},{"$f":"SUMPRODUCT(X66:AA66,Params!$B$19:$E$19)","v":0},{"$f":"$V66*Potencia!G66*(1-$D66)*12*1000*$I66","v":0},{"$f":"$V66*Potencia!H66*(1-$D66)*12*1000*$I66","v":0},{"$f":"$V66*Potencia!I66*(1-$D66)*12*1000*$I66","v":0},{"$f":"$V66*Potencia!J66*(1-$D66)*12*1000*$I66","v":0},{"$f":"SUMPRODUCT(AC66:AF66,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK66*Energia!K66*1000*AM66","v":0},{"$f":"$AL66*Clientes!K66*12","v":0},null,{"$f":"$AK66*Energia!Y66*1000*AM66","v":0},1,0,null,{"$f":"$AS66*Energia!Y66*(1-$D66)*1000*AM66","v":0},{"$f":"$AL66*Clientes!K66*(1-$D66)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY66*Energia!U66*(1-$D66)*1000*$AM66","v":0},{"$f":"$AY66*Energia!V66*(1-$D66)*1000*$AM66","v":0},{"$f":"$AY66*Energia!W66*(1-$D66)*1000*$AM66","v":0},{"$f":"$AY66*Energia!X66*(1-$D66)*1000*$AM66","v":0},{"$f":"SUMPRODUCT(BB66:BE66,Params!$B$19:$E$19)","v":0},{"$f":"$AZ66*Clientes!G66*(1-$D66)*12","v":0},{"$f":"$AZ66*Clientes!H66*(1-$D66)*12","v":0},{"$f":"$AZ66*Clientes!I66*(1-$D66)*12","v":0},{"$f":"$AZ66*Clientes!J66*(1-$D66)*12","v":0},{"$f":"SUMPRODUCT(BG66:BJ66,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO66*Clientes!Q66","v":0},null,141.52000000000001,null,{"$f":"$BS66*Clientes!M66","v":0},{"$f":"$BS66*Clientes!N66","v":0},{"$f":"$BS66*Clientes!O66","v":0},{"$f":"$BS66*Clientes!P66","v":0},{"$f":"SUMPRODUCT(BU66:BX66,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB66*Energia!K66*1000*CC66","v":0},null,{"$f":"$CB66*Energia!Y66*1000*CC66","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH66*Energia!Y66*(1-$D66)*1000*CC66","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM66*Energia!U66*(1-$D66)*1000*$CC66","v":0},{"$f":"$CM66*Energia!V66*(1-$D66)*1000*$CC66","v":0},{"$f":"$CM66*Energia!W66*(1-$D66)*1000*$CC66","v":0},{"$f":"$CM66*Energia!X66*(1-$D66)*1000*$CC66","v":0},{"$f":"SUMPRODUCT(CO66:CR66,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV66*Energia!K66*1000*CW66","v":0},null,{"$f":"$CV66*Energia!Y66*1000*CW66","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB66*Energia!Y66*(1-$D66)*1000*CW66","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG66*Energia!U66*(1-$D66)*1000*$CW66","v":0},{"$f":"$DG66*Energia!V66*(1-$D66)*1000*$CW66","v":0},{"$f":"$DG66*Energia!W66*(1-$D66)*1000*$CW66","v":0},{"$f":"$DG66*Energia!X66*(1-$D66)*1000*$CW66","v":0},{"$f":"SUMPRODUCT(DI66:DL66,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP66*Energia!G66*1000/2*DQ66","v":0},null,{"$f":"$DP66*Energia!U66*1000/2*DQ66","v":0},1,1.50652209665633E-3,null,{"$f":"$DV66*Energia!U66*(1-$D66)*1000/2*DQ66","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA66*Energia!U66*(1-$D66)*1000/2*$DQ66","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK66&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ66*Energia!K66*1000*EL66","v":0},null,{"$f":"$EJ66*Energia!Y66*1000*EL66","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ66*Energia!Y66*1000*ES66*EL66","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV66*Energia!Y66*(1-$D66)*1000*EL66","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA66*Energia!U66*(1-$D66)*1000*$EL66","v":0},{"$f":"$FA66*Energia!V66*(1-$D66)*1000*$EL66","v":0},{"$f":"$FA66*Energia!W66*(1-$D66)*1000*$EL66","v":0},{"$f":"$FA66*Energia!X66*(1-$D66)*1000*$EL66","v":0},{"$f":"SUMPRODUCT(FC66:FF66,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL66&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ66*Energia!K66*1000*FM66","v":0},{"$f":"$FK66*Potencia!K66*12*1000*$FM66","v":0},null,{"$f":"$FJ66*Energia!Y66*1000*FM66","v":0},1,0,null,{"$f":"$FS66*Energia!Y66*(1-$D66)*1000*FM66","v":0},{"$f":"$FK66*Potencia!K66*(1-$D66)*12*1000*$FM66","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY66*Energia!U66*(1-$D66)*1000*$FM66","v":0},{"$f":"$FY66*Energia!V66*(1-$D66)*1000*$FM66","v":0},{"$f":"$FY66*Energia!W66*(1-$D66)*1000*$FM66","v":0},{"$f":"$FY66*Energia!X66*(1-$D66)*1000*$FM66","v":0},{"$f":"SUMPRODUCT(GB66:GE66,Params!$B$19:$E$19)","v":0},{"$f":"$FZ66*Potencia!G66*(1-$D66)*12*1000*$FM66","v":0},{"$f":"$FZ66*Potencia!H66*(1-$D66)*12*1000*$FM66","v":0},{"$f":"$FZ66*Potencia!I66*(1-$D66)*12*1000*$FM66","v":0},{"$f":"$FZ66*Potencia!J66*(1-$D66)*12*1000*$FM66","v":0},{"$f":"SUMPRODUCT(GG66:GJ66,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP66*Energia!G66*1000/2*GQ66","v":0},null,{"$f":"$GP66*Energia!U66*1000/2*GQ66","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV66*Energia!U66*(1-$D66)*1000/2*GQ66","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA66*Energia!U66*(1-$D66)*1000/2*$GQ66","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL66&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ66*Energia!G66*1000/2*HM66","v":0},{"$f":"$HK66*Potencia!G66*12*1000/2*$HM66","v":0},null,{"$f":"$HJ66*Energia!U66*1000/2*HM66","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS66*Energia!U66*(1-$D66)*1000/2*HM66","v":0},{"$f":"$HK66*Potencia!G66*(1-$D66)*12*1000/2*$HM66","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY66*Energia!U66*(1-$D66)*1000/2*$HM66","v":0},null,null,null,null,{"$f":"$HZ66*Potencia!G66*(1-$D66)*12*1000/2*$HM66","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO66&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN66*Energia!G66*1000/2*IP66","v":0},null,{"$f":"$IN66*Energia!U66*1000/2*IP66","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU66*Energia!U66*1000/2*IW66*$IP66","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ66*Energia!U66*(1-$D66)*1000/2*IP66","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE66*Energia!U66*(1-$D66)*1000/2*$IP66","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A66,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP66&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN66*Energia!G66*1000/2*JQ66","v":0},{"$f":"$JO66*Potencia!G66*12*1000/2*$JQ66","v":0},null,{"$f":"$JN66*Energia!U66*1000/2*JQ66","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW66*Energia!U66*1000/2*IF(JZ66<>0,JZ66,IF(JY66<>0,JY66*KD66,1))*JQ66","v":0},{"$f":"$JO66*Potencia!G66*12*1000/2*IF(JZ66=0,1,JZ66)*JQ66","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH66*Energia!$U66*1000/2*JQ66","v":0},{"$f":"$KI66*Potencia!$G66*12*1000/2*JQ66","v":0},null,{"$f":"$KH66*Energia!U66*(1-$D66)*1000/2*JQ66","v":0},{"$f":"$KI66*Potencia!G66*(1-$D66)*12*1000/2*$JQ66","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ66*Energia!U66*(1-$D66)*1000/2*$JQ66","v":0},null,null,null,null,{"$f":"$KR66*Potencia!G66*(1-$D66)*12*1000/2*$JQ66","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_5 (xxx)",null,{"$f":"IF(C67=0,0,IF(A67=0,0,INDEX(Params!$B$5:$G$15,MATCH(C67,Params!$A$5:$A$15,0),MATCH(A67,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G67&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"SUM(J68:J77)","v":0},0,null,{"$f":"SUM(M68:M77)","v":0},1,0,null,{"$f":"SUM(Q68:Q77)","v":0},0,1.0002388008603709,null,0,11.28539648731137,null,{"$f":"SUM(X68:X77)","v":0},0,0,0,0,0,{"$f":"SUM(AD68:AD77)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"SUM(AN68:AN77)","v":0},{"$f":"SUM(AO68:AO77)","v":0},null,{"$f":"SUM(AQ68:AQ77)","v":0},1,0,null,{"$f":"SUM(AU68:AU77)","v":0},{"$f":"SUM(AV68:AV77)","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"SUM(BB68:BB77)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"SUM(BQ68:BQ77)","v":0},null,141.52000000000001,null,{"$f":"SUM(BU68:BU77)","v":0},{"$f":"SUM(BV68:BV77)","v":0},{"$f":"SUM(BW68:BW77)","v":0},{"$f":"SUM(BX68:BX77)","v":0},{"$f":"SUM(BY68:BY77)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"SUM(CD68:CD77)","v":0},null,{"$f":"SUM(CF68:CF77)","v":0},1,4.5864884262239187E-3,null,{"$f":"SUM(CJ68:CJ77)","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"SUM(CO68:CO77)","v":0},{"$f":"SUM(CP68:CP77)","v":0},{"$f":"SUM(CQ68:CQ77)","v":0},{"$f":"SUM(CR68:CR77)","v":0},{"$f":"SUM(CS68:CS77)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX68:CX77)","v":0},null,{"$f":"SUM(CZ68:CZ77)","v":0},1,2.3284010523007422E-3,null,{"$f":"SUM(DD68:DD77)","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"SUM(DI68:DI77)","v":0},{"$f":"SUM(DJ68:DJ77)","v":0},{"$f":"SUM(DK68:DK77)","v":0},{"$f":"SUM(DL68:DL77)","v":0},{"$f":"SUM(DM68:DM77)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR68:DR77)","v":0},null,{"$f":"SUM(DT68:DT77)","v":0},1,1.50652209665633E-3,null,{"$f":"SUM(DX68:DX77)","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"SUM(EC68:EC77)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK67&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"SUM(EM68:EM77)","v":0},null,{"$f":"SUM(EO68:EO77)","v":0},1,1.0903717884773805E-2,null,1,{"$f":"SUM(ET68:ET77)","v":0},1,1.0903717884773805E-2,null,{"$f":"SUM(EX68:EX77)","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"SUM(FC68:FC77)","v":0},{"$f":"SUM(FD68:FD77)","v":0},{"$f":"SUM(FE68:FE77)","v":0},{"$f":"SUM(FF68:FF77)","v":0},{"$f":"SUM(FG68:FG77)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL67&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"SUM(FN68:FN77)","v":0},{"$f":"SUM(FO68:FO77)","v":0},null,{"$f":"SUM(FQ68:FQ77)","v":0},1,0,null,{"$f":"SUM(FU68:FU77)","v":0},{"$f":"SUM(FV68:FV77)","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"SUM(GB68:GB77)","v":0},{"$f":"SUM(GC68:GC77)","v":0},0,0,{"$f":"SUM(GF68:GF77)","v":0},{"$f":"SUM(GG68:GG77)","v":0},{"$f":"SUM(GH68:GH77)","v":0},0,0,{"$f":"SUM(GK68:GK77)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR68:GR77)","v":0},null,{"$f":"SUM(GT68:GT77)","v":0},1,4.6431092347196251E-3,null,{"$f":"SUM(GX68:GX77)","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"SUM(HC68:HC77)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL67&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"SUM(HN68:HN77)","v":0},{"$f":"SUM(HO68:HO77)","v":0},null,{"$f":"SUM(HQ68:HQ77)","v":0},1,4.1020051026362057E-3,null,{"$f":"SUM(HU68:HU77)","v":0},{"$f":"SUM(HV68:HV77)","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"SUM(IB68:IB77)","v":0},null,null,null,null,{"$f":"SUM(IG68:IG77)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO67&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ68:IQ77)","v":0},null,{"$f":"SUM(IS68:IS77)","v":0},1,8.5394205433827558E-2,null,1,{"$f":"SUM(IX68:IX77)","v":0},1,8.5394205433827558E-2,null,{"$f":"SUM(JB68:JB77)","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"SUM(JG68:JG77)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A67,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP67&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"SUM(JR68:JR77)","v":0},{"$f":"SUM(JS68:JS77)","v":0},null,{"$f":"SUM(JU68:JU77)","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"SUM(KE68:KE77)","v":0},{"$f":"SUM(KF68:KF77)","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"SUM(KJ68:KJ77)","v":0},{"$f":"SUM(KK68:KK77)","v":0},null,{"$f":"SUM(KM68:KM77)","v":0},{"$f":"SUM(KN68:KN77)","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"SUM(KT68:KT77)","v":0},null,null,null,null,{"$f":"SUM(KY68:KY77)","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_5 Regular","Regular",{"$f":"IF(C68=0,0,IF(A68=0,0,INDEX(Params!$B$5:$G$15,MATCH(C68,Params!$A$5:$A$15,0),MATCH(A68,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G68&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E68*Energia!K68*1000*H68","v":0},{"$f":"$F68*Potencia!K68*12*1000*$I68","v":0},null,{"$f":"$E68*Energia!Y68*1000*H68","v":0},1,0,null,{"$f":"$O68*Energia!Y68*(1-$D68)*1000*H68","v":0},{"$f":"$F68*Potencia!K68*(1-$D68)*12*1000*$I68","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U68*Energia!U68*(1-$D68)*1000*$H68","v":0},{"$f":"$U68*Energia!V68*(1-$D68)*1000*$H68","v":0},{"$f":"$U68*Energia!W68*(1-$D68)*1000*$H68","v":0},{"$f":"$U68*Energia!X68*(1-$D68)*1000*$H68","v":0},{"$f":"SUMPRODUCT(X68:AA68,Params!$B$19:$E$19)","v":0},{"$f":"$V68*Potencia!G68*(1-$D68)*12*1000*$I68","v":0},{"$f":"$V68*Potencia!H68*(1-$D68)*12*1000*$I68","v":0},{"$f":"$V68*Potencia!I68*(1-$D68)*12*1000*$I68","v":0},{"$f":"$V68*Potencia!J68*(1-$D68)*12*1000*$I68","v":0},{"$f":"SUMPRODUCT(AC68:AF68,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK68*Energia!K68*1000*AM68","v":0},{"$f":"$AL68*Clientes!K68*12","v":0},null,{"$f":"$AK68*Energia!Y68*1000*AM68","v":0},1,0,null,{"$f":"$AS68*Energia!Y68*(1-$D68)*1000*AM68","v":0},{"$f":"$AL68*Clientes!K68*(1-$D68)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY68*Energia!U68*(1-$D68)*1000*$AM68","v":0},{"$f":"$AY68*Energia!V68*(1-$D68)*1000*$AM68","v":0},{"$f":"$AY68*Energia!W68*(1-$D68)*1000*$AM68","v":0},{"$f":"$AY68*Energia!X68*(1-$D68)*1000*$AM68","v":0},{"$f":"SUMPRODUCT(BB68:BE68,Params!$B$19:$E$19)","v":0},{"$f":"$AZ68*Clientes!G68*(1-$D68)*12","v":0},{"$f":"$AZ68*Clientes!H68*(1-$D68)*12","v":0},{"$f":"$AZ68*Clientes!I68*(1-$D68)*12","v":0},{"$f":"$AZ68*Clientes!J68*(1-$D68)*12","v":0},{"$f":"SUMPRODUCT(BG68:BJ68,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO68*Clientes!Q68","v":0},null,141.52000000000001,null,{"$f":"$BS68*Clientes!M68","v":0},{"$f":"$BS68*Clientes!N68","v":0},{"$f":"$BS68*Clientes!O68","v":0},{"$f":"$BS68*Clientes!P68","v":0},{"$f":"SUMPRODUCT(BU68:BX68,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB68*Energia!K68*1000*CC68","v":0},null,{"$f":"$CB68*Energia!Y68*1000*CC68","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH68*Energia!Y68*(1-$D68)*1000*CC68","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM68*Energia!U68*(1-$D68)*1000*$CC68","v":0},{"$f":"$CM68*Energia!V68*(1-$D68)*1000*$CC68","v":0},{"$f":"$CM68*Energia!W68*(1-$D68)*1000*$CC68","v":0},{"$f":"$CM68*Energia!X68*(1-$D68)*1000*$CC68","v":0},{"$f":"SUMPRODUCT(CO68:CR68,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV68*Energia!K68*1000*CW68","v":0},null,{"$f":"$CV68*Energia!Y68*1000*CW68","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB68*Energia!Y68*(1-$D68)*1000*CW68","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG68*Energia!U68*(1-$D68)*1000*$CW68","v":0},{"$f":"$DG68*Energia!V68*(1-$D68)*1000*$CW68","v":0},{"$f":"$DG68*Energia!W68*(1-$D68)*1000*$CW68","v":0},{"$f":"$DG68*Energia!X68*(1-$D68)*1000*$CW68","v":0},{"$f":"SUMPRODUCT(DI68:DL68,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP68*Energia!G68*1000/2*DQ68","v":0},null,{"$f":"$DP68*Energia!U68*1000/2*DQ68","v":0},1,1.50652209665633E-3,null,{"$f":"$DV68*Energia!U68*(1-$D68)*1000/2*DQ68","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA68*Energia!U68*(1-$D68)*1000/2*$DQ68","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK68&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ68*Energia!K68*1000*EL68","v":0},null,{"$f":"$EJ68*Energia!Y68*1000*EL68","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ68*Energia!Y68*1000*ES68*EL68","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV68*Energia!Y68*(1-$D68)*1000*EL68","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA68*Energia!U68*(1-$D68)*1000*$EL68","v":0},{"$f":"$FA68*Energia!V68*(1-$D68)*1000*$EL68","v":0},{"$f":"$FA68*Energia!W68*(1-$D68)*1000*$EL68","v":0},{"$f":"$FA68*Energia!X68*(1-$D68)*1000*$EL68","v":0},{"$f":"SUMPRODUCT(FC68:FF68,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL68&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ68*Energia!K68*1000*FM68","v":0},{"$f":"$FK68*Potencia!K68*12*1000*$FM68","v":0},null,{"$f":"$FJ68*Energia!Y68*1000*FM68","v":0},1,0,null,{"$f":"$FS68*Energia!Y68*(1-$D68)*1000*FM68","v":0},{"$f":"$FK68*Potencia!K68*(1-$D68)*12*1000*$FM68","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY68*Energia!U68*(1-$D68)*1000*$FM68","v":0},{"$f":"$FY68*Energia!V68*(1-$D68)*1000*$FM68","v":0},{"$f":"$FY68*Energia!W68*(1-$D68)*1000*$FM68","v":0},{"$f":"$FY68*Energia!X68*(1-$D68)*1000*$FM68","v":0},{"$f":"SUMPRODUCT(GB68:GE68,Params!$B$19:$E$19)","v":0},{"$f":"$FZ68*Potencia!G68*(1-$D68)*12*1000*$FM68","v":0},{"$f":"$FZ68*Potencia!H68*(1-$D68)*12*1000*$FM68","v":0},{"$f":"$FZ68*Potencia!I68*(1-$D68)*12*1000*$FM68","v":0},{"$f":"$FZ68*Potencia!J68*(1-$D68)*12*1000*$FM68","v":0},{"$f":"SUMPRODUCT(GG68:GJ68,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP68*Energia!G68*1000/2*GQ68","v":0},null,{"$f":"$GP68*Energia!U68*1000/2*GQ68","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV68*Energia!U68*(1-$D68)*1000/2*GQ68","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA68*Energia!U68*(1-$D68)*1000/2*$GQ68","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL68&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ68*Energia!G68*1000/2*HM68","v":0},{"$f":"$HK68*Potencia!G68*12*1000/2*$HM68","v":0},null,{"$f":"$HJ68*Energia!U68*1000/2*HM68","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS68*Energia!U68*(1-$D68)*1000/2*HM68","v":0},{"$f":"$HK68*Potencia!G68*(1-$D68)*12*1000/2*$HM68","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY68*Energia!U68*(1-$D68)*1000/2*$HM68","v":0},null,null,null,null,{"$f":"$HZ68*Potencia!G68*(1-$D68)*12*1000/2*$HM68","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO68&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN68*Energia!G68*1000/2*IP68","v":0},null,{"$f":"$IN68*Energia!U68*1000/2*IP68","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU68*Energia!U68*1000/2*IW68*$IP68","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ68*Energia!U68*(1-$D68)*1000/2*IP68","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE68*Energia!U68*(1-$D68)*1000/2*$IP68","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A68,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP68&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN68*Energia!G68*1000/2*JQ68","v":0},{"$f":"$JO68*Potencia!G68*12*1000/2*$JQ68","v":0},null,{"$f":"$JN68*Energia!U68*1000/2*JQ68","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW68*Energia!U68*1000/2*IF(JZ68<>0,JZ68,IF(JY68<>0,JY68*KD68,1))*JQ68","v":0},{"$f":"$JO68*Potencia!G68*12*1000/2*IF(JZ68=0,1,JZ68)*JQ68","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH68*Energia!$U68*1000/2*JQ68","v":0},{"$f":"$KI68*Potencia!$G68*12*1000/2*JQ68","v":0},null,{"$f":"$KH68*Energia!U68*(1-$D68)*1000/2*JQ68","v":0},{"$f":"$KI68*Potencia!G68*(1-$D68)*12*1000/2*$JQ68","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ68*Energia!U68*(1-$D68)*1000/2*$JQ68","v":0},null,null,null,null,{"$f":"$KR68*Potencia!G68*(1-$D68)*12*1000/2*$JQ68","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_5 Agro","Agro",{"$f":"IF(C69=0,0,IF(A69=0,0,INDEX(Params!$B$5:$G$15,MATCH(C69,Params!$A$5:$A$15,0),MATCH(A69,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G69&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E69*Energia!K69*1000*H69","v":0},{"$f":"$F69*Potencia!K69*12*1000*$I69","v":0},null,{"$f":"$E69*Energia!Y69*1000*H69","v":0},1,0,null,{"$f":"$O69*Energia!Y69*(1-$D69)*1000*H69","v":0},{"$f":"$F69*Potencia!K69*(1-$D69)*12*1000*$I69","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U69*Energia!U69*(1-$D69)*1000*$H69","v":0},{"$f":"$U69*Energia!V69*(1-$D69)*1000*$H69","v":0},{"$f":"$U69*Energia!W69*(1-$D69)*1000*$H69","v":0},{"$f":"$U69*Energia!X69*(1-$D69)*1000*$H69","v":0},{"$f":"SUMPRODUCT(X69:AA69,Params!$B$19:$E$19)","v":0},{"$f":"$V69*Potencia!G69*(1-$D69)*12*1000*$I69","v":0},{"$f":"$V69*Potencia!H69*(1-$D69)*12*1000*$I69","v":0},{"$f":"$V69*Potencia!I69*(1-$D69)*12*1000*$I69","v":0},{"$f":"$V69*Potencia!J69*(1-$D69)*12*1000*$I69","v":0},{"$f":"SUMPRODUCT(AC69:AF69,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK69*Energia!K69*1000*AM69","v":0},{"$f":"$AL69*Clientes!K69*12","v":0},null,{"$f":"$AK69*Energia!Y69*1000*AM69","v":0},1,0,null,{"$f":"$AS69*Energia!Y69*(1-$D69)*1000*AM69","v":0},{"$f":"$AL69*Clientes!K69*(1-$D69)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY69*Energia!U69*(1-$D69)*1000*$AM69","v":0},{"$f":"$AY69*Energia!V69*(1-$D69)*1000*$AM69","v":0},{"$f":"$AY69*Energia!W69*(1-$D69)*1000*$AM69","v":0},{"$f":"$AY69*Energia!X69*(1-$D69)*1000*$AM69","v":0},{"$f":"SUMPRODUCT(BB69:BE69,Params!$B$19:$E$19)","v":0},{"$f":"$AZ69*Clientes!G69*(1-$D69)*12","v":0},{"$f":"$AZ69*Clientes!H69*(1-$D69)*12","v":0},{"$f":"$AZ69*Clientes!I69*(1-$D69)*12","v":0},{"$f":"$AZ69*Clientes!J69*(1-$D69)*12","v":0},{"$f":"SUMPRODUCT(BG69:BJ69,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO69*Clientes!Q69","v":0},null,141.52000000000001,null,{"$f":"$BS69*Clientes!M69","v":0},{"$f":"$BS69*Clientes!N69","v":0},{"$f":"$BS69*Clientes!O69","v":0},{"$f":"$BS69*Clientes!P69","v":0},{"$f":"SUMPRODUCT(BU69:BX69,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB69*Energia!K69*1000*CC69","v":0},null,{"$f":"$CB69*Energia!Y69*1000*CC69","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH69*Energia!Y69*(1-$D69)*1000*CC69","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM69*Energia!U69*(1-$D69)*1000*$CC69","v":0},{"$f":"$CM69*Energia!V69*(1-$D69)*1000*$CC69","v":0},{"$f":"$CM69*Energia!W69*(1-$D69)*1000*$CC69","v":0},{"$f":"$CM69*Energia!X69*(1-$D69)*1000*$CC69","v":0},{"$f":"SUMPRODUCT(CO69:CR69,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV69*Energia!K69*1000*CW69","v":0},null,{"$f":"$CV69*Energia!Y69*1000*CW69","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB69*Energia!Y69*(1-$D69)*1000*CW69","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG69*Energia!U69*(1-$D69)*1000*$CW69","v":0},{"$f":"$DG69*Energia!V69*(1-$D69)*1000*$CW69","v":0},{"$f":"$DG69*Energia!W69*(1-$D69)*1000*$CW69","v":0},{"$f":"$DG69*Energia!X69*(1-$D69)*1000*$CW69","v":0},{"$f":"SUMPRODUCT(DI69:DL69,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP69*Energia!G69*1000/2*DQ69","v":0},null,{"$f":"$DP69*Energia!U69*1000/2*DQ69","v":0},1,1.50652209665633E-3,null,{"$f":"$DV69*Energia!U69*(1-$D69)*1000/2*DQ69","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA69*Energia!U69*(1-$D69)*1000/2*$DQ69","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK69&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ69*Energia!K69*1000*EL69","v":0},null,{"$f":"$EJ69*Energia!Y69*1000*EL69","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ69*Energia!Y69*1000*ES69*EL69","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV69*Energia!Y69*(1-$D69)*1000*EL69","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA69*Energia!U69*(1-$D69)*1000*$EL69","v":0},{"$f":"$FA69*Energia!V69*(1-$D69)*1000*$EL69","v":0},{"$f":"$FA69*Energia!W69*(1-$D69)*1000*$EL69","v":0},{"$f":"$FA69*Energia!X69*(1-$D69)*1000*$EL69","v":0},{"$f":"SUMPRODUCT(FC69:FF69,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL69&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ69*Energia!K69*1000*FM69","v":0},{"$f":"$FK69*Potencia!K69*12*1000*$FM69","v":0},null,{"$f":"$FJ69*Energia!Y69*1000*FM69","v":0},1,0,null,{"$f":"$FS69*Energia!Y69*(1-$D69)*1000*FM69","v":0},{"$f":"$FK69*Potencia!K69*(1-$D69)*12*1000*$FM69","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY69*Energia!U69*(1-$D69)*1000*$FM69","v":0},{"$f":"$FY69*Energia!V69*(1-$D69)*1000*$FM69","v":0},{"$f":"$FY69*Energia!W69*(1-$D69)*1000*$FM69","v":0},{"$f":"$FY69*Energia!X69*(1-$D69)*1000*$FM69","v":0},{"$f":"SUMPRODUCT(GB69:GE69,Params!$B$19:$E$19)","v":0},{"$f":"$FZ69*Potencia!G69*(1-$D69)*12*1000*$FM69","v":0},{"$f":"$FZ69*Potencia!H69*(1-$D69)*12*1000*$FM69","v":0},{"$f":"$FZ69*Potencia!I69*(1-$D69)*12*1000*$FM69","v":0},{"$f":"$FZ69*Potencia!J69*(1-$D69)*12*1000*$FM69","v":0},{"$f":"SUMPRODUCT(GG69:GJ69,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP69*Energia!G69*1000/2*GQ69","v":0},null,{"$f":"$GP69*Energia!U69*1000/2*GQ69","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV69*Energia!U69*(1-$D69)*1000/2*GQ69","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA69*Energia!U69*(1-$D69)*1000/2*$GQ69","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL69&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ69*Energia!G69*1000/2*HM69","v":0},{"$f":"$HK69*Potencia!G69*12*1000/2*$HM69","v":0},null,{"$f":"$HJ69*Energia!U69*1000/2*HM69","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS69*Energia!U69*(1-$D69)*1000/2*HM69","v":0},{"$f":"$HK69*Potencia!G69*(1-$D69)*12*1000/2*$HM69","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY69*Energia!U69*(1-$D69)*1000/2*$HM69","v":0},null,null,null,null,{"$f":"$HZ69*Potencia!G69*(1-$D69)*12*1000/2*$HM69","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO69&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN69*Energia!G69*1000/2*IP69","v":0},null,{"$f":"$IN69*Energia!U69*1000/2*IP69","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU69*Energia!U69*1000/2*IW69*$IP69","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ69*Energia!U69*(1-$D69)*1000/2*IP69","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE69*Energia!U69*(1-$D69)*1000/2*$IP69","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A69,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP69&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN69*Energia!G69*1000/2*JQ69","v":0},{"$f":"$JO69*Potencia!G69*12*1000/2*$JQ69","v":0},null,{"$f":"$JN69*Energia!U69*1000/2*JQ69","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW69*Energia!U69*1000/2*IF(JZ69<>0,JZ69,IF(JY69<>0,JY69*KD69,1))*JQ69","v":0},{"$f":"$JO69*Potencia!G69*12*1000/2*IF(JZ69=0,1,JZ69)*JQ69","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH69*Energia!$U69*1000/2*JQ69","v":0},{"$f":"$KI69*Potencia!$G69*12*1000/2*JQ69","v":0},null,{"$f":"$KH69*Energia!U69*(1-$D69)*1000/2*JQ69","v":0},{"$f":"$KI69*Potencia!G69*(1-$D69)*12*1000/2*$JQ69","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ69*Energia!U69*(1-$D69)*1000/2*$JQ69","v":0},null,null,null,null,{"$f":"$KR69*Potencia!G69*(1-$D69)*12*1000/2*$JQ69","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_5 Jub. 1","Jub. 1",{"$f":"IF(C70=0,0,IF(A70=0,0,INDEX(Params!$B$5:$G$15,MATCH(C70,Params!$A$5:$A$15,0),MATCH(A70,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G70&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E70*Energia!K70*1000*H70","v":0},{"$f":"$F70*Potencia!K70*12*1000*$I70","v":0},null,{"$f":"$E70*Energia!Y70*1000*H70","v":0},1,0,null,{"$f":"$O70*Energia!Y70*(1-$D70)*1000*H70","v":0},{"$f":"$F70*Potencia!K70*(1-$D70)*12*1000*$I70","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U70*Energia!U70*(1-$D70)*1000*$H70","v":0},{"$f":"$U70*Energia!V70*(1-$D70)*1000*$H70","v":0},{"$f":"$U70*Energia!W70*(1-$D70)*1000*$H70","v":0},{"$f":"$U70*Energia!X70*(1-$D70)*1000*$H70","v":0},{"$f":"SUMPRODUCT(X70:AA70,Params!$B$19:$E$19)","v":0},{"$f":"$V70*Potencia!G70*(1-$D70)*12*1000*$I70","v":0},{"$f":"$V70*Potencia!H70*(1-$D70)*12*1000*$I70","v":0},{"$f":"$V70*Potencia!I70*(1-$D70)*12*1000*$I70","v":0},{"$f":"$V70*Potencia!J70*(1-$D70)*12*1000*$I70","v":0},{"$f":"SUMPRODUCT(AC70:AF70,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK70*Energia!K70*1000*AM70","v":0},{"$f":"$AL70*Clientes!K70*12","v":0},null,{"$f":"$AK70*Energia!Y70*1000*AM70","v":0},1,0,null,{"$f":"$AS70*Energia!Y70*(1-$D70)*1000*AM70","v":0},{"$f":"$AL70*Clientes!K70*(1-$D70)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY70*Energia!U70*(1-$D70)*1000*$AM70","v":0},{"$f":"$AY70*Energia!V70*(1-$D70)*1000*$AM70","v":0},{"$f":"$AY70*Energia!W70*(1-$D70)*1000*$AM70","v":0},{"$f":"$AY70*Energia!X70*(1-$D70)*1000*$AM70","v":0},{"$f":"SUMPRODUCT(BB70:BE70,Params!$B$19:$E$19)","v":0},{"$f":"$AZ70*Clientes!G70*(1-$D70)*12","v":0},{"$f":"$AZ70*Clientes!H70*(1-$D70)*12","v":0},{"$f":"$AZ70*Clientes!I70*(1-$D70)*12","v":0},{"$f":"$AZ70*Clientes!J70*(1-$D70)*12","v":0},{"$f":"SUMPRODUCT(BG70:BJ70,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO70*Clientes!Q70","v":0},null,141.52000000000001,null,{"$f":"$BS70*Clientes!M70","v":0},{"$f":"$BS70*Clientes!N70","v":0},{"$f":"$BS70*Clientes!O70","v":0},{"$f":"$BS70*Clientes!P70","v":0},{"$f":"SUMPRODUCT(BU70:BX70,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB70*Energia!K70*1000*CC70","v":0},null,{"$f":"$CB70*Energia!Y70*1000*CC70","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH70*Energia!Y70*(1-$D70)*1000*CC70","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM70*Energia!U70*(1-$D70)*1000*$CC70","v":0},{"$f":"$CM70*Energia!V70*(1-$D70)*1000*$CC70","v":0},{"$f":"$CM70*Energia!W70*(1-$D70)*1000*$CC70","v":0},{"$f":"$CM70*Energia!X70*(1-$D70)*1000*$CC70","v":0},{"$f":"SUMPRODUCT(CO70:CR70,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV70*Energia!K70*1000*CW70","v":0},null,{"$f":"$CV70*Energia!Y70*1000*CW70","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB70*Energia!Y70*(1-$D70)*1000*CW70","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG70*Energia!U70*(1-$D70)*1000*$CW70","v":0},{"$f":"$DG70*Energia!V70*(1-$D70)*1000*$CW70","v":0},{"$f":"$DG70*Energia!W70*(1-$D70)*1000*$CW70","v":0},{"$f":"$DG70*Energia!X70*(1-$D70)*1000*$CW70","v":0},{"$f":"SUMPRODUCT(DI70:DL70,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP70*Energia!G70*1000/2*DQ70","v":0},null,{"$f":"$DP70*Energia!U70*1000/2*DQ70","v":0},1,1.50652209665633E-3,null,{"$f":"$DV70*Energia!U70*(1-$D70)*1000/2*DQ70","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA70*Energia!U70*(1-$D70)*1000/2*$DQ70","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK70&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ70*Energia!K70*1000*EL70","v":0},null,{"$f":"$EJ70*Energia!Y70*1000*EL70","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ70*Energia!Y70*1000*ES70*EL70","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV70*Energia!Y70*(1-$D70)*1000*EL70","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA70*Energia!U70*(1-$D70)*1000*$EL70","v":0},{"$f":"$FA70*Energia!V70*(1-$D70)*1000*$EL70","v":0},{"$f":"$FA70*Energia!W70*(1-$D70)*1000*$EL70","v":0},{"$f":"$FA70*Energia!X70*(1-$D70)*1000*$EL70","v":0},{"$f":"SUMPRODUCT(FC70:FF70,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL70&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ70*Energia!K70*1000*FM70","v":0},{"$f":"$FK70*Potencia!K70*12*1000*$FM70","v":0},null,{"$f":"$FJ70*Energia!Y70*1000*FM70","v":0},1,0,null,{"$f":"$FS70*Energia!Y70*(1-$D70)*1000*FM70","v":0},{"$f":"$FK70*Potencia!K70*(1-$D70)*12*1000*$FM70","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY70*Energia!U70*(1-$D70)*1000*$FM70","v":0},{"$f":"$FY70*Energia!V70*(1-$D70)*1000*$FM70","v":0},{"$f":"$FY70*Energia!W70*(1-$D70)*1000*$FM70","v":0},{"$f":"$FY70*Energia!X70*(1-$D70)*1000*$FM70","v":0},{"$f":"SUMPRODUCT(GB70:GE70,Params!$B$19:$E$19)","v":0},{"$f":"$FZ70*Potencia!G70*(1-$D70)*12*1000*$FM70","v":0},{"$f":"$FZ70*Potencia!H70*(1-$D70)*12*1000*$FM70","v":0},{"$f":"$FZ70*Potencia!I70*(1-$D70)*12*1000*$FM70","v":0},{"$f":"$FZ70*Potencia!J70*(1-$D70)*12*1000*$FM70","v":0},{"$f":"SUMPRODUCT(GG70:GJ70,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP70*Energia!G70*1000/2*GQ70","v":0},null,{"$f":"$GP70*Energia!U70*1000/2*GQ70","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV70*Energia!U70*(1-$D70)*1000/2*GQ70","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA70*Energia!U70*(1-$D70)*1000/2*$GQ70","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL70&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ70*Energia!G70*1000/2*HM70","v":0},{"$f":"$HK70*Potencia!G70*12*1000/2*$HM70","v":0},null,{"$f":"$HJ70*Energia!U70*1000/2*HM70","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS70*Energia!U70*(1-$D70)*1000/2*HM70","v":0},{"$f":"$HK70*Potencia!G70*(1-$D70)*12*1000/2*$HM70","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY70*Energia!U70*(1-$D70)*1000/2*$HM70","v":0},null,null,null,null,{"$f":"$HZ70*Potencia!G70*(1-$D70)*12*1000/2*$HM70","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO70&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN70*Energia!G70*1000/2*IP70","v":0},null,{"$f":"$IN70*Energia!U70*1000/2*IP70","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU70*Energia!U70*1000/2*IW70*$IP70","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ70*Energia!U70*(1-$D70)*1000/2*IP70","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE70*Energia!U70*(1-$D70)*1000/2*$IP70","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A70,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP70&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN70*Energia!G70*1000/2*JQ70","v":0},{"$f":"$JO70*Potencia!G70*12*1000/2*$JQ70","v":0},null,{"$f":"$JN70*Energia!U70*1000/2*JQ70","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW70*Energia!U70*1000/2*IF(JZ70<>0,JZ70,IF(JY70<>0,JY70*KD70,1))*JQ70","v":0},{"$f":"$JO70*Potencia!G70*12*1000/2*IF(JZ70=0,1,JZ70)*JQ70","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH70*Energia!$U70*1000/2*JQ70","v":0},{"$f":"$KI70*Potencia!$G70*12*1000/2*JQ70","v":0},null,{"$f":"$KH70*Energia!U70*(1-$D70)*1000/2*JQ70","v":0},{"$f":"$KI70*Potencia!G70*(1-$D70)*12*1000/2*$JQ70","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ70*Energia!U70*(1-$D70)*1000/2*$JQ70","v":0},null,null,null,null,{"$f":"$KR70*Potencia!G70*(1-$D70)*12*1000/2*$JQ70","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_5 Jub. 2","Jub. 2",{"$f":"IF(C71=0,0,IF(A71=0,0,INDEX(Params!$B$5:$G$15,MATCH(C71,Params!$A$5:$A$15,0),MATCH(A71,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G71&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E71*Energia!K71*1000*H71","v":0},{"$f":"$F71*Potencia!K71*12*1000*$I71","v":0},null,{"$f":"$E71*Energia!Y71*1000*H71","v":0},1,0,null,{"$f":"$O71*Energia!Y71*(1-$D71)*1000*H71","v":0},{"$f":"$F71*Potencia!K71*(1-$D71)*12*1000*$I71","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U71*Energia!U71*(1-$D71)*1000*$H71","v":0},{"$f":"$U71*Energia!V71*(1-$D71)*1000*$H71","v":0},{"$f":"$U71*Energia!W71*(1-$D71)*1000*$H71","v":0},{"$f":"$U71*Energia!X71*(1-$D71)*1000*$H71","v":0},{"$f":"SUMPRODUCT(X71:AA71,Params!$B$19:$E$19)","v":0},{"$f":"$V71*Potencia!G71*(1-$D71)*12*1000*$I71","v":0},{"$f":"$V71*Potencia!H71*(1-$D71)*12*1000*$I71","v":0},{"$f":"$V71*Potencia!I71*(1-$D71)*12*1000*$I71","v":0},{"$f":"$V71*Potencia!J71*(1-$D71)*12*1000*$I71","v":0},{"$f":"SUMPRODUCT(AC71:AF71,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK71*Energia!K71*1000*AM71","v":0},{"$f":"$AL71*Clientes!K71*12","v":0},null,{"$f":"$AK71*Energia!Y71*1000*AM71","v":0},1,0,null,{"$f":"$AS71*Energia!Y71*(1-$D71)*1000*AM71","v":0},{"$f":"$AL71*Clientes!K71*(1-$D71)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY71*Energia!U71*(1-$D71)*1000*$AM71","v":0},{"$f":"$AY71*Energia!V71*(1-$D71)*1000*$AM71","v":0},{"$f":"$AY71*Energia!W71*(1-$D71)*1000*$AM71","v":0},{"$f":"$AY71*Energia!X71*(1-$D71)*1000*$AM71","v":0},{"$f":"SUMPRODUCT(BB71:BE71,Params!$B$19:$E$19)","v":0},{"$f":"$AZ71*Clientes!G71*(1-$D71)*12","v":0},{"$f":"$AZ71*Clientes!H71*(1-$D71)*12","v":0},{"$f":"$AZ71*Clientes!I71*(1-$D71)*12","v":0},{"$f":"$AZ71*Clientes!J71*(1-$D71)*12","v":0},{"$f":"SUMPRODUCT(BG71:BJ71,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO71*Clientes!Q71","v":0},null,141.52000000000001,null,{"$f":"$BS71*Clientes!M71","v":0},{"$f":"$BS71*Clientes!N71","v":0},{"$f":"$BS71*Clientes!O71","v":0},{"$f":"$BS71*Clientes!P71","v":0},{"$f":"SUMPRODUCT(BU71:BX71,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB71*Energia!K71*1000*CC71","v":0},null,{"$f":"$CB71*Energia!Y71*1000*CC71","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH71*Energia!Y71*(1-$D71)*1000*CC71","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM71*Energia!U71*(1-$D71)*1000*$CC71","v":0},{"$f":"$CM71*Energia!V71*(1-$D71)*1000*$CC71","v":0},{"$f":"$CM71*Energia!W71*(1-$D71)*1000*$CC71","v":0},{"$f":"$CM71*Energia!X71*(1-$D71)*1000*$CC71","v":0},{"$f":"SUMPRODUCT(CO71:CR71,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV71*Energia!K71*1000*CW71","v":0},null,{"$f":"$CV71*Energia!Y71*1000*CW71","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB71*Energia!Y71*(1-$D71)*1000*CW71","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG71*Energia!U71*(1-$D71)*1000*$CW71","v":0},{"$f":"$DG71*Energia!V71*(1-$D71)*1000*$CW71","v":0},{"$f":"$DG71*Energia!W71*(1-$D71)*1000*$CW71","v":0},{"$f":"$DG71*Energia!X71*(1-$D71)*1000*$CW71","v":0},{"$f":"SUMPRODUCT(DI71:DL71,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP71*Energia!G71*1000/2*DQ71","v":0},null,{"$f":"$DP71*Energia!U71*1000/2*DQ71","v":0},1,1.50652209665633E-3,null,{"$f":"$DV71*Energia!U71*(1-$D71)*1000/2*DQ71","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA71*Energia!U71*(1-$D71)*1000/2*$DQ71","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK71&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ71*Energia!K71*1000*EL71","v":0},null,{"$f":"$EJ71*Energia!Y71*1000*EL71","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ71*Energia!Y71*1000*ES71*EL71","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV71*Energia!Y71*(1-$D71)*1000*EL71","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA71*Energia!U71*(1-$D71)*1000*$EL71","v":0},{"$f":"$FA71*Energia!V71*(1-$D71)*1000*$EL71","v":0},{"$f":"$FA71*Energia!W71*(1-$D71)*1000*$EL71","v":0},{"$f":"$FA71*Energia!X71*(1-$D71)*1000*$EL71","v":0},{"$f":"SUMPRODUCT(FC71:FF71,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL71&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ71*Energia!K71*1000*FM71","v":0},{"$f":"$FK71*Potencia!K71*12*1000*$FM71","v":0},null,{"$f":"$FJ71*Energia!Y71*1000*FM71","v":0},1,0,null,{"$f":"$FS71*Energia!Y71*(1-$D71)*1000*FM71","v":0},{"$f":"$FK71*Potencia!K71*(1-$D71)*12*1000*$FM71","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY71*Energia!U71*(1-$D71)*1000*$FM71","v":0},{"$f":"$FY71*Energia!V71*(1-$D71)*1000*$FM71","v":0},{"$f":"$FY71*Energia!W71*(1-$D71)*1000*$FM71","v":0},{"$f":"$FY71*Energia!X71*(1-$D71)*1000*$FM71","v":0},{"$f":"SUMPRODUCT(GB71:GE71,Params!$B$19:$E$19)","v":0},{"$f":"$FZ71*Potencia!G71*(1-$D71)*12*1000*$FM71","v":0},{"$f":"$FZ71*Potencia!H71*(1-$D71)*12*1000*$FM71","v":0},{"$f":"$FZ71*Potencia!I71*(1-$D71)*12*1000*$FM71","v":0},{"$f":"$FZ71*Potencia!J71*(1-$D71)*12*1000*$FM71","v":0},{"$f":"SUMPRODUCT(GG71:GJ71,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP71*Energia!G71*1000/2*GQ71","v":0},null,{"$f":"$GP71*Energia!U71*1000/2*GQ71","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV71*Energia!U71*(1-$D71)*1000/2*GQ71","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA71*Energia!U71*(1-$D71)*1000/2*$GQ71","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL71&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ71*Energia!G71*1000/2*HM71","v":0},{"$f":"$HK71*Potencia!G71*12*1000/2*$HM71","v":0},null,{"$f":"$HJ71*Energia!U71*1000/2*HM71","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS71*Energia!U71*(1-$D71)*1000/2*HM71","v":0},{"$f":"$HK71*Potencia!G71*(1-$D71)*12*1000/2*$HM71","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY71*Energia!U71*(1-$D71)*1000/2*$HM71","v":0},null,null,null,null,{"$f":"$HZ71*Potencia!G71*(1-$D71)*12*1000/2*$HM71","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO71&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN71*Energia!G71*1000/2*IP71","v":0},null,{"$f":"$IN71*Energia!U71*1000/2*IP71","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU71*Energia!U71*1000/2*IW71*$IP71","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ71*Energia!U71*(1-$D71)*1000/2*IP71","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE71*Energia!U71*(1-$D71)*1000/2*$IP71","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A71,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP71&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN71*Energia!G71*1000/2*JQ71","v":0},{"$f":"$JO71*Potencia!G71*12*1000/2*$JQ71","v":0},null,{"$f":"$JN71*Energia!U71*1000/2*JQ71","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW71*Energia!U71*1000/2*IF(JZ71<>0,JZ71,IF(JY71<>0,JY71*KD71,1))*JQ71","v":0},{"$f":"$JO71*Potencia!G71*12*1000/2*IF(JZ71=0,1,JZ71)*JQ71","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH71*Energia!$U71*1000/2*JQ71","v":0},{"$f":"$KI71*Potencia!$G71*12*1000/2*JQ71","v":0},null,{"$f":"$KH71*Energia!U71*(1-$D71)*1000/2*JQ71","v":0},{"$f":"$KI71*Potencia!G71*(1-$D71)*12*1000/2*$JQ71","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ71*Energia!U71*(1-$D71)*1000/2*$JQ71","v":0},null,null,null,null,{"$f":"$KR71*Potencia!G71*(1-$D71)*12*1000/2*$JQ71","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_5 Político","Part Político",{"$f":"IF(C72=0,0,IF(A72=0,0,INDEX(Params!$B$5:$G$15,MATCH(C72,Params!$A$5:$A$15,0),MATCH(A72,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G72&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E72*Energia!K72*1000*H72","v":0},{"$f":"$F72*Potencia!K72*12*1000*$I72","v":0},null,{"$f":"$E72*Energia!Y72*1000*H72","v":0},1,0,null,{"$f":"$O72*Energia!Y72*(1-$D72)*1000*H72","v":0},{"$f":"$F72*Potencia!K72*(1-$D72)*12*1000*$I72","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U72*Energia!U72*(1-$D72)*1000*$H72","v":0},{"$f":"$U72*Energia!V72*(1-$D72)*1000*$H72","v":0},{"$f":"$U72*Energia!W72*(1-$D72)*1000*$H72","v":0},{"$f":"$U72*Energia!X72*(1-$D72)*1000*$H72","v":0},{"$f":"SUMPRODUCT(X72:AA72,Params!$B$19:$E$19)","v":0},{"$f":"$V72*Potencia!G72*(1-$D72)*12*1000*$I72","v":0},{"$f":"$V72*Potencia!H72*(1-$D72)*12*1000*$I72","v":0},{"$f":"$V72*Potencia!I72*(1-$D72)*12*1000*$I72","v":0},{"$f":"$V72*Potencia!J72*(1-$D72)*12*1000*$I72","v":0},{"$f":"SUMPRODUCT(AC72:AF72,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK72*Energia!K72*1000*AM72","v":0},{"$f":"$AL72*Clientes!K72*12","v":0},null,{"$f":"$AK72*Energia!Y72*1000*AM72","v":0},1,0,null,{"$f":"$AS72*Energia!Y72*(1-$D72)*1000*AM72","v":0},{"$f":"$AL72*Clientes!K72*(1-$D72)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY72*Energia!U72*(1-$D72)*1000*$AM72","v":0},{"$f":"$AY72*Energia!V72*(1-$D72)*1000*$AM72","v":0},{"$f":"$AY72*Energia!W72*(1-$D72)*1000*$AM72","v":0},{"$f":"$AY72*Energia!X72*(1-$D72)*1000*$AM72","v":0},{"$f":"SUMPRODUCT(BB72:BE72,Params!$B$19:$E$19)","v":0},{"$f":"$AZ72*Clientes!G72*(1-$D72)*12","v":0},{"$f":"$AZ72*Clientes!H72*(1-$D72)*12","v":0},{"$f":"$AZ72*Clientes!I72*(1-$D72)*12","v":0},{"$f":"$AZ72*Clientes!J72*(1-$D72)*12","v":0},{"$f":"SUMPRODUCT(BG72:BJ72,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO72*Clientes!Q72","v":0},null,141.52000000000001,null,{"$f":"$BS72*Clientes!M72","v":0},{"$f":"$BS72*Clientes!N72","v":0},{"$f":"$BS72*Clientes!O72","v":0},{"$f":"$BS72*Clientes!P72","v":0},{"$f":"SUMPRODUCT(BU72:BX72,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB72*Energia!K72*1000*CC72","v":0},null,{"$f":"$CB72*Energia!Y72*1000*CC72","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH72*Energia!Y72*(1-$D72)*1000*CC72","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM72*Energia!U72*(1-$D72)*1000*$CC72","v":0},{"$f":"$CM72*Energia!V72*(1-$D72)*1000*$CC72","v":0},{"$f":"$CM72*Energia!W72*(1-$D72)*1000*$CC72","v":0},{"$f":"$CM72*Energia!X72*(1-$D72)*1000*$CC72","v":0},{"$f":"SUMPRODUCT(CO72:CR72,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV72*Energia!K72*1000*CW72","v":0},null,{"$f":"$CV72*Energia!Y72*1000*CW72","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB72*Energia!Y72*(1-$D72)*1000*CW72","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG72*Energia!U72*(1-$D72)*1000*$CW72","v":0},{"$f":"$DG72*Energia!V72*(1-$D72)*1000*$CW72","v":0},{"$f":"$DG72*Energia!W72*(1-$D72)*1000*$CW72","v":0},{"$f":"$DG72*Energia!X72*(1-$D72)*1000*$CW72","v":0},{"$f":"SUMPRODUCT(DI72:DL72,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP72*Energia!G72*1000/2*DQ72","v":0},null,{"$f":"$DP72*Energia!U72*1000/2*DQ72","v":0},1,1.50652209665633E-3,null,{"$f":"$DV72*Energia!U72*(1-$D72)*1000/2*DQ72","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA72*Energia!U72*(1-$D72)*1000/2*$DQ72","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK72&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ72*Energia!K72*1000*EL72","v":0},null,{"$f":"$EJ72*Energia!Y72*1000*EL72","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ72*Energia!Y72*1000*ES72*EL72","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV72*Energia!Y72*(1-$D72)*1000*EL72","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA72*Energia!U72*(1-$D72)*1000*$EL72","v":0},{"$f":"$FA72*Energia!V72*(1-$D72)*1000*$EL72","v":0},{"$f":"$FA72*Energia!W72*(1-$D72)*1000*$EL72","v":0},{"$f":"$FA72*Energia!X72*(1-$D72)*1000*$EL72","v":0},{"$f":"SUMPRODUCT(FC72:FF72,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL72&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ72*Energia!K72*1000*FM72","v":0},{"$f":"$FK72*Potencia!K72*12*1000*$FM72","v":0},null,{"$f":"$FJ72*Energia!Y72*1000*FM72","v":0},1,0,null,{"$f":"$FS72*Energia!Y72*(1-$D72)*1000*FM72","v":0},{"$f":"$FK72*Potencia!K72*(1-$D72)*12*1000*$FM72","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY72*Energia!U72*(1-$D72)*1000*$FM72","v":0},{"$f":"$FY72*Energia!V72*(1-$D72)*1000*$FM72","v":0},{"$f":"$FY72*Energia!W72*(1-$D72)*1000*$FM72","v":0},{"$f":"$FY72*Energia!X72*(1-$D72)*1000*$FM72","v":0},{"$f":"SUMPRODUCT(GB72:GE72,Params!$B$19:$E$19)","v":0},{"$f":"$FZ72*Potencia!G72*(1-$D72)*12*1000*$FM72","v":0},{"$f":"$FZ72*Potencia!H72*(1-$D72)*12*1000*$FM72","v":0},{"$f":"$FZ72*Potencia!I72*(1-$D72)*12*1000*$FM72","v":0},{"$f":"$FZ72*Potencia!J72*(1-$D72)*12*1000*$FM72","v":0},{"$f":"SUMPRODUCT(GG72:GJ72,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP72*Energia!G72*1000/2*GQ72","v":0},null,{"$f":"$GP72*Energia!U72*1000/2*GQ72","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV72*Energia!U72*(1-$D72)*1000/2*GQ72","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA72*Energia!U72*(1-$D72)*1000/2*$GQ72","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL72&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ72*Energia!G72*1000/2*HM72","v":0},{"$f":"$HK72*Potencia!G72*12*1000/2*$HM72","v":0},null,{"$f":"$HJ72*Energia!U72*1000/2*HM72","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS72*Energia!U72*(1-$D72)*1000/2*HM72","v":0},{"$f":"$HK72*Potencia!G72*(1-$D72)*12*1000/2*$HM72","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY72*Energia!U72*(1-$D72)*1000/2*$HM72","v":0},null,null,null,null,{"$f":"$HZ72*Potencia!G72*(1-$D72)*12*1000/2*$HM72","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO72&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN72*Energia!G72*1000/2*IP72","v":0},null,{"$f":"$IN72*Energia!U72*1000/2*IP72","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU72*Energia!U72*1000/2*IW72*$IP72","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ72*Energia!U72*(1-$D72)*1000/2*IP72","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE72*Energia!U72*(1-$D72)*1000/2*$IP72","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A72,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP72&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN72*Energia!G72*1000/2*JQ72","v":0},{"$f":"$JO72*Potencia!G72*12*1000/2*$JQ72","v":0},null,{"$f":"$JN72*Energia!U72*1000/2*JQ72","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW72*Energia!U72*1000/2*IF(JZ72<>0,JZ72,IF(JY72<>0,JY72*KD72,1))*JQ72","v":0},{"$f":"$JO72*Potencia!G72*12*1000/2*IF(JZ72=0,1,JZ72)*JQ72","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH72*Energia!$U72*1000/2*JQ72","v":0},{"$f":"$KI72*Potencia!$G72*12*1000/2*JQ72","v":0},null,{"$f":"$KH72*Energia!U72*(1-$D72)*1000/2*JQ72","v":0},{"$f":"$KI72*Potencia!G72*(1-$D72)*12*1000/2*$JQ72","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ72*Energia!U72*(1-$D72)*1000/2*$JQ72","v":0},null,null,null,null,{"$f":"$KR72*Potencia!G72*(1-$D72)*12*1000/2*$JQ72","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_5 Discap.","Discapacitados",{"$f":"IF(C73=0,0,IF(A73=0,0,INDEX(Params!$B$5:$G$15,MATCH(C73,Params!$A$5:$A$15,0),MATCH(A73,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G73&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E73*Energia!K73*1000*H73","v":0},{"$f":"$F73*Potencia!K73*12*1000*$I73","v":0},null,{"$f":"$E73*Energia!Y73*1000*H73","v":0},1,0,null,{"$f":"$O73*Energia!Y73*(1-$D73)*1000*H73","v":0},{"$f":"$F73*Potencia!K73*(1-$D73)*12*1000*$I73","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U73*Energia!U73*(1-$D73)*1000*$H73","v":0},{"$f":"$U73*Energia!V73*(1-$D73)*1000*$H73","v":0},{"$f":"$U73*Energia!W73*(1-$D73)*1000*$H73","v":0},{"$f":"$U73*Energia!X73*(1-$D73)*1000*$H73","v":0},{"$f":"SUMPRODUCT(X73:AA73,Params!$B$19:$E$19)","v":0},{"$f":"$V73*Potencia!G73*(1-$D73)*12*1000*$I73","v":0},{"$f":"$V73*Potencia!H73*(1-$D73)*12*1000*$I73","v":0},{"$f":"$V73*Potencia!I73*(1-$D73)*12*1000*$I73","v":0},{"$f":"$V73*Potencia!J73*(1-$D73)*12*1000*$I73","v":0},{"$f":"SUMPRODUCT(AC73:AF73,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK73*Energia!K73*1000*AM73","v":0},{"$f":"$AL73*Clientes!K73*12","v":0},null,{"$f":"$AK73*Energia!Y73*1000*AM73","v":0},1,0,null,{"$f":"$AS73*Energia!Y73*(1-$D73)*1000*AM73","v":0},{"$f":"$AL73*Clientes!K73*(1-$D73)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY73*Energia!U73*(1-$D73)*1000*$AM73","v":0},{"$f":"$AY73*Energia!V73*(1-$D73)*1000*$AM73","v":0},{"$f":"$AY73*Energia!W73*(1-$D73)*1000*$AM73","v":0},{"$f":"$AY73*Energia!X73*(1-$D73)*1000*$AM73","v":0},{"$f":"SUMPRODUCT(BB73:BE73,Params!$B$19:$E$19)","v":0},{"$f":"$AZ73*Clientes!G73*(1-$D73)*12","v":0},{"$f":"$AZ73*Clientes!H73*(1-$D73)*12","v":0},{"$f":"$AZ73*Clientes!I73*(1-$D73)*12","v":0},{"$f":"$AZ73*Clientes!J73*(1-$D73)*12","v":0},{"$f":"SUMPRODUCT(BG73:BJ73,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO73*Clientes!Q73","v":0},null,141.52000000000001,null,{"$f":"$BS73*Clientes!M73","v":0},{"$f":"$BS73*Clientes!N73","v":0},{"$f":"$BS73*Clientes!O73","v":0},{"$f":"$BS73*Clientes!P73","v":0},{"$f":"SUMPRODUCT(BU73:BX73,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB73*Energia!K73*1000*CC73","v":0},null,{"$f":"$CB73*Energia!Y73*1000*CC73","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH73*Energia!Y73*(1-$D73)*1000*CC73","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM73*Energia!U73*(1-$D73)*1000*$CC73","v":0},{"$f":"$CM73*Energia!V73*(1-$D73)*1000*$CC73","v":0},{"$f":"$CM73*Energia!W73*(1-$D73)*1000*$CC73","v":0},{"$f":"$CM73*Energia!X73*(1-$D73)*1000*$CC73","v":0},{"$f":"SUMPRODUCT(CO73:CR73,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV73*Energia!K73*1000*CW73","v":0},null,{"$f":"$CV73*Energia!Y73*1000*CW73","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB73*Energia!Y73*(1-$D73)*1000*CW73","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG73*Energia!U73*(1-$D73)*1000*$CW73","v":0},{"$f":"$DG73*Energia!V73*(1-$D73)*1000*$CW73","v":0},{"$f":"$DG73*Energia!W73*(1-$D73)*1000*$CW73","v":0},{"$f":"$DG73*Energia!X73*(1-$D73)*1000*$CW73","v":0},{"$f":"SUMPRODUCT(DI73:DL73,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP73*Energia!G73*1000/2*DQ73","v":0},null,{"$f":"$DP73*Energia!U73*1000/2*DQ73","v":0},1,1.50652209665633E-3,null,{"$f":"$DV73*Energia!U73*(1-$D73)*1000/2*DQ73","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA73*Energia!U73*(1-$D73)*1000/2*$DQ73","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK73&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ73*Energia!K73*1000*EL73","v":0},null,{"$f":"$EJ73*Energia!Y73*1000*EL73","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ73*Energia!Y73*1000*ES73*EL73","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV73*Energia!Y73*(1-$D73)*1000*EL73","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA73*Energia!U73*(1-$D73)*1000*$EL73","v":0},{"$f":"$FA73*Energia!V73*(1-$D73)*1000*$EL73","v":0},{"$f":"$FA73*Energia!W73*(1-$D73)*1000*$EL73","v":0},{"$f":"$FA73*Energia!X73*(1-$D73)*1000*$EL73","v":0},{"$f":"SUMPRODUCT(FC73:FF73,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL73&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ73*Energia!K73*1000*FM73","v":0},{"$f":"$FK73*Potencia!K73*12*1000*$FM73","v":0},null,{"$f":"$FJ73*Energia!Y73*1000*FM73","v":0},1,0,null,{"$f":"$FS73*Energia!Y73*(1-$D73)*1000*FM73","v":0},{"$f":"$FK73*Potencia!K73*(1-$D73)*12*1000*$FM73","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY73*Energia!U73*(1-$D73)*1000*$FM73","v":0},{"$f":"$FY73*Energia!V73*(1-$D73)*1000*$FM73","v":0},{"$f":"$FY73*Energia!W73*(1-$D73)*1000*$FM73","v":0},{"$f":"$FY73*Energia!X73*(1-$D73)*1000*$FM73","v":0},{"$f":"SUMPRODUCT(GB73:GE73,Params!$B$19:$E$19)","v":0},{"$f":"$FZ73*Potencia!G73*(1-$D73)*12*1000*$FM73","v":0},{"$f":"$FZ73*Potencia!H73*(1-$D73)*12*1000*$FM73","v":0},{"$f":"$FZ73*Potencia!I73*(1-$D73)*12*1000*$FM73","v":0},{"$f":"$FZ73*Potencia!J73*(1-$D73)*12*1000*$FM73","v":0},{"$f":"SUMPRODUCT(GG73:GJ73,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP73*Energia!G73*1000/2*GQ73","v":0},null,{"$f":"$GP73*Energia!U73*1000/2*GQ73","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV73*Energia!U73*(1-$D73)*1000/2*GQ73","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA73*Energia!U73*(1-$D73)*1000/2*$GQ73","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL73&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ73*Energia!G73*1000/2*HM73","v":0},{"$f":"$HK73*Potencia!G73*12*1000/2*$HM73","v":0},null,{"$f":"$HJ73*Energia!U73*1000/2*HM73","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS73*Energia!U73*(1-$D73)*1000/2*HM73","v":0},{"$f":"$HK73*Potencia!G73*(1-$D73)*12*1000/2*$HM73","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY73*Energia!U73*(1-$D73)*1000/2*$HM73","v":0},null,null,null,null,{"$f":"$HZ73*Potencia!G73*(1-$D73)*12*1000/2*$HM73","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO73&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN73*Energia!G73*1000/2*IP73","v":0},null,{"$f":"$IN73*Energia!U73*1000/2*IP73","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU73*Energia!U73*1000/2*IW73*$IP73","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ73*Energia!U73*(1-$D73)*1000/2*IP73","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE73*Energia!U73*(1-$D73)*1000/2*$IP73","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A73,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP73&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN73*Energia!G73*1000/2*JQ73","v":0},{"$f":"$JO73*Potencia!G73*12*1000/2*$JQ73","v":0},null,{"$f":"$JN73*Energia!U73*1000/2*JQ73","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW73*Energia!U73*1000/2*IF(JZ73<>0,JZ73,IF(JY73<>0,JY73*KD73,1))*JQ73","v":0},{"$f":"$JO73*Potencia!G73*12*1000/2*IF(JZ73=0,1,JZ73)*JQ73","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH73*Energia!$U73*1000/2*JQ73","v":0},{"$f":"$KI73*Potencia!$G73*12*1000/2*JQ73","v":0},null,{"$f":"$KH73*Energia!U73*(1-$D73)*1000/2*JQ73","v":0},{"$f":"$KI73*Potencia!G73*(1-$D73)*12*1000/2*$JQ73","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ73*Energia!U73*(1-$D73)*1000/2*$JQ73","v":0},null,null,null,null,{"$f":"$KR73*Potencia!G73*(1-$D73)*12*1000/2*$JQ73","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_5 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C74=0,0,IF(A74=0,0,INDEX(Params!$B$5:$G$15,MATCH(C74,Params!$A$5:$A$15,0),MATCH(A74,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G74&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E74*Energia!K74*1000*H74","v":0},{"$f":"$F74*Potencia!K74*12*1000*$I74","v":0},null,{"$f":"$E74*Energia!Y74*1000*H74","v":0},1,0,null,{"$f":"$O74*Energia!Y74*(1-$D74)*1000*H74","v":0},{"$f":"$F74*Potencia!K74*(1-$D74)*12*1000*$I74","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U74*Energia!U74*(1-$D74)*1000*$H74","v":0},{"$f":"$U74*Energia!V74*(1-$D74)*1000*$H74","v":0},{"$f":"$U74*Energia!W74*(1-$D74)*1000*$H74","v":0},{"$f":"$U74*Energia!X74*(1-$D74)*1000*$H74","v":0},{"$f":"SUMPRODUCT(X74:AA74,Params!$B$19:$E$19)","v":0},{"$f":"$V74*Potencia!G74*(1-$D74)*12*1000*$I74","v":0},{"$f":"$V74*Potencia!H74*(1-$D74)*12*1000*$I74","v":0},{"$f":"$V74*Potencia!I74*(1-$D74)*12*1000*$I74","v":0},{"$f":"$V74*Potencia!J74*(1-$D74)*12*1000*$I74","v":0},{"$f":"SUMPRODUCT(AC74:AF74,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK74*Energia!K74*1000*AM74","v":0},{"$f":"$AL74*Clientes!K74*12","v":0},null,{"$f":"$AK74*Energia!Y74*1000*AM74","v":0},1,0,null,{"$f":"$AS74*Energia!Y74*(1-$D74)*1000*AM74","v":0},{"$f":"$AL74*Clientes!K74*(1-$D74)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY74*Energia!U74*(1-$D74)*1000*$AM74","v":0},{"$f":"$AY74*Energia!V74*(1-$D74)*1000*$AM74","v":0},{"$f":"$AY74*Energia!W74*(1-$D74)*1000*$AM74","v":0},{"$f":"$AY74*Energia!X74*(1-$D74)*1000*$AM74","v":0},{"$f":"SUMPRODUCT(BB74:BE74,Params!$B$19:$E$19)","v":0},{"$f":"$AZ74*Clientes!G74*(1-$D74)*12","v":0},{"$f":"$AZ74*Clientes!H74*(1-$D74)*12","v":0},{"$f":"$AZ74*Clientes!I74*(1-$D74)*12","v":0},{"$f":"$AZ74*Clientes!J74*(1-$D74)*12","v":0},{"$f":"SUMPRODUCT(BG74:BJ74,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO74*Clientes!Q74","v":0},null,141.52000000000001,null,{"$f":"$BS74*Clientes!M74","v":0},{"$f":"$BS74*Clientes!N74","v":0},{"$f":"$BS74*Clientes!O74","v":0},{"$f":"$BS74*Clientes!P74","v":0},{"$f":"SUMPRODUCT(BU74:BX74,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB74*Energia!K74*1000*CC74","v":0},null,{"$f":"$CB74*Energia!Y74*1000*CC74","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH74*Energia!Y74*(1-$D74)*1000*CC74","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM74*Energia!U74*(1-$D74)*1000*$CC74","v":0},{"$f":"$CM74*Energia!V74*(1-$D74)*1000*$CC74","v":0},{"$f":"$CM74*Energia!W74*(1-$D74)*1000*$CC74","v":0},{"$f":"$CM74*Energia!X74*(1-$D74)*1000*$CC74","v":0},{"$f":"SUMPRODUCT(CO74:CR74,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV74*Energia!K74*1000*CW74","v":0},null,{"$f":"$CV74*Energia!Y74*1000*CW74","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB74*Energia!Y74*(1-$D74)*1000*CW74","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG74*Energia!U74*(1-$D74)*1000*$CW74","v":0},{"$f":"$DG74*Energia!V74*(1-$D74)*1000*$CW74","v":0},{"$f":"$DG74*Energia!W74*(1-$D74)*1000*$CW74","v":0},{"$f":"$DG74*Energia!X74*(1-$D74)*1000*$CW74","v":0},{"$f":"SUMPRODUCT(DI74:DL74,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP74*Energia!G74*1000/2*DQ74","v":0},null,{"$f":"$DP74*Energia!U74*1000/2*DQ74","v":0},1,1.50652209665633E-3,null,{"$f":"$DV74*Energia!U74*(1-$D74)*1000/2*DQ74","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA74*Energia!U74*(1-$D74)*1000/2*$DQ74","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK74&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ74*Energia!K74*1000*EL74","v":0},null,{"$f":"$EJ74*Energia!Y74*1000*EL74","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ74*Energia!Y74*1000*ES74*EL74","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV74*Energia!Y74*(1-$D74)*1000*EL74","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA74*Energia!U74*(1-$D74)*1000*$EL74","v":0},{"$f":"$FA74*Energia!V74*(1-$D74)*1000*$EL74","v":0},{"$f":"$FA74*Energia!W74*(1-$D74)*1000*$EL74","v":0},{"$f":"$FA74*Energia!X74*(1-$D74)*1000*$EL74","v":0},{"$f":"SUMPRODUCT(FC74:FF74,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL74&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ74*Energia!K74*1000*FM74","v":0},{"$f":"$FK74*Potencia!K74*12*1000*$FM74","v":0},null,{"$f":"$FJ74*Energia!Y74*1000*FM74","v":0},1,0,null,{"$f":"$FS74*Energia!Y74*(1-$D74)*1000*FM74","v":0},{"$f":"$FK74*Potencia!K74*(1-$D74)*12*1000*$FM74","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY74*Energia!U74*(1-$D74)*1000*$FM74","v":0},{"$f":"$FY74*Energia!V74*(1-$D74)*1000*$FM74","v":0},{"$f":"$FY74*Energia!W74*(1-$D74)*1000*$FM74","v":0},{"$f":"$FY74*Energia!X74*(1-$D74)*1000*$FM74","v":0},{"$f":"SUMPRODUCT(GB74:GE74,Params!$B$19:$E$19)","v":0},{"$f":"$FZ74*Potencia!G74*(1-$D74)*12*1000*$FM74","v":0},{"$f":"$FZ74*Potencia!H74*(1-$D74)*12*1000*$FM74","v":0},{"$f":"$FZ74*Potencia!I74*(1-$D74)*12*1000*$FM74","v":0},{"$f":"$FZ74*Potencia!J74*(1-$D74)*12*1000*$FM74","v":0},{"$f":"SUMPRODUCT(GG74:GJ74,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP74*Energia!G74*1000/2*GQ74","v":0},null,{"$f":"$GP74*Energia!U74*1000/2*GQ74","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV74*Energia!U74*(1-$D74)*1000/2*GQ74","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA74*Energia!U74*(1-$D74)*1000/2*$GQ74","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL74&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ74*Energia!G74*1000/2*HM74","v":0},{"$f":"$HK74*Potencia!G74*12*1000/2*$HM74","v":0},null,{"$f":"$HJ74*Energia!U74*1000/2*HM74","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS74*Energia!U74*(1-$D74)*1000/2*HM74","v":0},{"$f":"$HK74*Potencia!G74*(1-$D74)*12*1000/2*$HM74","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY74*Energia!U74*(1-$D74)*1000/2*$HM74","v":0},null,null,null,null,{"$f":"$HZ74*Potencia!G74*(1-$D74)*12*1000/2*$HM74","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO74&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN74*Energia!G74*1000/2*IP74","v":0},null,{"$f":"$IN74*Energia!U74*1000/2*IP74","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU74*Energia!U74*1000/2*IW74*$IP74","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ74*Energia!U74*(1-$D74)*1000/2*IP74","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE74*Energia!U74*(1-$D74)*1000/2*$IP74","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A74,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP74&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN74*Energia!G74*1000/2*JQ74","v":0},{"$f":"$JO74*Potencia!G74*12*1000/2*$JQ74","v":0},null,{"$f":"$JN74*Energia!U74*1000/2*JQ74","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW74*Energia!U74*1000/2*IF(JZ74<>0,JZ74,IF(JY74<>0,JY74*KD74,1))*JQ74","v":0},{"$f":"$JO74*Potencia!G74*12*1000/2*IF(JZ74=0,1,JZ74)*JQ74","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH74*Energia!$U74*1000/2*JQ74","v":0},{"$f":"$KI74*Potencia!$G74*12*1000/2*JQ74","v":0},null,{"$f":"$KH74*Energia!U74*(1-$D74)*1000/2*JQ74","v":0},{"$f":"$KI74*Potencia!G74*(1-$D74)*12*1000/2*$JQ74","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ74*Energia!U74*(1-$D74)*1000/2*$JQ74","v":0},null,null,null,null,{"$f":"$KR74*Potencia!G74*(1-$D74)*12*1000/2*$JQ74","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_5 Cruz Roja","Cruz Roja",{"$f":"IF(C75=0,0,IF(A75=0,0,INDEX(Params!$B$5:$G$15,MATCH(C75,Params!$A$5:$A$15,0),MATCH(A75,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G75&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E75*Energia!K75*1000*H75","v":0},{"$f":"$F75*Potencia!K75*12*1000*$I75","v":0},null,{"$f":"$E75*Energia!Y75*1000*H75","v":0},1,0,null,{"$f":"$O75*Energia!Y75*(1-$D75)*1000*H75","v":0},{"$f":"$F75*Potencia!K75*(1-$D75)*12*1000*$I75","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U75*Energia!U75*(1-$D75)*1000*$H75","v":0},{"$f":"$U75*Energia!V75*(1-$D75)*1000*$H75","v":0},{"$f":"$U75*Energia!W75*(1-$D75)*1000*$H75","v":0},{"$f":"$U75*Energia!X75*(1-$D75)*1000*$H75","v":0},{"$f":"SUMPRODUCT(X75:AA75,Params!$B$19:$E$19)","v":0},{"$f":"$V75*Potencia!G75*(1-$D75)*12*1000*$I75","v":0},{"$f":"$V75*Potencia!H75*(1-$D75)*12*1000*$I75","v":0},{"$f":"$V75*Potencia!I75*(1-$D75)*12*1000*$I75","v":0},{"$f":"$V75*Potencia!J75*(1-$D75)*12*1000*$I75","v":0},{"$f":"SUMPRODUCT(AC75:AF75,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK75*Energia!K75*1000*AM75","v":0},{"$f":"$AL75*Clientes!K75*12","v":0},null,{"$f":"$AK75*Energia!Y75*1000*AM75","v":0},1,0,null,{"$f":"$AS75*Energia!Y75*(1-$D75)*1000*AM75","v":0},{"$f":"$AL75*Clientes!K75*(1-$D75)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY75*Energia!U75*(1-$D75)*1000*$AM75","v":0},{"$f":"$AY75*Energia!V75*(1-$D75)*1000*$AM75","v":0},{"$f":"$AY75*Energia!W75*(1-$D75)*1000*$AM75","v":0},{"$f":"$AY75*Energia!X75*(1-$D75)*1000*$AM75","v":0},{"$f":"SUMPRODUCT(BB75:BE75,Params!$B$19:$E$19)","v":0},{"$f":"$AZ75*Clientes!G75*(1-$D75)*12","v":0},{"$f":"$AZ75*Clientes!H75*(1-$D75)*12","v":0},{"$f":"$AZ75*Clientes!I75*(1-$D75)*12","v":0},{"$f":"$AZ75*Clientes!J75*(1-$D75)*12","v":0},{"$f":"SUMPRODUCT(BG75:BJ75,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO75*Clientes!Q75","v":0},null,141.52000000000001,null,{"$f":"$BS75*Clientes!M75","v":0},{"$f":"$BS75*Clientes!N75","v":0},{"$f":"$BS75*Clientes!O75","v":0},{"$f":"$BS75*Clientes!P75","v":0},{"$f":"SUMPRODUCT(BU75:BX75,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB75*Energia!K75*1000*CC75","v":0},null,{"$f":"$CB75*Energia!Y75*1000*CC75","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH75*Energia!Y75*(1-$D75)*1000*CC75","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM75*Energia!U75*(1-$D75)*1000*$CC75","v":0},{"$f":"$CM75*Energia!V75*(1-$D75)*1000*$CC75","v":0},{"$f":"$CM75*Energia!W75*(1-$D75)*1000*$CC75","v":0},{"$f":"$CM75*Energia!X75*(1-$D75)*1000*$CC75","v":0},{"$f":"SUMPRODUCT(CO75:CR75,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV75*Energia!K75*1000*CW75","v":0},null,{"$f":"$CV75*Energia!Y75*1000*CW75","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB75*Energia!Y75*(1-$D75)*1000*CW75","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG75*Energia!U75*(1-$D75)*1000*$CW75","v":0},{"$f":"$DG75*Energia!V75*(1-$D75)*1000*$CW75","v":0},{"$f":"$DG75*Energia!W75*(1-$D75)*1000*$CW75","v":0},{"$f":"$DG75*Energia!X75*(1-$D75)*1000*$CW75","v":0},{"$f":"SUMPRODUCT(DI75:DL75,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP75*Energia!G75*1000/2*DQ75","v":0},null,{"$f":"$DP75*Energia!U75*1000/2*DQ75","v":0},1,1.50652209665633E-3,null,{"$f":"$DV75*Energia!U75*(1-$D75)*1000/2*DQ75","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA75*Energia!U75*(1-$D75)*1000/2*$DQ75","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK75&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ75*Energia!K75*1000*EL75","v":0},null,{"$f":"$EJ75*Energia!Y75*1000*EL75","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ75*Energia!Y75*1000*ES75*EL75","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV75*Energia!Y75*(1-$D75)*1000*EL75","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA75*Energia!U75*(1-$D75)*1000*$EL75","v":0},{"$f":"$FA75*Energia!V75*(1-$D75)*1000*$EL75","v":0},{"$f":"$FA75*Energia!W75*(1-$D75)*1000*$EL75","v":0},{"$f":"$FA75*Energia!X75*(1-$D75)*1000*$EL75","v":0},{"$f":"SUMPRODUCT(FC75:FF75,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL75&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ75*Energia!K75*1000*FM75","v":0},{"$f":"$FK75*Potencia!K75*12*1000*$FM75","v":0},null,{"$f":"$FJ75*Energia!Y75*1000*FM75","v":0},1,0,null,{"$f":"$FS75*Energia!Y75*(1-$D75)*1000*FM75","v":0},{"$f":"$FK75*Potencia!K75*(1-$D75)*12*1000*$FM75","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY75*Energia!U75*(1-$D75)*1000*$FM75","v":0},{"$f":"$FY75*Energia!V75*(1-$D75)*1000*$FM75","v":0},{"$f":"$FY75*Energia!W75*(1-$D75)*1000*$FM75","v":0},{"$f":"$FY75*Energia!X75*(1-$D75)*1000*$FM75","v":0},{"$f":"SUMPRODUCT(GB75:GE75,Params!$B$19:$E$19)","v":0},{"$f":"$FZ75*Potencia!G75*(1-$D75)*12*1000*$FM75","v":0},{"$f":"$FZ75*Potencia!H75*(1-$D75)*12*1000*$FM75","v":0},{"$f":"$FZ75*Potencia!I75*(1-$D75)*12*1000*$FM75","v":0},{"$f":"$FZ75*Potencia!J75*(1-$D75)*12*1000*$FM75","v":0},{"$f":"SUMPRODUCT(GG75:GJ75,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP75*Energia!G75*1000/2*GQ75","v":0},null,{"$f":"$GP75*Energia!U75*1000/2*GQ75","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV75*Energia!U75*(1-$D75)*1000/2*GQ75","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA75*Energia!U75*(1-$D75)*1000/2*$GQ75","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL75&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ75*Energia!G75*1000/2*HM75","v":0},{"$f":"$HK75*Potencia!G75*12*1000/2*$HM75","v":0},null,{"$f":"$HJ75*Energia!U75*1000/2*HM75","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS75*Energia!U75*(1-$D75)*1000/2*HM75","v":0},{"$f":"$HK75*Potencia!G75*(1-$D75)*12*1000/2*$HM75","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY75*Energia!U75*(1-$D75)*1000/2*$HM75","v":0},null,null,null,null,{"$f":"$HZ75*Potencia!G75*(1-$D75)*12*1000/2*$HM75","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO75&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN75*Energia!G75*1000/2*IP75","v":0},null,{"$f":"$IN75*Energia!U75*1000/2*IP75","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU75*Energia!U75*1000/2*IW75*$IP75","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ75*Energia!U75*(1-$D75)*1000/2*IP75","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE75*Energia!U75*(1-$D75)*1000/2*$IP75","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A75,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP75&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN75*Energia!G75*1000/2*JQ75","v":0},{"$f":"$JO75*Potencia!G75*12*1000/2*$JQ75","v":0},null,{"$f":"$JN75*Energia!U75*1000/2*JQ75","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW75*Energia!U75*1000/2*IF(JZ75<>0,JZ75,IF(JY75<>0,JY75*KD75,1))*JQ75","v":0},{"$f":"$JO75*Potencia!G75*12*1000/2*IF(JZ75=0,1,JZ75)*JQ75","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH75*Energia!$U75*1000/2*JQ75","v":0},{"$f":"$KI75*Potencia!$G75*12*1000/2*JQ75","v":0},null,{"$f":"$KH75*Energia!U75*(1-$D75)*1000/2*JQ75","v":0},{"$f":"$KI75*Potencia!G75*(1-$D75)*12*1000/2*$JQ75","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ75*Energia!U75*(1-$D75)*1000/2*$JQ75","v":0},null,null,null,null,{"$f":"$KR75*Potencia!G75*(1-$D75)*12*1000/2*$JQ75","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_5 XX","XX",{"$f":"IF(C76=0,0,IF(A76=0,0,INDEX(Params!$B$5:$G$15,MATCH(C76,Params!$A$5:$A$15,0),MATCH(A76,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G76&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E76*Energia!K76*1000*H76","v":0},{"$f":"$F76*Potencia!K76*12*1000*$I76","v":0},null,{"$f":"$E76*Energia!Y76*1000*H76","v":0},1,0,null,{"$f":"$O76*Energia!Y76*(1-$D76)*1000*H76","v":0},{"$f":"$F76*Potencia!K76*(1-$D76)*12*1000*$I76","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U76*Energia!U76*(1-$D76)*1000*$H76","v":0},{"$f":"$U76*Energia!V76*(1-$D76)*1000*$H76","v":0},{"$f":"$U76*Energia!W76*(1-$D76)*1000*$H76","v":0},{"$f":"$U76*Energia!X76*(1-$D76)*1000*$H76","v":0},{"$f":"SUMPRODUCT(X76:AA76,Params!$B$19:$E$19)","v":0},{"$f":"$V76*Potencia!G76*(1-$D76)*12*1000*$I76","v":0},{"$f":"$V76*Potencia!H76*(1-$D76)*12*1000*$I76","v":0},{"$f":"$V76*Potencia!I76*(1-$D76)*12*1000*$I76","v":0},{"$f":"$V76*Potencia!J76*(1-$D76)*12*1000*$I76","v":0},{"$f":"SUMPRODUCT(AC76:AF76,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK76*Energia!K76*1000*AM76","v":0},{"$f":"$AL76*Clientes!K76*12","v":0},null,{"$f":"$AK76*Energia!Y76*1000*AM76","v":0},1,0,null,{"$f":"$AS76*Energia!Y76*(1-$D76)*1000*AM76","v":0},{"$f":"$AL76*Clientes!K76*(1-$D76)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY76*Energia!U76*(1-$D76)*1000*$AM76","v":0},{"$f":"$AY76*Energia!V76*(1-$D76)*1000*$AM76","v":0},{"$f":"$AY76*Energia!W76*(1-$D76)*1000*$AM76","v":0},{"$f":"$AY76*Energia!X76*(1-$D76)*1000*$AM76","v":0},{"$f":"SUMPRODUCT(BB76:BE76,Params!$B$19:$E$19)","v":0},{"$f":"$AZ76*Clientes!G76*(1-$D76)*12","v":0},{"$f":"$AZ76*Clientes!H76*(1-$D76)*12","v":0},{"$f":"$AZ76*Clientes!I76*(1-$D76)*12","v":0},{"$f":"$AZ76*Clientes!J76*(1-$D76)*12","v":0},{"$f":"SUMPRODUCT(BG76:BJ76,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO76*Clientes!Q76","v":0},null,141.52000000000001,null,{"$f":"$BS76*Clientes!M76","v":0},{"$f":"$BS76*Clientes!N76","v":0},{"$f":"$BS76*Clientes!O76","v":0},{"$f":"$BS76*Clientes!P76","v":0},{"$f":"SUMPRODUCT(BU76:BX76,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB76*Energia!K76*1000*CC76","v":0},null,{"$f":"$CB76*Energia!Y76*1000*CC76","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH76*Energia!Y76*(1-$D76)*1000*CC76","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM76*Energia!U76*(1-$D76)*1000*$CC76","v":0},{"$f":"$CM76*Energia!V76*(1-$D76)*1000*$CC76","v":0},{"$f":"$CM76*Energia!W76*(1-$D76)*1000*$CC76","v":0},{"$f":"$CM76*Energia!X76*(1-$D76)*1000*$CC76","v":0},{"$f":"SUMPRODUCT(CO76:CR76,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV76*Energia!K76*1000*CW76","v":0},null,{"$f":"$CV76*Energia!Y76*1000*CW76","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB76*Energia!Y76*(1-$D76)*1000*CW76","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG76*Energia!U76*(1-$D76)*1000*$CW76","v":0},{"$f":"$DG76*Energia!V76*(1-$D76)*1000*$CW76","v":0},{"$f":"$DG76*Energia!W76*(1-$D76)*1000*$CW76","v":0},{"$f":"$DG76*Energia!X76*(1-$D76)*1000*$CW76","v":0},{"$f":"SUMPRODUCT(DI76:DL76,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP76*Energia!G76*1000/2*DQ76","v":0},null,{"$f":"$DP76*Energia!U76*1000/2*DQ76","v":0},1,1.50652209665633E-3,null,{"$f":"$DV76*Energia!U76*(1-$D76)*1000/2*DQ76","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA76*Energia!U76*(1-$D76)*1000/2*$DQ76","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK76&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ76*Energia!K76*1000*EL76","v":0},null,{"$f":"$EJ76*Energia!Y76*1000*EL76","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ76*Energia!Y76*1000*ES76*EL76","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV76*Energia!Y76*(1-$D76)*1000*EL76","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA76*Energia!U76*(1-$D76)*1000*$EL76","v":0},{"$f":"$FA76*Energia!V76*(1-$D76)*1000*$EL76","v":0},{"$f":"$FA76*Energia!W76*(1-$D76)*1000*$EL76","v":0},{"$f":"$FA76*Energia!X76*(1-$D76)*1000*$EL76","v":0},{"$f":"SUMPRODUCT(FC76:FF76,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL76&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ76*Energia!K76*1000*FM76","v":0},{"$f":"$FK76*Potencia!K76*12*1000*$FM76","v":0},null,{"$f":"$FJ76*Energia!Y76*1000*FM76","v":0},1,0,null,{"$f":"$FS76*Energia!Y76*(1-$D76)*1000*FM76","v":0},{"$f":"$FK76*Potencia!K76*(1-$D76)*12*1000*$FM76","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY76*Energia!U76*(1-$D76)*1000*$FM76","v":0},{"$f":"$FY76*Energia!V76*(1-$D76)*1000*$FM76","v":0},{"$f":"$FY76*Energia!W76*(1-$D76)*1000*$FM76","v":0},{"$f":"$FY76*Energia!X76*(1-$D76)*1000*$FM76","v":0},{"$f":"SUMPRODUCT(GB76:GE76,Params!$B$19:$E$19)","v":0},{"$f":"$FZ76*Potencia!G76*(1-$D76)*12*1000*$FM76","v":0},{"$f":"$FZ76*Potencia!H76*(1-$D76)*12*1000*$FM76","v":0},{"$f":"$FZ76*Potencia!I76*(1-$D76)*12*1000*$FM76","v":0},{"$f":"$FZ76*Potencia!J76*(1-$D76)*12*1000*$FM76","v":0},{"$f":"SUMPRODUCT(GG76:GJ76,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP76*Energia!G76*1000/2*GQ76","v":0},null,{"$f":"$GP76*Energia!U76*1000/2*GQ76","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV76*Energia!U76*(1-$D76)*1000/2*GQ76","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA76*Energia!U76*(1-$D76)*1000/2*$GQ76","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL76&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ76*Energia!G76*1000/2*HM76","v":0},{"$f":"$HK76*Potencia!G76*12*1000/2*$HM76","v":0},null,{"$f":"$HJ76*Energia!U76*1000/2*HM76","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS76*Energia!U76*(1-$D76)*1000/2*HM76","v":0},{"$f":"$HK76*Potencia!G76*(1-$D76)*12*1000/2*$HM76","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY76*Energia!U76*(1-$D76)*1000/2*$HM76","v":0},null,null,null,null,{"$f":"$HZ76*Potencia!G76*(1-$D76)*12*1000/2*$HM76","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO76&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN76*Energia!G76*1000/2*IP76","v":0},null,{"$f":"$IN76*Energia!U76*1000/2*IP76","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU76*Energia!U76*1000/2*IW76*$IP76","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ76*Energia!U76*(1-$D76)*1000/2*IP76","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE76*Energia!U76*(1-$D76)*1000/2*$IP76","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A76,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP76&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN76*Energia!G76*1000/2*JQ76","v":0},{"$f":"$JO76*Potencia!G76*12*1000/2*$JQ76","v":0},null,{"$f":"$JN76*Energia!U76*1000/2*JQ76","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW76*Energia!U76*1000/2*IF(JZ76<>0,JZ76,IF(JY76<>0,JY76*KD76,1))*JQ76","v":0},{"$f":"$JO76*Potencia!G76*12*1000/2*IF(JZ76=0,1,JZ76)*JQ76","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH76*Energia!$U76*1000/2*JQ76","v":0},{"$f":"$KI76*Potencia!$G76*12*1000/2*JQ76","v":0},null,{"$f":"$KH76*Energia!U76*(1-$D76)*1000/2*JQ76","v":0},{"$f":"$KI76*Potencia!G76*(1-$D76)*12*1000/2*$JQ76","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ76*Energia!U76*(1-$D76)*1000/2*$JQ76","v":0},null,null,null,null,{"$f":"$KR76*Potencia!G76*(1-$D76)*12*1000/2*$JQ76","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTD","MTD_5 YY","YY",{"$f":"IF(C77=0,0,IF(A77=0,0,INDEX(Params!$B$5:$G$15,MATCH(C77,Params!$A$5:$A$15,0),MATCH(A77,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G77&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E77*Energia!K77*1000*H77","v":0},{"$f":"$F77*Potencia!K77*12*1000*$I77","v":0},null,{"$f":"$E77*Energia!Y77*1000*H77","v":0},1,0,null,{"$f":"$O77*Energia!Y77*(1-$D77)*1000*H77","v":0},{"$f":"$F77*Potencia!K77*(1-$D77)*12*1000*$I77","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U77*Energia!U77*(1-$D77)*1000*$H77","v":0},{"$f":"$U77*Energia!V77*(1-$D77)*1000*$H77","v":0},{"$f":"$U77*Energia!W77*(1-$D77)*1000*$H77","v":0},{"$f":"$U77*Energia!X77*(1-$D77)*1000*$H77","v":0},{"$f":"SUMPRODUCT(X77:AA77,Params!$B$19:$E$19)","v":0},{"$f":"$V77*Potencia!G77*(1-$D77)*12*1000*$I77","v":0},{"$f":"$V77*Potencia!H77*(1-$D77)*12*1000*$I77","v":0},{"$f":"$V77*Potencia!I77*(1-$D77)*12*1000*$I77","v":0},{"$f":"$V77*Potencia!J77*(1-$D77)*12*1000*$I77","v":0},{"$f":"SUMPRODUCT(AC77:AF77,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK77*Energia!K77*1000*AM77","v":0},{"$f":"$AL77*Clientes!K77*12","v":0},null,{"$f":"$AK77*Energia!Y77*1000*AM77","v":0},1,0,null,{"$f":"$AS77*Energia!Y77*(1-$D77)*1000*AM77","v":0},{"$f":"$AL77*Clientes!K77*(1-$D77)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY77*Energia!U77*(1-$D77)*1000*$AM77","v":0},{"$f":"$AY77*Energia!V77*(1-$D77)*1000*$AM77","v":0},{"$f":"$AY77*Energia!W77*(1-$D77)*1000*$AM77","v":0},{"$f":"$AY77*Energia!X77*(1-$D77)*1000*$AM77","v":0},{"$f":"SUMPRODUCT(BB77:BE77,Params!$B$19:$E$19)","v":0},{"$f":"$AZ77*Clientes!G77*(1-$D77)*12","v":0},{"$f":"$AZ77*Clientes!H77*(1-$D77)*12","v":0},{"$f":"$AZ77*Clientes!I77*(1-$D77)*12","v":0},{"$f":"$AZ77*Clientes!J77*(1-$D77)*12","v":0},{"$f":"SUMPRODUCT(BG77:BJ77,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO77*Clientes!Q77","v":0},null,141.52000000000001,null,{"$f":"$BS77*Clientes!M77","v":0},{"$f":"$BS77*Clientes!N77","v":0},{"$f":"$BS77*Clientes!O77","v":0},{"$f":"$BS77*Clientes!P77","v":0},{"$f":"SUMPRODUCT(BU77:BX77,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB77*Energia!K77*1000*CC77","v":0},null,{"$f":"$CB77*Energia!Y77*1000*CC77","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH77*Energia!Y77*(1-$D77)*1000*CC77","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM77*Energia!U77*(1-$D77)*1000*$CC77","v":0},{"$f":"$CM77*Energia!V77*(1-$D77)*1000*$CC77","v":0},{"$f":"$CM77*Energia!W77*(1-$D77)*1000*$CC77","v":0},{"$f":"$CM77*Energia!X77*(1-$D77)*1000*$CC77","v":0},{"$f":"SUMPRODUCT(CO77:CR77,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV77*Energia!K77*1000*CW77","v":0},null,{"$f":"$CV77*Energia!Y77*1000*CW77","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB77*Energia!Y77*(1-$D77)*1000*CW77","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG77*Energia!U77*(1-$D77)*1000*$CW77","v":0},{"$f":"$DG77*Energia!V77*(1-$D77)*1000*$CW77","v":0},{"$f":"$DG77*Energia!W77*(1-$D77)*1000*$CW77","v":0},{"$f":"$DG77*Energia!X77*(1-$D77)*1000*$CW77","v":0},{"$f":"SUMPRODUCT(DI77:DL77,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP77*Energia!G77*1000/2*DQ77","v":0},null,{"$f":"$DP77*Energia!U77*1000/2*DQ77","v":0},1,1.50652209665633E-3,null,{"$f":"$DV77*Energia!U77*(1-$D77)*1000/2*DQ77","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA77*Energia!U77*(1-$D77)*1000/2*$DQ77","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK77&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ77*Energia!K77*1000*EL77","v":0},null,{"$f":"$EJ77*Energia!Y77*1000*EL77","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ77*Energia!Y77*1000*ES77*EL77","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV77*Energia!Y77*(1-$D77)*1000*EL77","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA77*Energia!U77*(1-$D77)*1000*$EL77","v":0},{"$f":"$FA77*Energia!V77*(1-$D77)*1000*$EL77","v":0},{"$f":"$FA77*Energia!W77*(1-$D77)*1000*$EL77","v":0},{"$f":"$FA77*Energia!X77*(1-$D77)*1000*$EL77","v":0},{"$f":"SUMPRODUCT(FC77:FF77,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL77&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ77*Energia!K77*1000*FM77","v":0},{"$f":"$FK77*Potencia!K77*12*1000*$FM77","v":0},null,{"$f":"$FJ77*Energia!Y77*1000*FM77","v":0},1,0,null,{"$f":"$FS77*Energia!Y77*(1-$D77)*1000*FM77","v":0},{"$f":"$FK77*Potencia!K77*(1-$D77)*12*1000*$FM77","v":0},1.0002384851107464,null,0,0.39236045371705164,null,{"$f":"$FY77*Energia!U77*(1-$D77)*1000*$FM77","v":0},{"$f":"$FY77*Energia!V77*(1-$D77)*1000*$FM77","v":0},{"$f":"$FY77*Energia!W77*(1-$D77)*1000*$FM77","v":0},{"$f":"$FY77*Energia!X77*(1-$D77)*1000*$FM77","v":0},{"$f":"SUMPRODUCT(GB77:GE77,Params!$B$19:$E$19)","v":0},{"$f":"$FZ77*Potencia!G77*(1-$D77)*12*1000*$FM77","v":0},{"$f":"$FZ77*Potencia!H77*(1-$D77)*12*1000*$FM77","v":0},{"$f":"$FZ77*Potencia!I77*(1-$D77)*12*1000*$FM77","v":0},{"$f":"$FZ77*Potencia!J77*(1-$D77)*12*1000*$FM77","v":0},{"$f":"SUMPRODUCT(GG77:GJ77,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP77*Energia!G77*1000/2*GQ77","v":0},null,{"$f":"$GP77*Energia!U77*1000/2*GQ77","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV77*Energia!U77*(1-$D77)*1000/2*GQ77","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA77*Energia!U77*(1-$D77)*1000/2*$GQ77","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL77&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},"M",1,{"$f":"$HJ77*Energia!G77*1000/2*HM77","v":0},{"$f":"$HK77*Potencia!G77*12*1000/2*$HM77","v":0},null,{"$f":"$HJ77*Energia!U77*1000/2*HM77","v":0},1,4.1020051026362057E-3,null,{"$f":"$HS77*Energia!U77*(1-$D77)*1000/2*HM77","v":0},{"$f":"$HK77*Potencia!G77*(1-$D77)*12*1000/2*$HM77","v":0},1.0002620605518817,null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY77*Energia!U77*(1-$D77)*1000/2*$HM77","v":0},null,null,null,null,{"$f":"$HZ77*Potencia!G77*(1-$D77)*12*1000/2*$HM77","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO77&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN77*Energia!G77*1000/2*IP77","v":0},null,{"$f":"$IN77*Energia!U77*1000/2*IP77","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU77*Energia!U77*1000/2*IW77*$IP77","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ77*Energia!U77*(1-$D77)*1000/2*IP77","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE77*Energia!U77*(1-$D77)*1000/2*$IP77","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.2611880786595653E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A77,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP77&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0807320721466289},"M",1,{"$f":"$JN77*Energia!G77*1000/2*JQ77","v":0},{"$f":"$JO77*Potencia!G77*12*1000/2*$JQ77","v":0},null,{"$f":"$JN77*Energia!U77*1000/2*JQ77","v":0},1,3.2611880786595653E-2,null,null,null,null,null,null,1,{"$f":"$JW77*Energia!U77*1000/2*IF(JZ77<>0,JZ77,IF(JY77<>0,JY77*KD77,1))*JQ77","v":0},{"$f":"$JO77*Potencia!G77*12*1000/2*IF(JZ77=0,1,JZ77)*JQ77","v":0},1,3.2611880786595653E-2,2.0807320721466289,{"$f":"$KH77*Energia!$U77*1000/2*JQ77","v":0},{"$f":"$KI77*Potencia!$G77*12*1000/2*JQ77","v":0},null,{"$f":"$KH77*Energia!U77*(1-$D77)*1000/2*JQ77","v":0},{"$f":"$KI77*Potencia!G77*(1-$D77)*12*1000/2*$JQ77","v":0},1.0002694060239621,null,3.2620666623732295E-2,2.0812926339011164,null,{"$f":"$KQ77*Energia!U77*(1-$D77)*1000/2*$JQ77","v":0},null,null,null,null,{"$f":"$KR77*Potencia!G77*(1-$D77)*12*1000/2*$JQ77","v":0},null,null,null,null,null,null,0.11807499142138177,null,0,"MTD_0_1"]
["MTH","MTH",null,{"$f":"IF(C78=0,0,IF(A78=0,0,INDEX(Params!$B$5:$G$15,MATCH(C78,Params!$A$5:$A$15,0),MATCH(A78,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G78&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M78","v":0},1,1,{"$f":"SUM(J79:J82)","v":0},5449048.068395149,null,{"$f":"SUM(M79:M82)","v":0},{"$f":"IF(M78=0,1,J$78/M$78)","v":1},0,null,{"$f":"SUM(Q79:Q82)","v":0},{"$f":"SUM(R79:R82)","v":5449048.068395149},1.0002388008603709,null,0,0,null,{"$f":"SUM(X79:X82)","v":0},0,0,0,{"$f":"SUM(AB79:AB82)","v":0},{"$f":"SUM(AC79:AC82)","v":1626256.0416703378},{"$f":"SUM(AD79:AD82)","v":1653309.2026659294},{"$f":"SUM(AE79:AE82)","v":1673498.0689702518},{"$f":"SUM(AF79:AF82)","v":1690197.9558531605},{"$f":"SUM(AG79:AG82)","v":5450349.3057620842},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"SUM(AN79:AN82)","v":0},{"$f":"$AL78*Clientes!K78*12","v":10641.315953268186},null,{"$f":"SUM(AQ79:AQ82)","v":0},{"$f":"IF(AQ78=0,1,AN$78/AQ$78)","v":1},0,null,{"$f":"SUM(AU79:AU82)","v":0},{"$f":"$AL78*Clientes!K78*(1-$D78)*12","v":10641.315953268186},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"SUM(BB79:BB82)","v":0},{"$f":"SUM(BC79:BC82)","v":0},{"$f":"SUM(BD79:BD82)","v":0},{"$f":"SUM(BE79:BE82)","v":0},{"$f":"SUM(BF79:BF82)","v":0},{"$f":"$AZ78*Clientes!G78*(1-$D78)*12","v":3128.9177454425894},{"$f":"$AZ78*Clientes!H78*(1-$D78)*12","v":3249.2607356519202},{"$f":"$AZ78*Clientes!I78*(1-$D78)*12","v":3249.2607356519202},{"$f":"$AZ78*Clientes!J78*(1-$D78)*12","v":3369.6037258612505},{"$f":"SUMPRODUCT(BG78:BJ78,Params!$B$19:$E$19)","v":10650.430651850835},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO78*Clientes!Q78","v":355.39302066261331},null,141.52000000000001,null,{"$f":"$BS78*Clientes!M78","v":141.52000000000001},{"$f":"$BS78*Clientes!N78","v":141.52000000000001},{"$f":"$BS78*Clientes!O78","v":0},{"$f":"$BS78*Clientes!P78","v":141.52000000000001},{"$f":"SUMPRODUCT(BU78:BX78,Params!$B$19:$E$19)","v":355.39302066261325},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"SUM(CD79:CD82)","v":670603.36701160681},null,{"$f":"SUM(CF79:CF82)","v":670603.36701160681},{"$f":"IF(CF78=0,1,CD$78/CF$78)","v":1},4.5864884262239187E-3,null,{"$f":"SUM(CJ79:CJ82)","v":670603.36701160681},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"SUM(CO79:CO82)","v":200149.04086062696},{"$f":"SUM(CP79:CP82)","v":203478.56836845676},{"$f":"SUM(CQ79:CQ82)","v":205963.28302797818},{"$f":"SUM(CR79:CR82)","v":208018.59674024087},{"$f":"SUM(CS79:CS82)","v":670793.62532803463},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX79:CX82)","v":340442.06380169222},null,{"$f":"SUM(CZ79:CZ82)","v":340442.06380169222},{"$f":"IF(CZ78=0,1,CX$78/CZ$78)","v":1},2.3284010523007422E-3,null,{"$f":"SUM(DD79:DD82)","v":340442.06380169222},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"SUM(DI79:DI82)","v":101608.72415861538},{"$f":"SUM(DJ79:DJ82)","v":103299.00976111885},{"$f":"SUM(DK79:DK82)","v":104560.41319011649},{"$f":"SUM(DL79:DL82)","v":105603.82465564605},{"$f":"SUM(DM79:DM82)","v":340538.65134820092},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR79:DR82)","v":32862.116014186729},null,{"$f":"SUM(DT79:DT82)","v":32862.116014186729},{"$f":"IF(DT78=0,1,DR$78/DT$78)","v":1},1.50652209665633E-3,null,{"$f":"SUM(DX79:DX82)","v":32862.116014186729},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"SUM(EC79:EC82)","v":32871.439395450041},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK78&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(EM79:EM82)","v":1594263.2460743082},null,{"$f":"SUM(EO79:EO82)","v":1594263.2460743082},{"$f":"IF(EO78=0,1,EM$78/EO$78)","v":1},0,null,null,{"$f":"SUM(ET79:ET82)","v":1594263.2460743082},{"$f":"IF(ET$78=0,1,EM$78/ET$78)","v":1},0,null,{"$f":"SUM(EX79:EX82)","v":1594263.2460743082},1.0002837121401218,null,0,null,{"$f":"SUM(FC79:FC82)","v":475825.61507717508},{"$f":"SUM(FD79:FD82)","v":483741.08880374016},{"$f":"SUM(FE79:FE82)","v":489648.14124862966},{"$f":"SUM(FF79:FF82)","v":494534.35457800038},{"$f":"SUM(FG79:FG82)","v":1594715.557911769},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL78&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN79:FN82)","v":0},{"$f":"SUM(FO79:FO82)","v":190942.04396645474},null,{"$f":"SUM(FQ79:FQ82)","v":0},{"$f":"IF(FQ78=0,1,FN$78/FQ$78)","v":1},0,null,{"$f":"SUM(FU79:FU82)","v":0},{"$f":"SUM(FV79:FV82)","v":190942.04396645474},1.0002384851107464,null,0,0,null,{"$f":"SUM(GB79:GB82)","v":0},{"$f":"SUM(GC79:GC82)","v":0},0,0,{"$f":"SUM(GF79:GF82)","v":0},{"$f":"SUM(GG79:GG82)","v":56986.202119779286},{"$f":"SUM(GH79:GH82)","v":57934.181319223346},58641.626387101867,59226.812916714633,{"$f":"SUM(GK79:GK82)","v":190987.58080095623},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR79:GR82)","v":101281.21895891806},null,{"$f":"SUM(GT79:GT82)","v":101281.21895891806},{"$f":"IF(GT78=0,1,GR$78/GT$78)","v":1},4.6431092347196251E-3,null,{"$f":"SUM(GX79:GX82)","v":101281.21895891806},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"SUM(HC79:HC82)","v":101352.52312317587},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9381213448945792E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL78&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M78","v":0},1,{"$f":"SUM(HN79:HN82)","v":85903.154557840549},{"$f":"SUM(HO79:HO82)","v":113474.18919867295},null,{"$f":"SUM(HQ79:HQ82)","v":85903.154557840549},{"$f":"IF(HQ78=0,1,HN$78/HQ$78)","v":1},3.9381213448945792E-3,null,{"$f":"SUM(HU79:HU82)","v":85903.154557840549},{"$f":"SUM(HV79:HV82)","v":113474.18919867295},1.0002620605518817,null,3.9391533711475996E-3,0,null,{"$f":"SUM(IB79:IB82)","v":85925.66638593236},null,null,null,null,{"$f":"SUM(IG79:IG82)","v":113503.92630731866},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO78&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(IQ79:IQ82)","v":1862723.6149632782},null,{"$f":"SUM(IS79:IS82)","v":1862723.6149632782},{"$f":"IF(IS78=0,1,IQ$78/IS$78)","v":1},0,null,null,{"$f":"SUM(IX79:IX82)","v":3615334.2421607687},{"$f":"IF(IX$78=0,1,IQ$78/IX$78)","v":0.51522860410549154},0,null,{"$f":"SUM(JB79:JB82)","v":1862723.6149632777},1.0007040215845617,null,0,null,{"$f":"SUM(JG79:JG82)","v":1864035.0125942847},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9253492195469496E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A78,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP78&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M78","v":0},1,{"$f":"SUM(JR79:JR82)","v":856245.53224442853},{"$f":"SUM(JS79:JS82)","v":151102.15274901682},null,{"$f":"SUM(JU79:JU82)","v":856245.53224442853},{"$f":"IF(JU78=0,1,JR$78/JU$78)","v":1},3.9253492195469496E-2,null,null,null,null,null,null,1,{"$f":"SUM(KE79:KE82)","v":856245.53224442853},{"$f":"SUM(KF79:KF82)","v":151102.15274901682},1,3.9253492195469496E-2,0,{"$f":"SUM(KJ79:KJ82)","v":856245.53224442853},{"$f":"SUM(KK79:KK82)","v":151102.15274901682},null,{"$f":"SUM(KM79:KM82)","v":856245.53224442853},{"$f":"SUM(KN79:KN82)","v":151102.15274901682},1.0002694060239621,null,3.9264067322728503E-2,0,null,{"$f":"SUM(KT79:KT82)","v":856476.20994880598},null,null,null,null,{"$f":"SUM(KY79:KY82)","v":151142.86057920105},null,null,null,null,null,null,3.9264067322728503E-2,null,0,"MTH_0_1"]
["MTH","MTH Punta",null,{"$f":"IF(C79=0,0,IF(A79=0,0,INDEX(Params!$B$5:$G$15,MATCH(C79,Params!$A$5:$A$15,0),MATCH(A79,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G79&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2203267360395129},{"$f":"Potencia!M79","v":"P"},1,1,{"$f":"$E79*Energia!K79*1000*H79","v":0},{"$f":"$F79*Potencia!K79*12*1000*$I79","v":2928081.4660904021},null,{"$f":"$E79*Energia!Y79*1000*H79","v":0},{"$f":"IF(M79=0,1,J$78/M$78)","v":1},{"$f":"E79*N79","v":0},null,{"$f":"$O79*Energia!Y79*(1-$D79)*1000*H79","v":0},{"$f":"$F79*Potencia!K79*(1-$D79)*12*1000*$I79","v":2928081.4660904021},1.0002388008603709,null,{"$f":"O79*S79","v":0},{"$f":"F79*S79","v":6.2218121554158667},null,{"$f":"$U79*Energia!U79*(1-$D79)*1000*$H79","v":0},{"$f":"$U79*Energia!V79*(1-$D79)*1000*$H79","v":0},{"$f":"$U79*Energia!W79*(1-$D79)*1000*$H79","v":0},{"$f":"$U79*Energia!X79*(1-$D79)*1000*$H79","v":0},{"$f":"SUMPRODUCT(X79:AA79,Params!$B$19:$E$19)","v":0},{"$f":"$V79*Potencia!G79*(1-$D79)*12*1000*$I79","v":873879.27486844524},{"$f":"$V79*Potencia!H79*(1-$D79)*12*1000*$I79","v":888416.46711121488},{"$f":"$V79*Potencia!I79*(1-$D79)*12*1000*$I79","v":899265.08589839935},{"$f":"$V79*Potencia!J79*(1-$D79)*12*1000*$I79","v":908238.87887175672},{"$f":"SUMPRODUCT(AC79:AF79,Params!$B$19:$E$19)","v":2928780.6944637401},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK79*Energia!K79*1000*AM79","v":0},null,null,{"$f":"$AK79*Energia!Y79*1000*AM79","v":0},{"$f":"IF(AQ79=0,1,AN$78/AQ$78)","v":1},{"$f":"AK79*AR79","v":0},null,{"$f":"$AS79*Energia!Y79*(1-$D79)*1000*AM79","v":0},null,1.0008565386670856,null,{"$f":"AS79*AW79","v":0},{"$f":"AL79*AW79","v":10.028582517444198},null,{"$f":"$AY79*Energia!U79*(1-$D79)*1000*$AM79","v":0},{"$f":"$AY79*Energia!V79*(1-$D79)*1000*$AM79","v":0},{"$f":"$AY79*Energia!W79*(1-$D79)*1000*$AM79","v":0},{"$f":"$AY79*Energia!X79*(1-$D79)*1000*$AM79","v":0},{"$f":"SUMPRODUCT(BB79:BE79,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,null,null,{"$f":"BO79","v":141.52000000000001},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB79*Energia!K79*1000*CC79","v":147348.28671315085},null,{"$f":"$CB79*Energia!Y79*1000*CC79","v":147348.28671315085},{"$f":"IF(CF79=0,1,CD$78/CF$78)","v":1},{"$f":"CB79*CG79","v":4.5864884262239187E-3},null,{"$f":"$CH79*Energia!Y79*(1-$D79)*1000*CC79","v":147348.28671315085},1.0002837121401218,null,{"$f":"CH79*CK79","v":4.5877896686709668E-3},null,{"$f":"$CM79*Energia!U79*(1-$D79)*1000*$CC79","v":43977.736630695101},{"$f":"$CM79*Energia!V79*(1-$D79)*1000*$CC79","v":44709.31687317029},{"$f":"$CM79*Energia!W79*(1-$D79)*1000*$CC79","v":45255.270660552917},{"$f":"$CM79*Energia!X79*(1-$D79)*1000*$CC79","v":45706.874349197555},{"$f":"SUMPRODUCT(CO79:CR79,Params!$B$19:$E$19)","v":147390.09121091757},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV79*Energia!K79*1000*CW79","v":74803.613125014788},null,{"$f":"$CV79*Energia!Y79*1000*CW79","v":74803.613125014788},{"$f":"IF(CZ79=0,1,CX$78/CZ$78)","v":1},{"$f":"CV79*DA79","v":2.3284010523007422E-3},null,{"$f":"$DB79*Energia!Y79*(1-$D79)*1000*CW79","v":74803.613125014788},1.000283712140122,null,{"$f":"DB79*DE79","v":2.3290616479463527E-3},null,{"$f":"$DG79*Energia!U79*(1-$D79)*1000*$CW79","v":22325.971142375703},{"$f":"$DG79*Energia!V79*(1-$D79)*1000*$CW79","v":22697.369050344281},{"$f":"$DG79*Energia!W79*(1-$D79)*1000*$CW79","v":22974.530847108239},{"$f":"$DG79*Energia!X79*(1-$D79)*1000*$CW79","v":23203.794372085405},{"$f":"SUMPRODUCT(DI79:DL79,Params!$B$19:$E$19)","v":74824.835818183346},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP79*Energia!G79*1000/2*DQ79","v":7220.6265740019826},null,{"$f":"$DP79*Energia!U79*1000/2*DQ79","v":7220.6265740019826},{"$f":"IF(DT79=0,1,DR$78/DT$78)","v":1},{"$f":"DP79*DU79","v":1.50652209665633E-3},null,{"$f":"$DV79*Energia!U79*(1-$D79)*1000/2*DQ79","v":7220.6265740019826},1.0002837121401218,null,{"$f":"DV79*DY79","v":1.5069495152645132E-3},null,{"$f":"$EA79*Energia!U79*(1-$D79)*1000/2*$DQ79","v":7222.6751534203122},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK79&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"P",1,{"$f":"$EJ79*Energia!K79*1000*EL79","v":350299.40115813626},null,{"$f":"$EJ79*Energia!Y79*1000*EL79","v":350299.40115813626},{"$f":"IF(EO79=0,1,EM$78/EO$78)","v":1},{"$f":"EJ79*EP79","v":1.0903717884773805E-2},null,1,{"$f":"$EQ79*Energia!Y79*1000*ES79*EL79","v":350299.40115813626},{"$f":"IF(ET$78=0,1,EM$78/ET$78)","v":1},{"$f":"EQ79*ES79*EU79*EL79","v":1.0903717884773805E-2},null,{"$f":"$EV79*Energia!Y79*(1-$D79)*1000*EL79","v":350299.40115813626},1.0002837121401218,null,{"$f":"EV79*EY79","v":1.0906811401910178E-2},null,{"$f":"$FA79*Energia!U79*(1-$D79)*1000*$EL79","v":104550.75623656905},{"$f":"$FA79*Energia!V79*(1-$D79)*1000*$EL79","v":106289.98325138382},{"$f":"$FA79*Energia!W79*(1-$D79)*1000*$EL79","v":107587.91001420029},{"$f":"$FA79*Energia!X79*(1-$D79)*1000*$EL79","v":108661.53296036313},{"$f":"SUMPRODUCT(FC79:FF79,Params!$B$19:$E$19)","v":350398.78535092215},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL79&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.40563143986032135},{"$f":"HL79","v":"P"},{"$f":"H79","v":1},{"$f":"$FJ79*Energia!K79*1000*FM79","v":0},{"$f":"$FK79*Potencia!K79*12*1000*$FM79","v":190942.04396645474},null,{"$f":"$FJ79*Energia!Y79*1000*FM79","v":0},{"$f":"IF(FQ79=0,1,FN$78/FQ$78)","v":1},{"$f":"FJ79*FR79","v":0},null,{"$f":"$FS79*Energia!Y79*(1-$D79)*1000*FM79","v":0},{"$f":"$FK79*Potencia!K79*(1-$D79)*12*1000*$FM79","v":190942.04396645474},1.0002384851107464,null,{"$f":"FS79*FW79","v":0},{"$f":"FK79*FW79","v":0.40572817691917867},null,{"$f":"$FY79*Energia!U79*(1-$D79)*1000*$FM79","v":0},{"$f":"$FY79*Energia!V79*(1-$D79)*1000*$FM79","v":0},{"$f":"$FY79*Energia!W79*(1-$D79)*1000*$FM79","v":0},{"$f":"$FY79*Energia!X79*(1-$D79)*1000*$FM79","v":0},{"$f":"SUMPRODUCT(GB79:GE79,Params!$B$19:$E$19)","v":0},{"$f":"$FZ79*Potencia!G79*(1-$D79)*12*1000*$FM79","v":56986.202119779286},{"$f":"$FZ79*Potencia!H79*(1-$D79)*12*1000*$FM79","v":57934.181319223346},{"$f":"$FZ79*Potencia!I79*(1-$D79)*12*1000*$FM79","v":58641.626387101867},{"$f":"$FZ79*Potencia!J79*(1-$D79)*12*1000*$FM79","v":59226.812916714633},{"$f":"SUMPRODUCT(GG79:GJ79,Params!$B$19:$E$19)","v":190987.58080095623},null,{"$f":"FA79+FY79","v":1.0906811401910178E-2},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},{"$f":"H79","v":1},{"$f":"$GP79*Energia!G79*1000/2*GQ79","v":22254.010080980956},null,{"$f":"$GP79*Energia!U79*1000/2*GQ79","v":22254.010080980956},{"$f":"IF(GT79=0,1,GR$78/GT$78)","v":1},{"$f":"GP79*GU79","v":4.6431092347196251E-3},null,{"$f":"$GV79*Energia!U79*(1-$D79)*1000/2*GQ79","v":22254.010080980956},1.0007040215845617,null,{"$f":"GV79*GY79","v":4.6463780838403457E-3},null,{"$f":"$HA79*Energia!U79*(1-$D79)*1000/2*$GQ79","v":22269.677384421018},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9381213448945792E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL79&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6158183629850869},{"$f":"Potencia!M79","v":"P"},{"$f":"H79","v":1},{"$f":"$HJ79*Energia!G79*1000/2*HM79","v":18875.065754231025},{"$f":"$HK79*Potencia!G79*12*1000/2*$HM79","v":113474.18919867295},null,{"$f":"$HJ79*Energia!U79*1000/2*HM79","v":18875.065754231025},{"$f":"IF(HQ79=0,1,HN$78/HQ$78)","v":1},{"$f":"HJ79*HR79","v":3.9381213448945792E-3},null,{"$f":"$HS79*Energia!U79*(1-$D79)*1000/2*HM79","v":18875.065754231025},{"$f":"$HK79*Potencia!G79*(1-$D79)*12*1000/2*$HM79","v":113474.18919867295},1.0002620605518817,null,{"$f":"HS79*HW79","v":3.9391533711475996E-3},{"$f":"HK79*HW79","v":1.6162418052370313},null,{"$f":"$HY79*Energia!U79*(1-$D79)*1000/2*$HM79","v":18880.012164379386},null,null,null,null,{"$f":"$HZ79*Potencia!G79*(1-$D79)*12*1000/2*$HM79","v":113503.92630731866},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO79&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"P",{"$f":"H79","v":1},{"$f":"$IN79*Energia!G79*1000/2*IP79","v":409286.84045843064},null,{"$f":"$IN79*Energia!U79*1000/2*IP79","v":409286.84045843064},{"$f":"IF(IS79=0,1,IQ$78/IS$78)","v":1},{"$f":"IN79*IT79","v":8.5394205433827558E-2},null,3.45,{"$f":"$IU79*Energia!U79*1000/2*IW79*$IP79","v":1412039.5995815857},{"$f":"IF(IX$78=0,1,IQ$78/IX$78)","v":0.51522860410549154},{"$f":"IU79*IW79*IY79*IP79","v":0.15179150356207149},null,{"$f":"$IZ79*Energia!U79*(1-$D79)*1000/2*IP79","v":727523.1918340975},1.0007040215845617,null,{"$f":"IZ79*JC79","v":0.15189836805693227},null,{"$f":"$JE79*Energia!U79*(1-$D79)*1000/2*$IP79","v":728035.3838644179},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9253492195469496E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A79,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP79&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.1516226273357173},{"$f":"Potencia!M79","v":"P"},{"$f":"H79","v":1},{"$f":"$JN79*Energia!G79*1000/2*JQ79","v":188138.50092080262},{"$f":"$JO79*Potencia!G79*12*1000/2*$JQ79","v":151102.15274901682},null,{"$f":"$JN79*Energia!U79*1000/2*JQ79","v":188138.50092080262},{"$f":"IF(JU79=0,1,JR$78/JU$78)","v":1},{"$f":"JN79*JV79","v":3.9253492195469496E-2},null,null,null,null,null,null,{"$f":"IF(JY79<>0,($KA$144+$KA$200)/($KB$144+$KB$200),1)","v":1},{"$f":"$JW79*Energia!U79*1000/2*IF(JZ79<>0,JZ79,IF(JY79<>0,JY79*KD79,1))*JQ79","v":188138.50092080262},{"$f":"$JO79*Potencia!G79*12*1000/2*IF(JZ79=0,1,JZ79)*JQ79","v":151102.15274901682},{"$f":"IF(JZ79<>0,1,IF(KC79=0,1,(($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)+(($JR$83+$JS$83+$JR$139+$JS$139)-($KE$83+$KF$83+$KE$139+$KF$139)))/($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)))","v":1},{"$f":"JQ79*IF($JZ79<>0,JW79*$JZ79*$KG79,IF(KC79=0,JW79*$KG79,IF(JY79=0,JW79*KG79,JW79*JY79*KD79*$KG79)))","v":3.9253492195469496E-2},{"$f":"JQ79*IF($JZ79<>0,JO79*$JZ79*$KG79,IF(JY79=0,JO79*$KG79,JO79*$KG79))","v":2.1516226273357173},{"$f":"$KH79*Energia!$U79*1000/2*JQ79","v":188138.50092080262},{"$f":"$KI79*Potencia!$G79*12*1000/2*JQ79","v":151102.15274901682},null,{"$f":"$KH79*Energia!U79*(1-$D79)*1000/2*JQ79","v":188138.50092080262},{"$f":"$KI79*Potencia!G79*(1-$D79)*12*1000/2*$JQ79","v":151102.15274901682},1.0002694060239621,null,{"$f":"KH79*KO79","v":3.9264067322728503E-2},{"$f":"KI79*KO79","v":2.1522022874328148},null,{"$f":"$KQ79*Energia!U79*(1-$D79)*1000/2*$JQ79","v":188189.18656628989},null,null,null,null,{"$f":"$KR79*Potencia!G79*(1-$D79)*12*1000/2*$JQ79","v":151142.86057920105},null,null,null,null,null,null,0.19116243537966077,null,{"$f":"IF(OR(G79=\"M\",G79=0),0,G79)","v":"P"},{"$f":"A79&\"_\"&LH79&\"_\"&H79","v":"MTH_P_1"}]
["MTH","MTH Fuera de Punta",null,{"$f":"IF(C80=0,0,IF(A80=0,0,INDEX(Params!$B$5:$G$15,MATCH(C80,Params!$A$5:$A$15,0),MATCH(A80,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G80&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":5.4599034764969039},{"$f":"Potencia!M80","v":"FP"},{"$f":"IF(Params!$A$29=Params!$B$29,1,0)","v":0},{"$f":"IF(Params!$A$30=Params!$B$30,1,0)","v":1},{"$f":"$E80*Energia!K80*1000*H80","v":0},{"$f":"$F80*Potencia!K80*12*1000*$I80","v":2520966.6023047473},null,{"$f":"$E80*Energia!Y80*1000*H80","v":0},{"$f":"IF(M80=0,1,J$78/M$78)","v":1},0,null,{"$f":"$O80*Energia!Y80*(1-$D80)*1000*H80","v":0},{"$f":"$F80*Potencia!K80*(1-$D80)*12*1000*$I80","v":2520966.6023047473},1.0002388008603709,null,0,5.4612073061446331,null,{"$f":"$U80*Energia!U80*(1-$D80)*1000*$H80","v":0},{"$f":"$U80*Energia!V80*(1-$D80)*1000*$H80","v":0},{"$f":"$U80*Energia!W80*(1-$D80)*1000*$H80","v":0},{"$f":"$U80*Energia!X80*(1-$D80)*1000*$H80","v":0},{"$f":"SUMPRODUCT(X80:AA80,Params!$B$19:$E$19)","v":0},{"$f":"$V80*Potencia!G80*(1-$D80)*12*1000*$I80","v":752376.76680189243},{"$f":"$V80*Potencia!H80*(1-$D80)*12*1000*$I80","v":764892.73555471457},{"$f":"$V80*Potencia!I80*(1-$D80)*12*1000*$I80","v":774232.98307185248},{"$f":"$V80*Potencia!J80*(1-$D80)*12*1000*$I80","v":781959.07698140375},{"$f":"SUMPRODUCT(AC80:AF80,Params!$B$19:$E$19)","v":2521568.6112983441},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},{"$f":"H80","v":0},{"$f":"$AK80*Energia!K80*1000*AM80","v":0},null,null,{"$f":"$AK80*Energia!Y80*1000*AM80","v":0},{"$f":"IF(AQ80=0,1,AN$78/AQ$78)","v":1},0,null,{"$f":"$AS80*Energia!Y80*(1-$D80)*1000*AM80","v":0},null,1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY80*Energia!U80*(1-$D80)*1000*$AM80","v":0},{"$f":"$AY80*Energia!V80*(1-$D80)*1000*$AM80","v":0},{"$f":"$AY80*Energia!W80*(1-$D80)*1000*$AM80","v":0},{"$f":"$AY80*Energia!X80*(1-$D80)*1000*$AM80","v":0},{"$f":"SUMPRODUCT(BB80:BE80,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,null,null,141.52000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},{"$f":"H80","v":0},{"$f":"$CB80*Energia!K80*1000*CC80","v":0},null,{"$f":"$CB80*Energia!Y80*1000*CC80","v":0},{"$f":"IF(CF80=0,1,CD$78/CF$78)","v":1},4.5864884262239187E-3,null,{"$f":"$CH80*Energia!Y80*(1-$D80)*1000*CC80","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM80*Energia!U80*(1-$D80)*1000*$CC80","v":0},{"$f":"$CM80*Energia!V80*(1-$D80)*1000*$CC80","v":0},{"$f":"$CM80*Energia!W80*(1-$D80)*1000*$CC80","v":0},{"$f":"$CM80*Energia!X80*(1-$D80)*1000*$CC80","v":0},{"$f":"SUMPRODUCT(CO80:CR80,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},{"$f":"H80","v":0},{"$f":"$CV80*Energia!K80*1000*CW80","v":0},null,{"$f":"$CV80*Energia!Y80*1000*CW80","v":0},{"$f":"IF(CZ80=0,1,CX$78/CZ$78)","v":1},2.3284010523007422E-3,null,{"$f":"$DB80*Energia!Y80*(1-$D80)*1000*CW80","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG80*Energia!U80*(1-$D80)*1000*$CW80","v":0},{"$f":"$DG80*Energia!V80*(1-$D80)*1000*$CW80","v":0},{"$f":"$DG80*Energia!W80*(1-$D80)*1000*$CW80","v":0},{"$f":"$DG80*Energia!X80*(1-$D80)*1000*$CW80","v":0},{"$f":"SUMPRODUCT(DI80:DL80,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},{"$f":"H80","v":0},{"$f":"$DP80*Energia!G80*1000/2*DQ80","v":0},null,{"$f":"$DP80*Energia!U80*1000/2*DQ80","v":0},{"$f":"IF(DT80=0,1,DR$78/DT$78)","v":1},1.50652209665633E-3,null,{"$f":"$DV80*Energia!U80*(1-$D80)*1000/2*DQ80","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA80*Energia!U80*(1-$D80)*1000/2*$DQ80","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK80&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"FP",{"$f":"H80","v":0},{"$f":"$EJ80*Energia!K80*1000*EL80","v":0},null,{"$f":"$EJ80*Energia!Y80*1000*EL80","v":0},{"$f":"IF(EO80=0,1,EM$78/EO$78)","v":1},1.0903717884773805E-2,null,1,{"$f":"$EQ80*Energia!Y80*1000*ES80*EL80","v":0},{"$f":"IF(ET$78=0,1,EM$78/ET$78)","v":1},0,null,{"$f":"$EV80*Energia!Y80*(1-$D80)*1000*EL80","v":0},1.0002837121401218,null,0,null,{"$f":"$FA80*Energia!U80*(1-$D80)*1000*$EL80","v":0},{"$f":"$FA80*Energia!V80*(1-$D80)*1000*$EL80","v":0},{"$f":"$FA80*Energia!W80*(1-$D80)*1000*$EL80","v":0},{"$f":"$FA80*Energia!X80*(1-$D80)*1000*$EL80","v":0},{"$f":"SUMPRODUCT(FC80:FF80,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL80&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",0,{"$f":"$FJ80*Energia!K80*1000*FM80","v":0},{"$f":"$FK80*Potencia!K80*12*1000*$FM80","v":0},null,{"$f":"$FJ80*Energia!Y80*1000*FM80","v":0},{"$f":"IF(FQ80=0,1,FN$78/FQ$78)","v":1},0,null,{"$f":"$FS80*Energia!Y80*(1-$D80)*1000*FM80","v":0},{"$f":"$FK80*Potencia!K80*(1-$D80)*12*1000*$FM80","v":0},1.0002384851107464,null,0,0,null,{"$f":"$FY80*Energia!U80*(1-$D80)*1000*$FM80","v":0},{"$f":"$FY80*Energia!V80*(1-$D80)*1000*$FM80","v":0},{"$f":"$FY80*Energia!W80*(1-$D80)*1000*$FM80","v":0},{"$f":"$FY80*Energia!X80*(1-$D80)*1000*$FM80","v":0},{"$f":"SUMPRODUCT(GB80:GE80,Params!$B$19:$E$19)","v":0},{"$f":"$FZ80*Potencia!G80*(1-$D80)*12*1000*$FM80","v":0},{"$f":"$FZ80*Potencia!H80*(1-$D80)*12*1000*$FM80","v":0},{"$f":"$FZ80*Potencia!I80*(1-$D80)*12*1000*$FM80","v":0},{"$f":"$FZ80*Potencia!J80*(1-$D80)*12*1000*$FM80","v":0},{"$f":"SUMPRODUCT(GG80:GJ80,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},0,{"$f":"$GP80*Energia!G80*1000/2*GQ80","v":0},null,{"$f":"$GP80*Energia!U80*1000/2*GQ80","v":0},{"$f":"IF(GT80=0,1,GR$78/GT$78)","v":1},4.6431092347196251E-3,null,{"$f":"$GV80*Energia!U80*(1-$D80)*1000/2*GQ80","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA80*Energia!U80*(1-$D80)*1000/2*$GQ80","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9381213448945792E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL80&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M80","v":"FP"},0,{"$f":"$HJ80*Energia!G80*1000/2*HM80","v":0},{"$f":"$HK80*Potencia!G80*12*1000/2*$HM80","v":0},null,{"$f":"$HJ80*Energia!U80*1000/2*HM80","v":0},{"$f":"IF(HQ80=0,1,HN$78/HQ$78)","v":1},3.9381213448945792E-3,null,{"$f":"$HS80*Energia!U80*(1-$D80)*1000/2*HM80","v":0},{"$f":"$HK80*Potencia!G80*(1-$D80)*12*1000/2*$HM80","v":0},1.0002620605518817,null,3.9391533711475996E-3,0,null,{"$f":"$HY80*Energia!U80*(1-$D80)*1000/2*$HM80","v":0},null,null,null,null,{"$f":"$HZ80*Potencia!G80*(1-$D80)*12*1000/2*$HM80","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO80&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"FP",0,{"$f":"$IN80*Energia!G80*1000/2*IP80","v":0},null,{"$f":"$IN80*Energia!U80*1000/2*IP80","v":0},{"$f":"IF(IS80=0,1,IQ$78/IS$78)","v":1},8.5394205433827558E-2,null,1,{"$f":"$IU80*Energia!U80*1000/2*IW80*$IP80","v":0},{"$f":"IF(IX$78=0,1,IQ$78/IX$78)","v":0.51522860410549154},0,null,{"$f":"$IZ80*Energia!U80*(1-$D80)*1000/2*IP80","v":0},1.0007040215845617,null,0,null,{"$f":"$JE80*Energia!U80*(1-$D80)*1000/2*$IP80","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9253492195469496E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A80,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP80&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M80","v":"FP"},0,{"$f":"$JN80*Energia!G80*1000/2*JQ80","v":0},{"$f":"$JO80*Potencia!G80*12*1000/2*$JQ80","v":0},null,{"$f":"$JN80*Energia!U80*1000/2*JQ80","v":0},{"$f":"IF(JU80=0,1,JR$78/JU$78)","v":1},3.9253492195469496E-2,null,null,null,null,null,null,1,{"$f":"$JW80*Energia!U80*1000/2*IF(JZ80<>0,JZ80,IF(JY80<>0,JY80*KD80,1))*JQ80","v":0},{"$f":"$JO80*Potencia!G80*12*1000/2*IF(JZ80=0,1,JZ80)*JQ80","v":0},1,0,0,{"$f":"$KH80*Energia!$U80*1000/2*JQ80","v":0},{"$f":"$KI80*Potencia!$G80*12*1000/2*JQ80","v":0},null,{"$f":"$KH80*Energia!U80*(1-$D80)*1000/2*JQ80","v":0},{"$f":"$KI80*Potencia!G80*(1-$D80)*12*1000/2*$JQ80","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ80*Energia!U80*(1-$D80)*1000/2*$JQ80","v":0},null,null,null,null,{"$f":"$KR80*Potencia!G80*(1-$D80)*12*1000/2*$JQ80","v":0},null,null,null,null,null,null,{"$f":"JE80+KQ80","v":0},null,"FP","MTH_FP_0"]
["MTH","MTH Fuera de Punta Medio",null,{"$f":"IF(C81=0,0,IF(A81=0,0,INDEX(Params!$B$5:$G$15,MATCH(C81,Params!$A$5:$A$15,0),MATCH(A81,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G81&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":3.6541938425929219},{"$f":"Potencia!M81","v":"FPM"},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$30=Params!$B$30,0,1)","v":0},{"$f":"$E81*Energia!K81*1000*H81","v":0},{"$f":"$F81*Potencia!K81*12*1000*$I81","v":0},null,{"$f":"$E81*Energia!Y81*1000*H81","v":0},{"$f":"IF(M81=0,1,J$78/M$78)","v":1},0,null,{"$f":"$O81*Energia!Y81*(1-$D81)*1000*H81","v":0},{"$f":"$F81*Potencia!K81*(1-$D81)*12*1000*$I81","v":0},1.0002388008603709,null,0,3.655066467226495,null,{"$f":"$U81*Energia!U81*(1-$D81)*1000*$H81","v":0},{"$f":"$U81*Energia!V81*(1-$D81)*1000*$H81","v":0},{"$f":"$U81*Energia!W81*(1-$D81)*1000*$H81","v":0},{"$f":"$U81*Energia!X81*(1-$D81)*1000*$H81","v":0},{"$f":"SUMPRODUCT(X81:AA81,Params!$B$19:$E$19)","v":0},{"$f":"$V81*Potencia!G81*(1-$D81)*12*1000*$I81","v":0},{"$f":"$V81*Potencia!H81*(1-$D81)*12*1000*$I81","v":0},{"$f":"$V81*Potencia!I81*(1-$D81)*12*1000*$I81","v":0},{"$f":"$V81*Potencia!J81*(1-$D81)*12*1000*$I81","v":0},{"$f":"SUMPRODUCT(AC81:AF81,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK81*Energia!K81*1000*AM81","v":0},null,null,{"$f":"$AK81*Energia!Y81*1000*AM81","v":0},{"$f":"IF(AQ81=0,1,AN$78/AQ$78)","v":1},0,null,{"$f":"$AS81*Energia!Y81*(1-$D81)*1000*AM81","v":0},null,1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY81*Energia!U81*(1-$D81)*1000*$AM81","v":0},{"$f":"$AY81*Energia!V81*(1-$D81)*1000*$AM81","v":0},{"$f":"$AY81*Energia!W81*(1-$D81)*1000*$AM81","v":0},{"$f":"$AY81*Energia!X81*(1-$D81)*1000*$AM81","v":0},{"$f":"SUMPRODUCT(BB81:BE81,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,null,null,141.52000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB81*Energia!K81*1000*CC81","v":215966.42983267613},null,{"$f":"$CB81*Energia!Y81*1000*CC81","v":215966.42983267613},{"$f":"IF(CF81=0,1,CD$78/CF$78)","v":1},4.5864884262239187E-3,null,{"$f":"$CH81*Energia!Y81*(1-$D81)*1000*CC81","v":215966.42983267613},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM81*Energia!U81*(1-$D81)*1000*$CC81","v":64457.585385723061},{"$f":"$CM81*Energia!V81*(1-$D81)*1000*$CC81","v":65529.85284554815},{"$f":"$CM81*Energia!W81*(1-$D81)*1000*$CC81","v":66330.050071758116},{"$f":"$CM81*Energia!X81*(1-$D81)*1000*$CC81","v":66991.959609435464},{"$f":"SUMPRODUCT(CO81:CR81,Params!$B$19:$E$19)","v":216027.70213067846},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV81*Energia!K81*1000*CW81","v":109638.6637779095},null,{"$f":"$CV81*Energia!Y81*1000*CW81","v":109638.6637779095},{"$f":"IF(CZ81=0,1,CX$78/CZ$78)","v":1},2.3284010523007422E-3,null,{"$f":"$DB81*Energia!Y81*(1-$D81)*1000*CW81","v":109638.6637779095},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG81*Energia!U81*(1-$D81)*1000*$CW81","v":32722.879836076856},{"$f":"$DG81*Energia!V81*(1-$D81)*1000*$CW81","v":33267.232824635488},{"$f":"$DG81*Energia!W81*(1-$D81)*1000*$CW81","v":33673.465194677556},{"$f":"$DG81*Energia!X81*(1-$D81)*1000*$CW81","v":34009.493702946289},{"$f":"SUMPRODUCT(DI81:DL81,Params!$B$19:$E$19)","v":109669.76959785007},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP81*Energia!G81*1000/2*DQ81","v":10583.176615944854},null,{"$f":"$DP81*Energia!U81*1000/2*DQ81","v":10583.176615944854},{"$f":"IF(DT81=0,1,DR$78/DT$78)","v":1},1.50652209665633E-3,null,{"$f":"$DV81*Energia!U81*(1-$D81)*1000/2*DQ81","v":10583.176615944854},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA81*Energia!U81*(1-$D81)*1000/2*$DQ81","v":10586.179191631851},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK81&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"FP",1,{"$f":"$EJ81*Energia!K81*1000*EL81","v":513429.1869163285},null,{"$f":"$EJ81*Energia!Y81*1000*EL81","v":513429.1869163285},{"$f":"IF(EO81=0,1,EM$78/EO$78)","v":1},1.0903717884773805E-2,null,1,{"$f":"$EQ81*Energia!Y81*1000*ES81*EL81","v":513429.1869163285},{"$f":"IF(ET$78=0,1,EM$78/ET$78)","v":1},1.0903717884773805E-2,null,{"$f":"$EV81*Energia!Y81*(1-$D81)*1000*EL81","v":513429.1869163285},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA81*Energia!U81*(1-$D81)*1000*$EL81","v":153238.6569561857},{"$f":"$FA81*Energia!V81*(1-$D81)*1000*$EL81","v":155787.8189277077},{"$f":"$FA81*Energia!W81*(1-$D81)*1000*$EL81","v":157690.17297200987},{"$f":"$FA81*Energia!X81*(1-$D81)*1000*$EL81","v":159263.76788676187},{"$f":"SUMPRODUCT(FC81:FF81,Params!$B$19:$E$19)","v":513574.85300974961},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL81&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FPM",1,{"$f":"$FJ81*Energia!K81*1000*FM81","v":0},{"$f":"$FK81*Potencia!K81*12*1000*$FM81","v":0},null,{"$f":"$FJ81*Energia!Y81*1000*FM81","v":0},{"$f":"IF(FQ81=0,1,FN$78/FQ$78)","v":1},0,null,{"$f":"$FS81*Energia!Y81*(1-$D81)*1000*FM81","v":0},{"$f":"$FK81*Potencia!K81*(1-$D81)*12*1000*$FM81","v":0},1.0002384851107464,null,0,0,null,{"$f":"$FY81*Energia!U81*(1-$D81)*1000*$FM81","v":0},{"$f":"$FY81*Energia!V81*(1-$D81)*1000*$FM81","v":0},{"$f":"$FY81*Energia!W81*(1-$D81)*1000*$FM81","v":0},{"$f":"$FY81*Energia!X81*(1-$D81)*1000*$FM81","v":0},{"$f":"SUMPRODUCT(GB81:GE81,Params!$B$19:$E$19)","v":0},{"$f":"$FZ81*Potencia!G81*(1-$D81)*12*1000*$FM81","v":0},{"$f":"$FZ81*Potencia!H81*(1-$D81)*12*1000*$FM81","v":0},{"$f":"$FZ81*Potencia!I81*(1-$D81)*12*1000*$FM81","v":0},{"$f":"$FZ81*Potencia!J81*(1-$D81)*12*1000*$FM81","v":0},{"$f":"SUMPRODUCT(GG81:GJ81,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP81*Energia!G81*1000/2*GQ81","v":32617.407462674586},null,{"$f":"$GP81*Energia!U81*1000/2*GQ81","v":32617.407462674586},{"$f":"IF(GT81=0,1,GR$78/GT$78)","v":1},4.6431092347196251E-3,null,{"$f":"$GV81*Energia!U81*(1-$D81)*1000/2*GQ81","v":32617.407462674586},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA81*Energia!U81*(1-$D81)*1000/2*$GQ81","v":32640.370821560751},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9381213448945792E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL81&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M81","v":"FPM"},1,{"$f":"$HJ81*Energia!G81*1000/2*HM81","v":27664.933571531419},{"$f":"$HK81*Potencia!G81*12*1000/2*$HM81","v":0},null,{"$f":"$HJ81*Energia!U81*1000/2*HM81","v":27664.933571531419},{"$f":"IF(HQ81=0,1,HN$78/HQ$78)","v":1},3.9381213448945792E-3,null,{"$f":"$HS81*Energia!U81*(1-$D81)*1000/2*HM81","v":27664.933571531419},{"$f":"$HK81*Potencia!G81*(1-$D81)*12*1000/2*$HM81","v":0},1.0002620605518817,null,3.9391533711475996E-3,0,null,{"$f":"$HY81*Energia!U81*(1-$D81)*1000/2*$HM81","v":27672.183459290947},null,null,null,null,{"$f":"$HZ81*Potencia!G81*(1-$D81)*12*1000/2*$HM81","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO81&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"FP",1,{"$f":"$IN81*Energia!G81*1000/2*IP81","v":599886.29445946834},null,{"$f":"$IN81*Energia!U81*1000/2*IP81","v":599886.29445946834},{"$f":"IF(IS81=0,1,IQ$78/IS$78)","v":1},8.5394205433827558E-2,null,2.25,{"$f":"$IU81*Energia!U81*1000/2*IW81*$IP81","v":1349744.1625338038},{"$f":"IF(IX$78=0,1,IQ$78/IX$78)","v":0.51522860410549154},9.8994458844829242E-2,null,{"$f":"$IZ81*Energia!U81*(1-$D81)*1000/2*IP81","v":695426.80076182738},1.0007040215845617,null,9.9064153080608008E-2,null,{"$f":"$JE81*Energia!U81*(1-$D81)*1000/2*$IP81","v":695916.39624004648},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9253492195469496E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A81,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP81&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M81","v":"FPM"},1,{"$f":"$JN81*Energia!G81*1000/2*JQ81","v":275752.10587305063},{"$f":"$JO81*Potencia!G81*12*1000/2*$JQ81","v":0},null,{"$f":"$JN81*Energia!U81*1000/2*JQ81","v":275752.10587305063},{"$f":"IF(JU81=0,1,JR$78/JU$78)","v":1},3.9253492195469496E-2,null,null,null,null,null,null,1,{"$f":"$JW81*Energia!U81*1000/2*IF(JZ81<>0,JZ81,IF(JY81<>0,JY81*KD81,1))*JQ81","v":275752.10587305063},{"$f":"$JO81*Potencia!G81*12*1000/2*IF(JZ81=0,1,JZ81)*JQ81","v":0},1,3.9253492195469496E-2,0,{"$f":"$KH81*Energia!$U81*1000/2*JQ81","v":275752.10587305063},{"$f":"$KI81*Potencia!$G81*12*1000/2*JQ81","v":0},null,{"$f":"$KH81*Energia!U81*(1-$D81)*1000/2*JQ81","v":275752.10587305063},{"$f":"$KI81*Potencia!G81*(1-$D81)*12*1000/2*$JQ81","v":0},1.0002694060239621,null,3.9264067322728503E-2,0,null,{"$f":"$KQ81*Energia!U81*(1-$D81)*1000/2*$JQ81","v":275826.39515149308},null,null,null,null,{"$f":"$KR81*Potencia!G81*(1-$D81)*12*1000/2*$JQ81","v":0},null,null,null,null,null,null,0.1383282204033365,null,"FPM","MTH_FPM_1"]
["MTH","MTH Fuera de Punta Bajo",null,{"$f":"IF(C82=0,0,IF(A82=0,0,INDEX(Params!$B$5:$G$15,MATCH(C82,Params!$A$5:$A$15,0),MATCH(A82,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G82&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.827096921296461},{"$f":"Potencia!M82","v":"FPB"},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$30=Params!$B$30,0,1)","v":0},{"$f":"$E82*Energia!K82*1000*H82","v":0},{"$f":"$F82*Potencia!K82*12*1000*$I82","v":0},null,{"$f":"$E82*Energia!Y82*1000*H82","v":0},{"$f":"IF(M82=0,1,J$78/M$78)","v":1},0,null,{"$f":"$O82*Energia!Y82*(1-$D82)*1000*H82","v":0},{"$f":"$F82*Potencia!K82*(1-$D82)*12*1000*$I82","v":0},1.0002388008603709,null,0,1.8275332336132475,null,{"$f":"$U82*Energia!U82*(1-$D82)*1000*$H82","v":0},{"$f":"$U82*Energia!V82*(1-$D82)*1000*$H82","v":0},{"$f":"$U82*Energia!W82*(1-$D82)*1000*$H82","v":0},{"$f":"$U82*Energia!X82*(1-$D82)*1000*$H82","v":0},{"$f":"SUMPRODUCT(X82:AA82,Params!$B$19:$E$19)","v":0},{"$f":"$V82*Potencia!G82*(1-$D82)*12*1000*$I82","v":0},{"$f":"$V82*Potencia!H82*(1-$D82)*12*1000*$I82","v":0},{"$f":"$V82*Potencia!I82*(1-$D82)*12*1000*$I82","v":0},{"$f":"$V82*Potencia!J82*(1-$D82)*12*1000*$I82","v":0},{"$f":"SUMPRODUCT(AC82:AF82,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK82*Energia!K82*1000*AM82","v":0},null,null,{"$f":"$AK82*Energia!Y82*1000*AM82","v":0},{"$f":"IF(AQ82=0,1,AN$78/AQ$78)","v":1},0,null,{"$f":"$AS82*Energia!Y82*(1-$D82)*1000*AM82","v":0},null,1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY82*Energia!U82*(1-$D82)*1000*$AM82","v":0},{"$f":"$AY82*Energia!V82*(1-$D82)*1000*$AM82","v":0},{"$f":"$AY82*Energia!W82*(1-$D82)*1000*$AM82","v":0},{"$f":"$AY82*Energia!X82*(1-$D82)*1000*$AM82","v":0},{"$f":"SUMPRODUCT(BB82:BE82,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,null,null,141.52000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB82*Energia!K82*1000*CC82","v":307288.65046577982},null,{"$f":"$CB82*Energia!Y82*1000*CC82","v":307288.65046577982},{"$f":"IF(CF82=0,1,CD$78/CF$78)","v":1},4.5864884262239187E-3,null,{"$f":"$CH82*Energia!Y82*(1-$D82)*1000*CC82","v":307288.65046577982},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM82*Energia!U82*(1-$D82)*1000*$CC82","v":91713.718844208808},{"$f":"$CM82*Energia!V82*(1-$D82)*1000*$CC82","v":93239.398649738316},{"$f":"$CM82*Energia!W82*(1-$D82)*1000*$CC82","v":94377.962295667152},{"$f":"$CM82*Energia!X82*(1-$D82)*1000*$CC82","v":95319.762781607875},{"$f":"SUMPRODUCT(CO82:CR82,Params!$B$19:$E$19)","v":307375.8319864386},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV82*Energia!K82*1000*CW82","v":155999.7868987679},null,{"$f":"$CV82*Energia!Y82*1000*CW82","v":155999.7868987679},{"$f":"IF(CZ82=0,1,CX$78/CZ$78)","v":1},2.3284010523007422E-3,null,{"$f":"$DB82*Energia!Y82*(1-$D82)*1000*CW82","v":155999.7868987679},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG82*Energia!U82*(1-$D82)*1000*$CW82","v":46559.873180162824},{"$f":"$DG82*Energia!V82*(1-$D82)*1000*$CW82","v":47334.407886139088},{"$f":"$DG82*Energia!W82*(1-$D82)*1000*$CW82","v":47912.417148330707},{"$f":"$DG82*Energia!X82*(1-$D82)*1000*$CW82","v":48390.53658061436},{"$f":"SUMPRODUCT(DI82:DL82,Params!$B$19:$E$19)","v":156044.0459321675},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP82*Energia!G82*1000/2*DQ82","v":15058.312824239893},null,{"$f":"$DP82*Energia!U82*1000/2*DQ82","v":15058.312824239893},{"$f":"IF(DT82=0,1,DR$78/DT$78)","v":1},1.50652209665633E-3,null,{"$f":"$DV82*Energia!U82*(1-$D82)*1000/2*DQ82","v":15058.312824239893},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA82*Energia!U82*(1-$D82)*1000/2*$DQ82","v":15062.585050397882},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK82&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"FP",1,{"$f":"$EJ82*Energia!K82*1000*EL82","v":730534.65799984324},null,{"$f":"$EJ82*Energia!Y82*1000*EL82","v":730534.65799984324},{"$f":"IF(EO82=0,1,EM$78/EO$78)","v":1},1.0903717884773805E-2,null,1,{"$f":"$EQ82*Energia!Y82*1000*ES82*EL82","v":730534.65799984324},{"$f":"IF(ET$78=0,1,EM$78/ET$78)","v":1},1.0903717884773805E-2,null,{"$f":"$EV82*Energia!Y82*(1-$D82)*1000*EL82","v":730534.65799984324},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA82*Energia!U82*(1-$D82)*1000*$EL82","v":218036.20188442036},{"$f":"$FA82*Energia!V82*(1-$D82)*1000*$EL82","v":221663.28662464864},{"$f":"$FA82*Energia!W82*(1-$D82)*1000*$EL82","v":224370.05826241954},{"$f":"$FA82*Energia!X82*(1-$D82)*1000*$EL82","v":226609.0537308754},{"$f":"SUMPRODUCT(FC82:FF82,Params!$B$19:$E$19)","v":730741.91955109744},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL82&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FPB",1,{"$f":"$FJ82*Energia!K82*1000*FM82","v":0},{"$f":"$FK82*Potencia!K82*12*1000*$FM82","v":0},null,{"$f":"$FJ82*Energia!Y82*1000*FM82","v":0},{"$f":"IF(FQ82=0,1,FN$78/FQ$78)","v":1},0,null,{"$f":"$FS82*Energia!Y82*(1-$D82)*1000*FM82","v":0},{"$f":"$FK82*Potencia!K82*(1-$D82)*12*1000*$FM82","v":0},1.0002384851107464,null,0,0,null,{"$f":"$FY82*Energia!U82*(1-$D82)*1000*$FM82","v":0},{"$f":"$FY82*Energia!V82*(1-$D82)*1000*$FM82","v":0},{"$f":"$FY82*Energia!W82*(1-$D82)*1000*$FM82","v":0},{"$f":"$FY82*Energia!X82*(1-$D82)*1000*$FM82","v":0},{"$f":"SUMPRODUCT(GB82:GE82,Params!$B$19:$E$19)","v":0},{"$f":"$FZ82*Potencia!G82*(1-$D82)*12*1000*$FM82","v":0},{"$f":"$FZ82*Potencia!H82*(1-$D82)*12*1000*$FM82","v":0},{"$f":"$FZ82*Potencia!I82*(1-$D82)*12*1000*$FM82","v":0},{"$f":"$FZ82*Potencia!J82*(1-$D82)*12*1000*$FM82","v":0},{"$f":"SUMPRODUCT(GG82:GJ82,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP82*Energia!G82*1000/2*GQ82","v":46409.801415262518},null,{"$f":"$GP82*Energia!U82*1000/2*GQ82","v":46409.801415262518},{"$f":"IF(GT82=0,1,GR$78/GT$78)","v":1},4.6431092347196251E-3,null,{"$f":"$GV82*Energia!U82*(1-$D82)*1000/2*GQ82","v":46409.801415262518},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA82*Energia!U82*(1-$D82)*1000/2*$GQ82","v":46442.474917194093},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9381213448945792E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL82&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M82","v":"FPB"},1,{"$f":"$HJ82*Energia!G82*1000/2*HM82","v":39363.155232078105},{"$f":"$HK82*Potencia!G82*12*1000/2*$HM82","v":0},null,{"$f":"$HJ82*Energia!U82*1000/2*HM82","v":39363.155232078105},{"$f":"IF(HQ82=0,1,HN$78/HQ$78)","v":1},3.9381213448945792E-3,null,{"$f":"$HS82*Energia!U82*(1-$D82)*1000/2*HM82","v":39363.155232078105},{"$f":"$HK82*Potencia!G82*(1-$D82)*12*1000/2*$HM82","v":0},1.0002620605518817,null,3.9391533711475996E-3,0,null,{"$f":"$HY82*Energia!U82*(1-$D82)*1000/2*$HM82","v":39373.470762262034},null,null,null,null,{"$f":"$HZ82*Potencia!G82*(1-$D82)*12*1000/2*$HM82","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO82&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"FP",1,{"$f":"$IN82*Energia!G82*1000/2*IP82","v":853550.48004537914},null,{"$f":"$IN82*Energia!U82*1000/2*IP82","v":853550.48004537914},{"$f":"IF(IS82=0,1,IQ$78/IS$78)","v":1},8.5394205433827558E-2,null,1,{"$f":"$IU82*Energia!U82*1000/2*IW82*$IP82","v":853550.48004537914},{"$f":"IF(IX$78=0,1,IQ$78/IX$78)","v":0.51522860410549154},4.3997537264368551E-2,null,{"$f":"$IZ82*Energia!U82*(1-$D82)*1000/2*IP82","v":439773.62236735283},1.0007040215845617,null,4.4028512480270225E-2,null,{"$f":"$JE82*Energia!U82*(1-$D82)*1000/2*$IP82","v":440083.2324898204},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9253492195469496E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A82,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP82&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M82","v":"FPB"},1,{"$f":"$JN82*Energia!G82*1000/2*JQ82","v":392354.92545057536},{"$f":"$JO82*Potencia!G82*12*1000/2*$JQ82","v":0},null,{"$f":"$JN82*Energia!U82*1000/2*JQ82","v":392354.92545057536},{"$f":"IF(JU82=0,1,JR$78/JU$78)","v":1},3.9253492195469496E-2,null,null,null,null,null,null,1,{"$f":"$JW82*Energia!U82*1000/2*IF(JZ82<>0,JZ82,IF(JY82<>0,JY82*KD82,1))*JQ82","v":392354.92545057536},{"$f":"$JO82*Potencia!G82*12*1000/2*IF(JZ82=0,1,JZ82)*JQ82","v":0},1,3.9253492195469496E-2,0,{"$f":"$KH82*Energia!$U82*1000/2*JQ82","v":392354.92545057536},{"$f":"$KI82*Potencia!$G82*12*1000/2*JQ82","v":0},null,{"$f":"$KH82*Energia!U82*(1-$D82)*1000/2*JQ82","v":392354.92545057536},{"$f":"$KI82*Potencia!G82*(1-$D82)*12*1000/2*$JQ82","v":0},1.0002694060239621,null,3.9264067322728503E-2,0,null,{"$f":"$KQ82*Energia!U82*(1-$D82)*1000/2*$JQ82","v":392460.62823102297},null,null,null,null,{"$f":"$KR82*Potencia!G82*(1-$D82)*12*1000/2*$JQ82","v":0},null,null,null,null,null,null,8.3292579802998729E-2,null,"FPB","MTH_FPB_1"]
["BTD","BTD",null,{"$f":"IF(C83=0,0,IF(A83=0,0,INDEX(Params!$B$5:$G$15,MATCH(C83,Params!$A$5:$A$15,0),MATCH(A83,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G83&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},{"$f":"Potencia!M83","v":"M"},1,1,{"$f":"J84+J95+J106+J117+J128","v":0},117156707.88258742,null,{"$f":"M84+M95+M106+M117+M128","v":0},{"$f":"IF(M83=0,1,J$83/M$83)","v":1},0,null,{"$f":"Q84+Q95+Q106+Q117+Q128","v":0},117126419.1286992,{"$f":"IF(Q$83+R$83+Q$139+R$139+Q$223+R$223+Q$224+R$224+$Q$245+$R$245=0,1,(J$83+K$83+J$139+K$139+J$223+K$223+J$224+K$224+$J$245+$K$245)/(Q$83+R$83+Q$139+R$139+Q$223+R$223+Q$224+R$224+$Q$245+$R$245))","v":1.0002304578016825},null,0,12.350481537959073,null,{"$f":"X84+X95+X106+X117+X128","v":0},0,0,0,0,34955822.663060181,{"$f":"AD84+AD95+AD106+AD117+AD128","v":35537321.193430468},35971274.034938313,36330232.445799939,117153411.82577056,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"AN84+AN95+AN106+AN117+AN128","v":0},{"$f":"AO84+AO95+AO106+AO117+AO128","v":1294514.6840796901},null,{"$f":"AQ84+AQ95+AQ106+AQ117+AQ128","v":0},{"$f":"IF(AQ83=0,1,AN$83/AQ$83)","v":1},0,null,{"$f":"AU84+AU95+AU106+AU117+AU128","v":0},{"$f":"AV84+AV95+AV106+AV117+AV128","v":1294089.4306440183},{"$f":"IF(AU$83+AV$83+AU$139+AV$139+AU$223+AV$223+AU$224+AV$224+$AU$245+$AV$245=0,1,(AN$83+AO$83+AN$139+AO$139+AN$223+AO$223+AN$224+AO$224+$AN$245+$AO$245)/(AU$83+AV$83+AU$139+AV$139+AU$223+AV$223+AU$224+AV$224+$AU$245+$AV$245))","v":1.0003202291032038},null,0,5.5717836761048458,null,{"$f":"BB84+BB95+BB106+BB117+BB128","v":0},0,0,0,0,378375.37201733922,389471.02202993433,400770.59932507505,412404.48364078195,1294503.8357418592,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"BQ84+BQ95+BQ106+BQ117+BQ128","v":39987.153580803664},null,71.849999999999994,null,{"$f":"BU84+BU95+BU106+BU117+BU128","v":12214.499999999998},{"$f":"BV84+BV95+BV106+BV117+BV128","v":11855.25},{"$f":"BW84+BW95+BW106+BW117+BW128","v":12142.65},{"$f":"BX84+BX95+BX106+BX117+BX128","v":12501.9},{"$f":"BY84+BY95+BY106+BY117+BY128","v":39987.153580803672},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"CD84+CD95+CD106+CD117+CD128","v":11815213.467364259},null,{"$f":"CF84+CF95+CF106+CF117+CF128","v":11815213.467364259},{"$f":"IF(CF83=0,1,CD$83/CF$83)","v":1},4.7714051341846333E-3,null,{"$f":"CJ84+CJ95+CJ106+CJ117+CJ128","v":11812053.599910472},{"$f":"IF(CJ$83+CJ$139+CJ$223+CJ$224+CJ$245=0,1,(CD$83+CD$139+CD$223+CD$224+CD$245)/(CJ$83+CJ$139+CJ$223+CJ$224+CJ$245))","v":1.000221622265635},null,4.7724625838007342E-3,null,{"$f":"CO84+CO95+CO106+CO117+CO128","v":3525220.0711319963},{"$f":"CP84+CP95+CP106+CP117+CP128","v":3583862.9561916399},{"$f":"CQ84+CQ95+CQ106+CQ117+CQ128","v":3627626.1735976138},{"$f":"CR84+CR95+CR106+CR117+CR128","v":3663826.3628155412},{"$f":"CS84+CS95+CS106+CS117+CS128","v":11814671.41399109},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"CX84+CX95+CX106+CX117+CX128","v":5765713.5994321741},null,{"$f":"CZ84+CZ95+CZ106+CZ117+CZ128","v":5765713.5994321741},{"$f":"IF(CZ83=0,1,CX$83/CZ$83)","v":1},2.3284010523007422E-3,null,{"$f":"DD84+DD95+DD106+DD117+DD128","v":5764171.6136863371},{"$f":"IF(DD$83+DD$139+DD$223+DD$224+DD$245=0,1,(CX$83+CX$139+CX$223+CX$224+CX$245)/(DD$83+DD$139+DD$223+DD$224+DD$245))","v":1.0002216222656348},null,2.3289170778172598E-3,null,{"$f":"DI84+DI95+DI106+DI117+DI128","v":1720274.4039504179},{"$f":"DJ84+DJ95+DJ106+DJ117+DJ128","v":1748891.5830502515},{"$f":"DK84+DK95+DK106+DK117+DK128","v":1770247.6235864214},{"$f":"DL84+DL95+DL106+DL117+DL128","v":1787912.9771454022},{"$f":"DM84+DM95+DM106+DM117+DM128","v":5765449.0824588705},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"DR84+DR95+DR106+DR117+DR128","v":556551.52331435401},null,{"$f":"DT84+DT95+DT106+DT117+DT128","v":556551.52331435401},{"$f":"IF(DT83=0,1,DR$83/DT$83)","v":1},1.50652209665633E-3,null,{"$f":"DX84+DX95+DX106+DX117+DX128","v":556402.67885633942},{"$f":"IF(DX$83+DX$139+DX$223+DX$224+DX$245=0,1,(DR$83+DR$139+DR$223+DR$224+DR$245)/(DX$83+DX$139+DX$223+DX$224+DX$245))","v":1.000221622265635},null,1.5068559754966202E-3,null,{"$f":"EC84+EC95+EC106+EC117+EC128","v":556525.99007863295},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK83&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"EM84+EM95+EM106+EM117+EM128","v":36813452.995566852},null,{"$f":"EO84+EO95+EO106+EO117+EO128","v":36813452.995566852},{"$f":"IF(EO83=0,1,EM$83/EO$83)","v":1},1.4866586974098643E-2,null,1,{"$f":"ET84+ET95+ET106+ET117+ET128","v":36813452.995566852},{"$f":"IF(ET$83=0,1,EM$83/ET$83)","v":1},1.4866586974098643E-2,null,{"$f":"EX84+EX95+EX106+EX117+EX128","v":36803607.584622443},{"$f":"IF(EX$83+EX$139+EX$223+EX$224+EX$245=0,1,(EM$83+EM$139+EM$223+EM$224+EM$245)/(EX$83+EX$139+EX$223+EX$224+EX$245))","v":1.000221622265635},null,1.4869881740786104E-2,null,{"$f":"FC84+FC95+FC106+FC117+FC128","v":10983764.596899573},{"$f":"FD84+FD95+FD106+FD117+FD128","v":11166482.166804738},{"$f":"FE84+FE95+FE106+FE117+FE128","v":11302838.158286374},{"$f":"FF84+FF95+FF106+FF117+FF128","v":11415629.515622897},{"$f":"FG84+FG95+FG106+FG117+FG128","v":36811764.083518885},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL83&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"FN84+FN95+FN106+FN117+FN128","v":0},{"$f":"FO84+FO95+FO106+FO117+FO128","v":4624319.1058760369},null,{"$f":"FQ84+FQ95+FQ106+FQ117+FQ128","v":0},{"$f":"IF(FQ83=0,1,FN$83/FQ$83)","v":1},0,null,{"$f":"FU84+FU95+FU106+FU117+FU128","v":0},{"$f":"FV84+FV95+FV106+FV117+FV128","v":4623123.5715713454},{"$f":"IF(FU$83+FV$83+FU$139+FV$139+FU$223+FV$223+FU$224+FV$224+FU$245+FV$245=0,1,(FN$83+FO$83+FN$139+FO$139+FN$223+FO$223+FN$224+FO$224+FN$245+FO$245)/(FU$83+FV$83+FU$139+FV$139+FU$223+FV$223+FU$224+FV$224+FU$245+FV$245))","v":1.0002307191784936},null,0,0.48748879769182402,null,{"$f":"GB84+GB95+GB106+GB117+GB128","v":0},{"$f":"GC84+GC95+GC106+GC117+GC128","v":0},0,0,{"$f":"GF84+GF95+GF106+GF117+GF128","v":0},{"$f":"GG84+GG95+GG106+GG117+GG128","v":1379749.6000435129},{"$f":"GH84+GH95+GH106+GH117+GH128","v":1402702.0670026771},1419830.7229430482,1433999.2558536462,{"$f":"GK84+GK95+GK106+GK117+GK128","v":4624190.2148438524},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"GR84+GR95+GR106+GR117+GR128","v":1715294.7993484673},null,{"$f":"GT84+GT95+GT106+GT117+GT128","v":1715294.7993484673},{"$f":"IF(GT83=0,1,GR$83/GT$83)","v":1},4.6431092347196251E-3,null,{"$f":"GX84+GX95+GX106+GX117+GX128","v":1714836.0599253427},{"$f":"IF(GX$83+GX$139+GX$223+GX$224+GX$245=0,1,(GR$83+GR$139+GR$223+GR$224+GR$245)/(GX$83+GX$139+GX$223+GX$224+GX$245))","v":1.0002554367486018},null,4.6442952554459453E-3,null,{"$f":"HC84+HC95+HC106+HC117+HC128","v":1715274.0920728755},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL83&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},{"$f":"Potencia!M83","v":"M"},1,{"$f":"HN84+HN95+HN106+HN117+HN128","v":1924264.7836595599},{"$f":"HO84+HO95+HO106+HO117+HO128","v":2021843.6891850187},null,{"$f":"HQ84+HQ95+HQ106+HQ117+HQ128","v":1924264.7836595599},{"$f":"IF(HQ83=0,1,HN$83/HQ$83)","v":1},5.2087673736602872E-3,null,{"$f":"HU84+HU95+HU106+HU117+HU128","v":1923750.1571841987},{"$f":"HV84+HV95+HV106+HV117+HV128","v":2021320.9779633654},{"$f":"IF(HU$83+HV$83+HU$139+HV$139+HU$223+HV$223+HU$224+HV$224+HU$245+HV$245=0,1,(HN$83+HO$83+HN$139+HO$139+HN$223+HO$223+HN$224+HO$224+HN$245+HO$245)/(HU$83+HV$83+HU$139+HV$139+HU$223+HV$223+HU$224+HV$224+HU$245+HV$245))","v":1.0002289345094657},null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"IB84+IB95+IB106+IB117+IB128","v":1924190.5699827678},null,null,null,null,{"$f":"IG84+IG95+IG106+IG117+IG128","v":2021783.7280899282},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO83&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"IQ84+IQ95+IQ106+IQ117+IQ128","v":31547014.957097817},null,{"$f":"IS84+IS95+IS106+IS117+IS128","v":31547014.957097817},{"$f":"IF(IS83=0,1,IQ$83/IS$83)","v":1},8.5394205433827558E-2,null,1,{"$f":"IX84+IX95+IX106+IX117+IX128","v":32593243.529757552},{"$f":"IF(IX$83=0,1,IQ$83/IX$83)","v":0.9679004462472558},8.2653089546331535E-2,null,{"$f":"JB84+JB95+JB106+JB117+JB128","v":31538825.123157512},{"$f":"IF(JB$83+JB$139+JB$223+JB$224+JB$245=0,1,(IQ$83+IQ$139+IQ$223+IQ$224+IQ$245)/(JB$83+JB$139+JB$223+JB$224+JB$245))","v":1.0002479531667503},null,8.2673583641626247E-2,null,{"$f":"JG84+JG95+JG106+JG117+JG128","v":31546645.27472239},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A83,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP83&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},{"$f":"Potencia!M83","v":"M"},1,{"$f":"JR84+JR95+JR106+JR117+JR128","v":15256285.486475285},{"$f":"JS84+JS95+JS106+JS117+JS128","v":2692285.6740838755},null,{"$f":"JU84+JU95+JU106+JU117+JU128","v":15256285.486475285},{"$f":"IF(JU83=0,1,JR$83/JU$83)","v":1},4.1297041218033639E-2,null,null,{"$f":"EmpalmeBTD_BTS!F18","v":1.510511600452654},null,null,null,1,{"$f":"KE84+KE95+KE106+KE117+KE128","v":23044796.207138378},{"$f":"KF84+KF95+KF106+KF117+KF128","v":4066728.7424361873},1,6.237965982421121E-2,2.872944727739454,{"$f":"KJ84+KJ95+KJ106+KJ117+KJ128","v":23044796.207138378},{"$f":"KK84+KK95+KK106+KK117+KK128","v":4066728.7424361869},null,{"$f":"KM84+KM95+KM106+KM117+KM128","v":23038633.093647856},{"$f":"KN84+KN95+KN106+KN117+KN128","v":4065677.3630637554},{"$f":"IF(KM$83+KN$83+KM$139+KN$139+KM$223+KN$223+KM$224+KN$224+KM$245+KN$245=0,1,(KJ$83+KK$83+KJ$139+KK$139+KJ$223+KK$223+KJ$224+KK$224+KJ$245+KK$245)/(KM$83+KN$83+KM$139+KN$139+KM$223+KN$223+KM$224+KN$224+KM$245+KN$245))","v":1.0002411171612442},null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"KT84+KT95+KT106+KT117+KT128","v":23044188.103458349},null,null,null,null,{"$f":"KY84+KY95+KY106+KY117+KY128","v":4066657.6676480719},null,null,null,null,null,null,0.14506828427233365,null,0,"BTD_0_1"]
["BTD","BTD_1 (0-10,000)",null,{"$f":"IF(C84=0,0,IF(A84=0,0,INDEX(Params!$B$5:$G$15,MATCH(C84,Params!$A$5:$A$15,0),MATCH(A84,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G84&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},{"$f":"G83","v":"M"},1,1,{"$f":"SUM(J85:J94)","v":0},117156707.88258742,null,{"$f":"SUM(M85:M94)","v":0},1,0,null,{"$f":"SUM(Q85:Q94)","v":0},117126419.1286992,{"$f":"IF(Q$83+R$83+Q$139+R$139+Q$223+R$223+Q$224+R$224+$Q$245+$R$245=0,1,(J$83+K$83+J$139+K$139+J$223+K$223+J$224+K$224+$J$245+$K$245)/(Q$83+R$83+Q$139+R$139+Q$223+R$223+Q$224+R$224+$Q$245+$R$245))","v":1.0002304578016825},null,0,12.350481537959073,null,{"$f":"SUM(X85:X94)","v":0},0,0,0,0,34955822.663060181,{"$f":"SUM(AD85:AD94)","v":35537321.193430468},35971274.034938313,36330232.445799939,117153411.82577056,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"SUM(AN85:AN94)","v":0},{"$f":"SUM(AO85:AO94)","v":1294514.6840796901},null,{"$f":"SUM(AQ85:AQ94)","v":0},1,0,null,{"$f":"SUM(AU85:AU94)","v":0},{"$f":"SUM(AV85:AV94)","v":1294089.4306440183},{"$f":"IF(AU$83+AV$83+AU$139+AV$139+AU$223+AV$223+AU$224+AV$224+$AU$245+$AV$245=0,1,(AN$83+AO$83+AN$139+AO$139+AN$223+AO$223+AN$224+AO$224+$AN$245+$AO$245)/(AU$83+AV$83+AU$139+AV$139+AU$223+AV$223+AU$224+AV$224+$AU$245+$AV$245))","v":1.0003202291032038},null,0,5.5717836761048458,null,{"$f":"SUM(BB85:BB94)","v":0},0,0,0,0,378375.37201733922,389471.02202993433,400770.59932507505,412404.48364078195,1294503.8357418592,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"SUM(BQ85:BQ94)","v":39987.153580803664},null,71.849999999999994,null,{"$f":"SUM(BU85:BU94)","v":12214.499999999998},{"$f":"SUM(BV85:BV94)","v":11855.25},{"$f":"SUM(BW85:BW94)","v":12142.65},{"$f":"SUM(BX85:BX94)","v":12501.9},{"$f":"SUM(BY85:BY94)","v":39987.153580803672},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"SUM(CD85:CD94)","v":6796857.7530648699},null,{"$f":"SUM(CF85:CF94)","v":6796857.7530648699},1,4.7714051341846333E-3,null,{"$f":"SUM(CJ85:CJ94)","v":6793881.3344540475},{"$f":"IF(CJ$83+CJ$139+CJ$223+CJ$224+CJ$245=0,1,(CD$83+CD$139+CD$223+CD$224+CD$245)/(CJ$83+CJ$139+CJ$223+CJ$224+CJ$245))","v":1.000221622265635},null,4.7724625838007342E-3,null,{"$f":"SUM(CO85:CO94)","v":2027583.6575350424},{"$f":"SUM(CP85:CP94)","v":2061313.0000947702},{"$f":"SUM(CQ85:CQ94)","v":2086484.0766865963},{"$f":"SUM(CR85:CR94)","v":2107305.163193793},{"$f":"SUM(CS85:CS94)","v":6795387.0098278457},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX85:CX94)","v":3316802.9751217319},null,{"$f":"SUM(CZ85:CZ94)","v":3316802.9751217319},1,2.3284010523007422E-3,null,{"$f":"SUM(DD85:DD94)","v":3315350.5106944563},{"$f":"IF(DD$83+DD$139+DD$223+DD$224+DD$245=0,1,(CX$83+CX$139+CX$223+CX$224+CX$245)/(DD$83+DD$139+DD$223+DD$224+DD$245))","v":1.0002216222656348},null,2.3289170778172598E-3,null,{"$f":"SUM(DI85:DI94)","v":989441.84974121605},{"$f":"SUM(DJ85:DJ94)","v":1005901.4532544069},{"$f":"SUM(DK85:DK94)","v":1018184.7030677696},{"$f":"SUM(DL85:DL94)","v":1028345.1984292029},{"$f":"SUM(DM85:DM94)","v":3316085.2661860101},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR85:DR94)","v":320163.62181419809},null,{"$f":"SUM(DT85:DT94)","v":320163.62181419809},1,1.50652209665633E-3,null,{"$f":"SUM(DX85:DX94)","v":320023.41865016299},{"$f":"IF(DX$83+DX$139+DX$223+DX$224+DX$245=0,1,(DR$83+DR$139+DR$223+DR$224+DR$245)/(DX$83+DX$139+DX$223+DX$224+DX$245))","v":1.000221622265635},null,1.5068559754966202E-3,null,{"$f":"SUM(EC85:EC94)","v":320094.34296526061},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK84&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"SUM(EM85:EM94)","v":21177425.53709662},null,{"$f":"SUM(EO85:EO94)","v":21177425.53709662},1,1.4866586974098643E-2,null,1,{"$f":"SUM(ET85:ET94)","v":21177425.53709662},1,1.4866586974098643E-2,null,{"$f":"SUM(EX85:EX94)","v":21168151.710015353},{"$f":"IF(EX$83+EX$139+EX$223+EX$224+EX$245=0,1,(EM$83+EM$139+EM$223+EM$224+EM$245)/(EX$83+EX$139+EX$223+EX$224+EX$245))","v":1.000221622265635},null,1.4869881740786104E-2,null,{"$f":"SUM(FC85:FC94)","v":6317478.3830543049},{"$f":"SUM(FD85:FD94)","v":6422571.1577488687},{"$f":"SUM(FE85:FE94)","v":6500998.369201337},{"$f":"SUM(FF85:FF94)","v":6565872.0248120893},{"$f":"SUM(FG85:FG94)","v":21172843.04375663},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL84&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"SUM(FN85:FN94)","v":0},{"$f":"SUM(FO85:FO94)","v":4624319.1058760369},null,{"$f":"SUM(FQ85:FQ94)","v":0},1,0,null,{"$f":"SUM(FU85:FU94)","v":0},{"$f":"SUM(FV85:FV94)","v":4623123.5715713454},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"SUM(GB85:GB94)","v":0},{"$f":"SUM(GC85:GC94)","v":0},0,0,{"$f":"SUM(GF85:GF94)","v":0},{"$f":"SUM(GG85:GG94)","v":1379749.6000435129},{"$f":"SUM(GH85:GH94)","v":1402702.0670026771},1419830.7229430482,1433999.2558536462,{"$f":"SUM(GK85:GK94)","v":4624190.2148438524},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR85:GR94)","v":986746.01080603979},null,{"$f":"SUM(GT85:GT94)","v":986746.01080603979},1,4.6431092347196251E-3,null,{"$f":"SUM(GX85:GX94)","v":986313.90389760945},{"$f":"IF(GX$83+GX$139+GX$223+GX$224+GX$245=0,1,(GR$83+GR$139+GR$223+GR$224+GR$245)/(GX$83+GX$139+GX$223+GX$224+GX$245))","v":1.0002554367486018},null,4.6442952554459453E-3,null,{"$f":"SUM(HC85:HC94)","v":986565.84471432189},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL84&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},{"$f":"HL83","v":"M"},1,{"$f":"SUM(HN85:HN94)","v":1106958.7570205645},{"$f":"SUM(HO85:HO94)","v":2021843.6891850187},null,{"$f":"SUM(HQ85:HQ94)","v":1106958.7570205645},1,5.2087673736602872E-3,null,{"$f":"SUM(HU85:HU94)","v":1106474.0076311394},{"$f":"SUM(HV85:HV94)","v":2021320.9779633654},{"$f":"IF(HU$83+HV$83+HU$139+HV$139+HU$223+HV$223+HU$224+HV$224+HU$245+HV$245=0,1,(HN$83+HO$83+HN$139+HO$139+HN$223+HO$223+HN$224+HO$224+HN$245+HO$245)/(HU$83+HV$83+HU$139+HV$139+HU$223+HV$223+HU$224+HV$224+HU$245+HV$245))","v":1.0002289345094657},null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"SUM(IB85:IB94)","v":1106727.3177153131},null,null,null,null,{"$f":"SUM(IG85:IG94)","v":2021783.7280899282},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO84&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ85:IQ94)","v":18147837.429215461},null,{"$f":"SUM(IS85:IS94)","v":18147837.429215461},1,8.5394205433827558E-2,null,{"$f":"IW83","v":1},{"$f":"SUM(IX85:IX94)","v":18147837.429215461},0.9679004462472558,8.2653089546331535E-2,null,{"$f":"SUM(JB85:JB94)","v":17557607.908521164},{"$f":"IF(JB$83+JB$139+JB$223+JB$224+JB$245=0,1,(IQ$83+IQ$139+IQ$223+IQ$224+IQ$245)/(JB$83+JB$139+JB$223+JB$224+JB$245))","v":1.0002479531667503},null,8.2673583641626247E-2,null,{"$f":"SUM(JG85:JG94)","v":17561961.373002645},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A84,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP84&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},{"$f":"JP83","v":"M"},1,{"$f":"SUM(JR85:JR94)","v":8776379.925605597},{"$f":"SUM(JS85:JS94)","v":2692285.6740838755},null,{"$f":"SUM(JU85:JU94)","v":8776379.925605597},1,4.1297041218033639E-2,null,null,{"$f":"JZ83","v":1.510511600452654},null,null,null,1,{"$f":"SUM(KE85:KE94)","v":13256823.687607056},{"$f":"SUM(KF85:KF94)","v":4066728.7424361873},1,6.237965982421121E-2,2.872944727739454,{"$f":"SUM(KJ85:KJ94)","v":13256823.687607056},{"$f":"SUM(KK85:KK94)","v":4066728.7424361869},null,{"$f":"SUM(KM85:KM94)","v":13251018.37901039},{"$f":"SUM(KN85:KN94)","v":4065677.3630637554},{"$f":"IF(KM$83+KN$83+KM$139+KN$139+KM$223+KN$223+KM$224+KN$224+KM$245+KN$245=0,1,(KJ$83+KK$83+KJ$139+KK$139+KJ$223+KK$223+KJ$224+KK$224+KJ$245+KK$245)/(KM$83+KN$83+KM$139+KN$139+KM$223+KN$223+KM$224+KN$224+KM$245+KN$245))","v":1.0002411171612442},null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"SUM(KT85:KT94)","v":13254213.426945534},null,null,null,null,{"$f":"SUM(KY85:KY94)","v":4066657.6676480719},null,null,null,null,null,null,0.14506828427233365,null,0,"BTD_0_1"]
["BTD","BTD_1 Regular","Regular",{"$f":"IF(C85=0,0,IF(A85=0,0,INDEX(Params!$B$5:$G$15,MATCH(C85,Params!$A$5:$A$15,0),MATCH(A85,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G85&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},{"$f":"G84","v":"M"},1,1,{"$f":"$E85*Energia!K85*1000*H85","v":0},{"$f":"$F85*Potencia!K85*12*1000*$I85","v":116908825.29723737},null,{"$f":"$E85*Energia!Y85*1000*H85","v":0},1,0,null,{"$f":"$O85*Energia!Y85*(1-$D85)*1000*H85","v":0},{"$f":"$F85*Potencia!K85*(1-$D85)*12*1000*$I85","v":116908825.29723737},{"$f":"IF(Q$83+R$83+Q$139+R$139+Q$223+R$223+Q$224+R$224+$Q$245+$R$245=0,1,(J$83+K$83+J$139+K$139+J$223+K$223+J$224+K$224+$J$245+$K$245)/(Q$83+R$83+Q$139+R$139+Q$223+R$223+Q$224+R$224+$Q$245+$R$245))","v":1.0002304578016825},null,0,12.350481537959073,null,{"$f":"$U85*Energia!U85*(1-$D85)*1000*$H85","v":0},{"$f":"$U85*Energia!V85*(1-$D85)*1000*$H85","v":0},{"$f":"$U85*Energia!W85*(1-$D85)*1000*$H85","v":0},{"$f":"$U85*Energia!X85*(1-$D85)*1000*$H85","v":0},{"$f":"SUMPRODUCT(X85:AA85,Params!$B$19:$E$19)","v":0},{"$f":"$V85*Potencia!G85*(1-$D85)*12*1000*$I85","v":34890882.819071628},{"$f":"$V85*Potencia!H85*(1-$D85)*12*1000*$I85","v":35471301.059494056},{"$f":"$V85*Potencia!I85*(1-$D85)*12*1000*$I85","v":35904447.716862068},{"$f":"$V85*Potencia!J85*(1-$D85)*12*1000*$I85","v":36262739.265912876},{"$f":"SUMPRODUCT(AC85:AF85,Params!$B$19:$E$19)","v":116935767.84811266},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK85*Energia!K85*1000*AM85","v":0},{"$f":"$AL85*Clientes!K85*12","v":1290247.6918561643},null,{"$f":"$AK85*Energia!Y85*1000*AM85","v":0},1,0,null,{"$f":"$AS85*Energia!Y85*(1-$D85)*1000*AM85","v":0},{"$f":"$AL85*Clientes!K85*(1-$D85)*12","v":1290247.6918561643},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY85*Energia!U85*(1-$D85)*1000*$AM85","v":0},{"$f":"$AY85*Energia!V85*(1-$D85)*1000*$AM85","v":0},{"$f":"$AY85*Energia!W85*(1-$D85)*1000*$AM85","v":0},{"$f":"$AY85*Energia!X85*(1-$D85)*1000*$AM85","v":0},{"$f":"SUMPRODUCT(BB85:BE85,Params!$B$19:$E$19)","v":0},{"$f":"$AZ85*Clientes!G85*(1-$D85)*12","v":377298.90341111575},{"$f":"$AZ85*Clientes!H85*(1-$D85)*12","v":388264.17368569004},{"$f":"$AZ85*Clientes!I85*(1-$D85)*12","v":399563.75098083075},{"$f":"$AZ85*Clientes!J85*(1-$D85)*12","v":411197.63529653766},{"$f":"SUMPRODUCT(BG85:BJ85,Params!$B$19:$E$19)","v":1290660.8667174382},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO85*Clientes!Q85","v":39925.420857097626},null,71.849999999999994,null,{"$f":"$BS85*Clientes!M85","v":12214.499999999998},{"$f":"$BS85*Clientes!N85","v":11783.4},{"$f":"$BS85*Clientes!O85","v":12142.65},{"$f":"$BS85*Clientes!P85","v":12501.9},{"$f":"SUMPRODUCT(BU85:BX85,Params!$B$19:$E$19)","v":39925.420857097633},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB85*Energia!K85*1000*CC85","v":6776230.8351212246},null,{"$f":"$CB85*Energia!Y85*1000*CC85","v":6776230.8351212246},1,4.7714051341846333E-3,null,{"$f":"$CH85*Energia!Y85*(1-$D85)*1000*CC85","v":6776230.8351212246},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM85*Energia!U85*(1-$D85)*1000*$CC85","v":2022315.9964981808},{"$f":"$CM85*Energia!V85*(1-$D85)*1000*$CC85","v":2055957.7102476542},{"$f":"$CM85*Energia!W85*(1-$D85)*1000*$CC85","v":2081063.3923987006},{"$f":"$CM85*Energia!X85*(1-$D85)*1000*$CC85","v":2101830.3857365572},{"$f":"SUMPRODUCT(CO85:CR85,Params!$B$19:$E$19)","v":6777732.5987513717},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV85*Energia!K85*1000*CW85","v":3306737.2322021867},null,{"$f":"$CV85*Energia!Y85*1000*CW85","v":3306737.2322021867},1,2.3284010523007422E-3,null,{"$f":"$DB85*Energia!Y85*(1-$D85)*1000*CW85","v":3306737.2322021867},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG85*Energia!U85*(1-$D85)*1000*$CW85","v":986871.28045261849},{"$f":"$DG85*Energia!V85*(1-$D85)*1000*$CW85","v":1003288.1219264793},{"$f":"$DG85*Energia!W85*(1-$D85)*1000*$CW85","v":1015539.4598647351},{"$f":"$DG85*Energia!X85*(1-$D85)*1000*$CW85","v":1025673.5582657609},{"$f":"SUMPRODUCT(DI85:DL85,Params!$B$19:$E$19)","v":3307470.078799447},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP85*Energia!G85*1000/2*DQ85","v":319191.99801454984},null,{"$f":"$DP85*Energia!U85*1000/2*DQ85","v":319191.99801454984},1,1.50652209665633E-3,null,{"$f":"$DV85*Energia!U85*(1-$D85)*1000/2*DQ85","v":319191.99801454984},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA85*Energia!U85*(1-$D85)*1000/2*$DQ85","v":319262.73806832242},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK85&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ85*Energia!K85*1000*EL85","v":21113156.86550137},null,{"$f":"$EJ85*Energia!Y85*1000*EL85","v":21113156.86550137},1,1.4866586974098643E-2,null,{"$f":"ES84","v":1},{"$f":"$EQ85*Energia!Y85*1000*ES85*EL85","v":21113156.86550137},1,1.4866586974098643E-2,null,{"$f":"$EV85*Energia!Y85*(1-$D85)*1000*EL85","v":21113156.86550137},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA85*Energia!U85*(1-$D85)*1000*$EL85","v":6301065.5782824969},{"$f":"$FA85*Energia!V85*(1-$D85)*1000*$EL85","v":6405885.3220160669},{"$f":"$FA85*Energia!W85*(1-$D85)*1000*$EL85","v":6484108.7796236752},{"$f":"$FA85*Energia!X85*(1-$D85)*1000*$EL85","v":6548813.8935189182},{"$f":"SUMPRODUCT(FC85:FF85,Params!$B$19:$E$19)","v":21117836.011160612},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL85&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ85*Energia!K85*1000*FM85","v":0},{"$f":"$FK85*Potencia!K85*12*1000*$FM85","v":4614534.8758804575},null,{"$f":"$FJ85*Energia!Y85*1000*FM85","v":0},1,0,null,{"$f":"$FS85*Energia!Y85*(1-$D85)*1000*FM85","v":0},{"$f":"$FK85*Potencia!K85*(1-$D85)*12*1000*$FM85","v":4614534.8758804575},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY85*Energia!U85*(1-$D85)*1000*$FM85","v":0},{"$f":"$FY85*Energia!V85*(1-$D85)*1000*$FM85","v":0},{"$f":"$FY85*Energia!W85*(1-$D85)*1000*$FM85","v":0},{"$f":"$FY85*Energia!X85*(1-$D85)*1000*$FM85","v":0},{"$f":"SUMPRODUCT(GB85:GE85,Params!$B$19:$E$19)","v":0},{"$f":"$FZ85*Potencia!G85*(1-$D85)*12*1000*$FM85","v":1377186.3439979106},{"$f":"$FZ85*Potencia!H85*(1-$D85)*12*1000*$FM85","v":1400096.1705753035},{"$f":"$FZ85*Potencia!I85*(1-$D85)*12*1000*$FM85","v":1417193.0054295219},{"$f":"$FZ85*Potencia!J85*(1-$D85)*12*1000*$FM85","v":1431335.2164787913},{"$f":"SUMPRODUCT(GG85:GJ85,Params!$B$19:$E$19)","v":4615599.5375761511},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP85*Energia!G85*1000/2*GQ85","v":983751.46101029962},null,{"$f":"$GP85*Energia!U85*1000/2*GQ85","v":983751.46101029962},1,4.6431092347196251E-3,null,{"$f":"$GV85*Energia!U85*(1-$D85)*1000/2*GQ85","v":983751.46101029962},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA85*Energia!U85*(1-$D85)*1000/2*$GQ85","v":984002.74728493241},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL85&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ85*Energia!G85*1000/2*HM85","v":1103599.3888716924},{"$f":"$HK85*Potencia!G85*12*1000/2*$HM85","v":2017565.8304955175},null,{"$f":"$HJ85*Energia!U85*1000/2*HM85","v":1103599.3888716924},1,5.2087673736602872E-3,null,{"$f":"$HS85*Energia!U85*(1-$D85)*1000/2*HM85","v":1103599.3888716924},{"$f":"$HK85*Potencia!G85*(1-$D85)*12*1000/2*$HM85","v":2017565.8304955175},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY85*Energia!U85*(1-$D85)*1000/2*$HM85","v":1103852.0408564303},null,null,null,null,{"$f":"$HZ85*Potencia!G85*(1-$D85)*12*1000/2*$HM85","v":2018027.7209392367},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO85&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN85*Energia!G85*1000/2*IP85","v":18092762.868719},null,{"$f":"$IN85*Energia!U85*1000/2*IP85","v":18092762.868719},1,8.5394205433827558E-2,null,{"$f":"IW84","v":1},{"$f":"$IU85*Energia!U85*1000/2*IW85*$IP85","v":18092762.868719},0.9679004462472558,8.2653089546331535E-2,null,{"$f":"$IZ85*Energia!U85*(1-$D85)*1000/2*IP85","v":17511993.254478902},1.0002479531667503,null,8.2673583641626247E-2,null,{"$f":"$JE85*Energia!U85*(1-$D85)*1000/2*$IP85","v":17516335.408662461},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A85,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP85&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN85*Energia!G85*1000/2*JQ85","v":8749745.6079334226},{"$f":"$JO85*Potencia!G85*12*1000/2*$JQ85","v":2686589.2803779203},null,{"$f":"$JN85*Energia!U85*1000/2*JQ85","v":8749745.6079334226},1,4.1297041218033639E-2,null,null,{"$f":"JZ84","v":1.510511600452654},null,null,null,1,{"$f":"$JW85*Energia!U85*1000/2*IF(JZ85<>0,JZ85,IF(JY85<>0,JY85*KD85,1))*JQ85","v":13216592.241793094},{"$f":"$JO85*Potencia!G85*12*1000/2*IF(JZ85=0,1,JZ85)*JQ85","v":4058124.2736625965},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH85*Energia!$U85*1000/2*JQ85","v":13216592.241793094},{"$f":"$KI85*Potencia!$G85*12*1000/2*JQ85","v":4058124.273662596},null,{"$f":"$KH85*Energia!U85*(1-$D85)*1000/2*JQ85","v":13216592.241793094},{"$f":"$KI85*Potencia!G85*(1-$D85)*12*1000/2*$JQ85","v":4058124.273662596},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ85*Energia!U85*(1-$D85)*1000/2*$JQ85","v":13219778.988995757},null,null,null,null,{"$f":"$KR85*Potencia!G85*(1-$D85)*12*1000/2*$JQ85","v":4059102.7570674377},null,null,null,null,null,null,0.14506828427233365,null,0,"BTD_0_1"]
["BTD","BTD_1 Agro","Agro",{"$f":"IF(C86=0,0,IF(A86=0,0,INDEX(Params!$B$5:$G$15,MATCH(C86,Params!$A$5:$A$15,0),MATCH(A86,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G86&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E86*Energia!K86*1000*H86","v":0},{"$f":"$F86*Potencia!K86*12*1000*$I86","v":130186.39656950512},null,{"$f":"$E86*Energia!Y86*1000*H86","v":0},1,0,null,{"$f":"$O86*Energia!Y86*(1-$D86)*1000*H86","v":0},{"$f":"$F86*Potencia!K86*(1-$D86)*12*1000*$I86","v":123677.07674102984},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U86*Energia!U86*(1-$D86)*1000*$H86","v":0},{"$f":"$U86*Energia!V86*(1-$D86)*1000*$H86","v":0},{"$f":"$U86*Energia!W86*(1-$D86)*1000*$H86","v":0},{"$f":"$U86*Energia!X86*(1-$D86)*1000*$H86","v":0},{"$f":"SUMPRODUCT(X86:AA86,Params!$B$19:$E$19)","v":0},{"$f":"$V86*Potencia!G86*(1-$D86)*12*1000*$I86","v":36910.83526846944},{"$f":"$V86*Potencia!H86*(1-$D86)*12*1000*$I86","v":37524.855904465985},{"$f":"$V86*Potencia!I86*(1-$D86)*12*1000*$I86","v":37983.07890215006},{"$f":"$V86*Potencia!J86*(1-$D86)*12*1000*$I86","v":38362.113173471807},{"$f":"SUMPRODUCT(AC86:AF86,Params!$B$19:$E$19)","v":123705.5790882541},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK86*Energia!K86*1000*AM86","v":0},{"$f":"$AL86*Clientes!K86*12","v":1913.7867117054107},null,{"$f":"$AK86*Energia!Y86*1000*AM86","v":0},1,0,null,{"$f":"$AS86*Energia!Y86*(1-$D86)*1000*AM86","v":0},{"$f":"$AL86*Clientes!K86*(1-$D86)*12","v":1818.0973761201399},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY86*Energia!U86*(1-$D86)*1000*$AM86","v":0},{"$f":"$AY86*Energia!V86*(1-$D86)*1000*$AM86","v":0},{"$f":"$AY86*Energia!W86*(1-$D86)*1000*$AM86","v":0},{"$f":"$AY86*Energia!X86*(1-$D86)*1000*$AM86","v":0},{"$f":"SUMPRODUCT(BB86:BE86,Params!$B$19:$E$19)","v":0},{"$f":"$AZ86*Clientes!G86*(1-$D86)*12","v":508.14667126076193},{"$f":"$AZ86*Clientes!H86*(1-$D86)*12","v":571.66500516835708},{"$f":"$AZ86*Clientes!I86*(1-$D86)*12","v":571.66500516835708},{"$f":"$AZ86*Clientes!J86*(1-$D86)*12","v":571.66500516835708},{"$f":"SUMPRODUCT(BG86:BJ86,Params!$B$19:$E$19)","v":1818.6795838124322},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO86*Clientes!Q86","v":61.732723706039785},null,71.849999999999994,null,{"$f":"$BS86*Clientes!M86","v":0},{"$f":"$BS86*Clientes!N86","v":71.849999999999994},{"$f":"$BS86*Clientes!O86","v":0},{"$f":"$BS86*Clientes!P86","v":0},{"$f":"SUMPRODUCT(BU86:BX86,Params!$B$19:$E$19)","v":61.732723706039785},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB86*Energia!K86*1000*CC86","v":10308.114858282437},null,{"$f":"$CB86*Energia!Y86*1000*CC86","v":10308.114858282437},1,4.7714051341846333E-3,null,{"$f":"$CH86*Energia!Y86*(1-$D86)*1000*CC86","v":9792.7091153683141},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM86*Energia!U86*(1-$D86)*1000*$CC86","v":2922.5616386057782},{"$f":"$CM86*Energia!V86*(1-$D86)*1000*$CC86","v":2971.179155468335},{"$f":"$CM86*Energia!W86*(1-$D86)*1000*$CC86","v":3007.4607769818517},{"$f":"$CM86*Energia!X86*(1-$D86)*1000*$CC86","v":3037.4723173066554},{"$f":"SUMPRODUCT(CO86:CR86,Params!$B$19:$E$19)","v":9794.8793977491678},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV86*Energia!K86*1000*CW86","v":5030.2635823782866},null,{"$f":"$CV86*Energia!Y86*1000*CW86","v":5030.2635823782866},1,2.3284010523007422E-3,null,{"$f":"$DB86*Energia!Y86*(1-$D86)*1000*CW86","v":4778.7504032593724},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG86*Energia!U86*(1-$D86)*1000*$CW86","v":1426.1827288548484},{"$f":"$DG86*Energia!V86*(1-$D86)*1000*$CW86","v":1449.9076220968827},{"$f":"$DG86*Energia!W86*(1-$D86)*1000*$CW86","v":1467.6127138540278},{"$f":"$DG86*Energia!X86*(1-$D86)*1000*$CW86","v":1482.2580646696172},{"$f":"SUMPRODUCT(DI86:DL86,Params!$B$19:$E$19)","v":4779.8094807506459},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP86*Energia!G86*1000/2*DQ86","v":485.5601672134855},null,{"$f":"$DP86*Energia!U86*1000/2*DQ86","v":485.5601672134855},1,1.50652209665633E-3,null,{"$f":"$DV86*Energia!U86*(1-$D86)*1000/2*DQ86","v":461.28215885281122},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA86*Energia!U86*(1-$D86)*1000/2*$DQ86","v":461.38438924995319},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK86&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ86*Energia!K86*1000*EL86","v":32117.684784660833},null,{"$f":"$EJ86*Energia!Y86*1000*EL86","v":32117.684784660833},1,1.4866586974098643E-2,null,1,{"$f":"$EQ86*Energia!Y86*1000*ES86*EL86","v":32117.684784660833},1,1.4866586974098643E-2,null,{"$f":"$EV86*Energia!Y86*(1-$D86)*1000*EL86","v":30511.800545427788},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA86*Energia!U86*(1-$D86)*1000*$EL86","v":9106.0213009813506},{"$f":"$FA86*Energia!V86*(1-$D86)*1000*$EL86","v":9257.5021588367417},{"$f":"$FA86*Energia!W86*(1-$D86)*1000*$EL86","v":9370.5472402379473},{"$f":"$FA86*Energia!X86*(1-$D86)*1000*$EL86","v":9464.0562091722331},{"$f":"SUMPRODUCT(FC86:FF86,Params!$B$19:$E$19)","v":30518.562639793272},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL86&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ86*Energia!K86*1000*FM86","v":0},{"$f":"$FK86*Potencia!K86*12*1000*$FM86","v":5138.6169162832348},null,{"$f":"$FJ86*Energia!Y86*1000*FM86","v":0},1,0,null,{"$f":"$FS86*Energia!Y86*(1-$D86)*1000*FM86","v":0},{"$f":"$FK86*Potencia!K86*(1-$D86)*12*1000*$FM86","v":4881.6860704690725},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY86*Energia!U86*(1-$D86)*1000*$FM86","v":0},{"$f":"$FY86*Energia!V86*(1-$D86)*1000*$FM86","v":0},{"$f":"$FY86*Energia!W86*(1-$D86)*1000*$FM86","v":0},{"$f":"$FY86*Energia!X86*(1-$D86)*1000*$FM86","v":0},{"$f":"SUMPRODUCT(GB86:GE86,Params!$B$19:$E$19)","v":0},{"$f":"$FZ86*Potencia!G86*(1-$D86)*12*1000*$FM86","v":1456.9163681208663},{"$f":"$FZ86*Potencia!H86*(1-$D86)*12*1000*$FM86","v":1481.1525228553953},{"$f":"$FZ86*Potencia!I86*(1-$D86)*12*1000*$FM86","v":1499.2391519094288},{"$f":"$FZ86*Potencia!J86*(1-$D86)*12*1000*$FM86","v":1514.2001038887288},{"$f":"SUMPRODUCT(GG86:GJ86,Params!$B$19:$E$19)","v":4882.8123690689154},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP86*Energia!G86*1000/2*GQ86","v":1496.4990566051031},null,{"$f":"$GP86*Energia!U86*1000/2*GQ86","v":1496.4990566051031},1,4.6431092347196251E-3,null,{"$f":"$GV86*Energia!U86*(1-$D86)*1000/2*GQ86","v":1421.6741037748479},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA86*Energia!U86*(1-$D86)*1000/2*$GQ86","v":1422.0372515854879},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL86&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ86*Energia!G86*1000/2*HM86","v":1678.8137144115149},{"$f":"$HK86*Potencia!G86*12*1000/2*$HM86","v":2246.7048543697852},null,{"$f":"$HJ86*Energia!U86*1000/2*HM86","v":1678.8137144115149},1,5.2087673736602872E-3,null,{"$f":"$HS86*Energia!U86*(1-$D86)*1000/2*HM86","v":1594.8730286909392},{"$f":"$HK86*Potencia!G86*(1-$D86)*12*1000/2*$HM86","v":2134.3696116512956},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY86*Energia!U86*(1-$D86)*1000/2*$HM86","v":1595.2381501654224},null,null,null,null,{"$f":"$HZ86*Potencia!G86*(1-$D86)*12*1000/2*$HM86","v":2134.8582425113582},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO86&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN86*Energia!G86*1000/2*IP86","v":27523.011286419169},null,{"$f":"$IN86*Energia!U86*1000/2*IP86","v":27523.011286419169},1,8.5394205433827558E-2,null,1,{"$f":"$IU86*Energia!U86*1000/2*IW86*$IP86","v":27523.011286419169},0.9679004462472558,8.2653089546331535E-2,null,{"$f":"$IZ86*Energia!U86*(1-$D86)*1000/2*IP86","v":25307.558160883702},1.0002479531667503,null,8.2673583641626247E-2,null,{"$f":"$JE86*Energia!U86*(1-$D86)*1000/2*$IP86","v":25313.833250072414},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A86,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP86&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN86*Energia!G86*1000/2*JQ86","v":13310.258298737024},{"$f":"$JO86*Potencia!G86*12*1000/2*$JQ86","v":2991.7106478951705},null,{"$f":"$JN86*Energia!U86*1000/2*JQ86","v":13310.258298737024},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW86*Energia!U86*1000/2*IF(JZ86<>0,JZ86,IF(JY86<>0,JY86*KD86,1))*JQ86","v":20105.299565263482},{"$f":"$JO86*Potencia!G86*12*1000/2*IF(JZ86=0,1,JZ86)*JQ86","v":4519.0136388433802},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH86*Energia!$U86*1000/2*JQ86","v":20105.299565263478},{"$f":"$KI86*Potencia!$G86*12*1000/2*JQ86","v":4519.0136388433793},null,{"$f":"$KH86*Energia!U86*(1-$D86)*1000/2*JQ86","v":19100.034587000304},{"$f":"$KI86*Potencia!G86*(1-$D86)*12*1000/2*$JQ86","v":4293.0629569012099},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ86*Energia!U86*(1-$D86)*1000/2*$JQ86","v":19104.63993311959},null,null,null,null,{"$f":"$KR86*Potencia!G86*(1-$D86)*12*1000/2*$JQ86","v":4294.0980880544203},null,null,null,null,null,null,0.14506828427233365,null,0,"BTD_0_1"]
["BTD","BTD_1 Jub. 1","Jub. 1",{"$f":"IF(C87=0,0,IF(A87=0,0,INDEX(Params!$B$5:$G$15,MATCH(C87,Params!$A$5:$A$15,0),MATCH(A87,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G87&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E87*Energia!K87*1000*H87","v":0},{"$f":"$F87*Potencia!K87*12*1000*$I87","v":0},null,{"$f":"$E87*Energia!Y87*1000*H87","v":0},1,0,null,{"$f":"$O87*Energia!Y87*(1-$D87)*1000*H87","v":0},{"$f":"$F87*Potencia!K87*(1-$D87)*12*1000*$I87","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U87*Energia!U87*(1-$D87)*1000*$H87","v":0},{"$f":"$U87*Energia!V87*(1-$D87)*1000*$H87","v":0},{"$f":"$U87*Energia!W87*(1-$D87)*1000*$H87","v":0},{"$f":"$U87*Energia!X87*(1-$D87)*1000*$H87","v":0},{"$f":"SUMPRODUCT(X87:AA87,Params!$B$19:$E$19)","v":0},{"$f":"$V87*Potencia!G87*(1-$D87)*12*1000*$I87","v":0},{"$f":"$V87*Potencia!H87*(1-$D87)*12*1000*$I87","v":0},{"$f":"$V87*Potencia!I87*(1-$D87)*12*1000*$I87","v":0},{"$f":"$V87*Potencia!J87*(1-$D87)*12*1000*$I87","v":0},{"$f":"SUMPRODUCT(AC87:AF87,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK87*Energia!K87*1000*AM87","v":0},{"$f":"$AL87*Clientes!K87*12","v":0},null,{"$f":"$AK87*Energia!Y87*1000*AM87","v":0},1,0,null,{"$f":"$AS87*Energia!Y87*(1-$D87)*1000*AM87","v":0},{"$f":"$AL87*Clientes!K87*(1-$D87)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY87*Energia!U87*(1-$D87)*1000*$AM87","v":0},{"$f":"$AY87*Energia!V87*(1-$D87)*1000*$AM87","v":0},{"$f":"$AY87*Energia!W87*(1-$D87)*1000*$AM87","v":0},{"$f":"$AY87*Energia!X87*(1-$D87)*1000*$AM87","v":0},{"$f":"SUMPRODUCT(BB87:BE87,Params!$B$19:$E$19)","v":0},{"$f":"$AZ87*Clientes!G87*(1-$D87)*12","v":0},{"$f":"$AZ87*Clientes!H87*(1-$D87)*12","v":0},{"$f":"$AZ87*Clientes!I87*(1-$D87)*12","v":0},{"$f":"$AZ87*Clientes!J87*(1-$D87)*12","v":0},{"$f":"SUMPRODUCT(BG87:BJ87,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO87*Clientes!Q87","v":0},null,71.849999999999994,null,{"$f":"$BS87*Clientes!M87","v":0},{"$f":"$BS87*Clientes!N87","v":0},{"$f":"$BS87*Clientes!O87","v":0},{"$f":"$BS87*Clientes!P87","v":0},{"$f":"SUMPRODUCT(BU87:BX87,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB87*Energia!K87*1000*CC87","v":932.79072693906357},null,{"$f":"$CB87*Energia!Y87*1000*CC87","v":932.79072693906357},1,4.7714051341846333E-3,null,{"$f":"$CH87*Energia!Y87*(1-$D87)*1000*CC87","v":932.79072693906357},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM87*Energia!U87*(1-$D87)*1000*$CC87","v":278.38449639242367},{"$f":"$CM87*Energia!V87*(1-$D87)*1000*$CC87","v":283.01548954885533},{"$f":"$CM87*Energia!W87*(1-$D87)*1000*$CC87","v":286.47144435231309},{"$f":"$CM87*Energia!X87*(1-$D87)*1000*$CC87","v":289.3301513951069},{"$f":"SUMPRODUCT(CO87:CR87,Params!$B$19:$E$19)","v":932.9974541333313},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV87*Energia!K87*1000*CW87","v":455.19314522690166},null,{"$f":"$CV87*Energia!Y87*1000*CW87","v":455.19314522690166},1,2.3284010523007422E-3,null,{"$f":"$DB87*Energia!Y87*(1-$D87)*1000*CW87","v":455.19314522690166},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG87*Energia!U87*(1-$D87)*1000*$CW87","v":135.84902897898613},{"$f":"$DG87*Energia!V87*(1-$D87)*1000*$CW87","v":138.10891030018848},{"$f":"$DG87*Energia!W87*(1-$D87)*1000*$CW87","v":139.79538390173269},{"$f":"$DG87*Energia!X87*(1-$D87)*1000*$CW87","v":141.19040618541433},{"$f":"SUMPRODUCT(DI87:DL87,Params!$B$19:$E$19)","v":455.29402616304844},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP87*Energia!G87*1000/2*DQ87","v":43.93878294669954},null,{"$f":"$DP87*Energia!U87*1000/2*DQ87","v":43.93878294669954},1,1.50652209665633E-3,null,{"$f":"$DV87*Energia!U87*(1-$D87)*1000/2*DQ87","v":43.93878294669954},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA87*Energia!U87*(1-$D87)*1000/2*$DQ87","v":43.948520759325433},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK87&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ87*Energia!K87*1000*EL87","v":2906.3586261664273},null,{"$f":"$EJ87*Energia!Y87*1000*EL87","v":2906.3586261664273},1,1.4866586974098643E-2,null,1,{"$f":"$EQ87*Energia!Y87*1000*ES87*EL87","v":2906.3586261664273},1,1.4866586974098643E-2,null,{"$f":"$EV87*Energia!Y87*(1-$D87)*1000*EL87","v":2906.3586261664273},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA87*Energia!U87*(1-$D87)*1000*$EL87","v":867.3812454548256},{"$f":"$FA87*Energia!V87*(1-$D87)*1000*$EL87","v":881.81034141301473},{"$f":"$FA87*Energia!W87*(1-$D87)*1000*$EL87","v":892.57829157009962},{"$f":"$FA87*Energia!X87*(1-$D87)*1000*$EL87","v":901.48535682445788},{"$f":"SUMPRODUCT(FC87:FF87,Params!$B$19:$E$19)","v":2907.0027399499068},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL87&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ87*Energia!K87*1000*FM87","v":0},{"$f":"$FK87*Potencia!K87*12*1000*$FM87","v":0},null,{"$f":"$FJ87*Energia!Y87*1000*FM87","v":0},1,0,null,{"$f":"$FS87*Energia!Y87*(1-$D87)*1000*FM87","v":0},{"$f":"$FK87*Potencia!K87*(1-$D87)*12*1000*$FM87","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY87*Energia!U87*(1-$D87)*1000*$FM87","v":0},{"$f":"$FY87*Energia!V87*(1-$D87)*1000*$FM87","v":0},{"$f":"$FY87*Energia!W87*(1-$D87)*1000*$FM87","v":0},{"$f":"$FY87*Energia!X87*(1-$D87)*1000*$FM87","v":0},{"$f":"SUMPRODUCT(GB87:GE87,Params!$B$19:$E$19)","v":0},{"$f":"$FZ87*Potencia!G87*(1-$D87)*12*1000*$FM87","v":0},{"$f":"$FZ87*Potencia!H87*(1-$D87)*12*1000*$FM87","v":0},{"$f":"$FZ87*Potencia!I87*(1-$D87)*12*1000*$FM87","v":0},{"$f":"$FZ87*Potencia!J87*(1-$D87)*12*1000*$FM87","v":0},{"$f":"SUMPRODUCT(GG87:GJ87,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP87*Energia!G87*1000/2*GQ87","v":135.41956624131845},null,{"$f":"$GP87*Energia!U87*1000/2*GQ87","v":135.41956624131845},1,4.6431092347196251E-3,null,{"$f":"$GV87*Energia!U87*(1-$D87)*1000/2*GQ87","v":135.41956624131845},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA87*Energia!U87*(1-$D87)*1000/2*$GQ87","v":135.45415737501619},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL87&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ87*Energia!G87*1000/2*HM87","v":151.91738611671957},{"$f":"$HK87*Potencia!G87*12*1000/2*$HM87","v":0},null,{"$f":"$HJ87*Energia!U87*1000/2*HM87","v":151.91738611671957},1,5.2087673736602872E-3,null,{"$f":"$HS87*Energia!U87*(1-$D87)*1000/2*HM87","v":151.91738611671957},{"$f":"$HK87*Potencia!G87*(1-$D87)*12*1000/2*$HM87","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY87*Energia!U87*(1-$D87)*1000/2*$HM87","v":151.9521652489895},null,null,null,null,{"$f":"$HZ87*Potencia!G87*(1-$D87)*12*1000/2*$HM87","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO87&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN87*Energia!G87*1000/2*IP87","v":2490.582425435714},null,{"$f":"$IN87*Energia!U87*1000/2*IP87","v":2490.582425435714},1,8.5394205433827558E-2,null,1,{"$f":"$IU87*Energia!U87*1000/2*IW87*$IP87","v":2490.582425435714},0.9679004462472558,8.2653089546331535E-2,null,{"$f":"$IZ87*Energia!U87*(1-$D87)*1000/2*IP87","v":2410.6358409948007},1.0002479531667503,null,8.2673583641626247E-2,null,{"$f":"$JE87*Energia!U87*(1-$D87)*1000/2*$IP87","v":2411.2335657854574},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A87,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP87&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN87*Energia!G87*1000/2*JQ87","v":1204.4574284355954},{"$f":"$JO87*Potencia!G87*12*1000/2*$JQ87","v":0},null,{"$f":"$JN87*Energia!U87*1000/2*JQ87","v":1204.4574284355954},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW87*Energia!U87*1000/2*IF(JZ87<>0,JZ87,IF(JY87<>0,JY87*KD87,1))*JQ87","v":1819.3469179033391},{"$f":"$JO87*Potencia!G87*12*1000/2*IF(JZ87=0,1,JZ87)*JQ87","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH87*Energia!$U87*1000/2*JQ87","v":1819.3469179033391},{"$f":"$KI87*Potencia!$G87*12*1000/2*JQ87","v":0},null,{"$f":"$KH87*Energia!U87*(1-$D87)*1000/2*JQ87","v":1819.3469179033391},{"$f":"$KI87*Potencia!G87*(1-$D87)*12*1000/2*$JQ87","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ87*Energia!U87*(1-$D87)*1000/2*$JQ87","v":1819.7855936675023},null,null,null,null,{"$f":"$KR87*Potencia!G87*(1-$D87)*12*1000/2*$JQ87","v":0},null,null,null,null,null,null,0.14506828427233365,null,0,"BTD_0_1"]
["BTD","BTD_1 Jub. 2","Jub. 2",{"$f":"IF(C88=0,0,IF(A88=0,0,INDEX(Params!$B$5:$G$15,MATCH(C88,Params!$A$5:$A$15,0),MATCH(A88,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G88&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E88*Energia!K88*1000*H88","v":0},{"$f":"$F88*Potencia!K88*12*1000*$I88","v":84549.098879088182},null,{"$f":"$E88*Energia!Y88*1000*H88","v":0},1,0,null,{"$f":"$O88*Energia!Y88*(1-$D88)*1000*H88","v":0},{"$f":"$F88*Potencia!K88*(1-$D88)*12*1000*$I88","v":84549.098879088182},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U88*Energia!U88*(1-$D88)*1000*$H88","v":0},{"$f":"$U88*Energia!V88*(1-$D88)*1000*$H88","v":0},{"$f":"$U88*Energia!W88*(1-$D88)*1000*$H88","v":0},{"$f":"$U88*Energia!X88*(1-$D88)*1000*$H88","v":0},{"$f":"SUMPRODUCT(X88:AA88,Params!$B$19:$E$19)","v":0},{"$f":"$V88*Potencia!G88*(1-$D88)*12*1000*$I88","v":25233.276392505806},{"$f":"$V88*Potencia!H88*(1-$D88)*12*1000*$I88","v":25653.03802363959},{"$f":"$V88*Potencia!I88*(1-$D88)*12*1000*$I88","v":25966.292044196576},{"$f":"$V88*Potencia!J88*(1-$D88)*12*1000*$I88","v":26225.410442924982},{"$f":"SUMPRODUCT(AC88:AF88,Params!$B$19:$E$19)","v":84568.583878550082},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK88*Energia!K88*1000*AM88","v":0},{"$f":"$AL88*Clientes!K88*12","v":1913.7867117054107},null,{"$f":"$AK88*Energia!Y88*1000*AM88","v":0},1,0,null,{"$f":"$AS88*Energia!Y88*(1-$D88)*1000*AM88","v":0},{"$f":"$AL88*Clientes!K88*(1-$D88)*12","v":1913.7867117054107},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY88*Energia!U88*(1-$D88)*1000*$AM88","v":0},{"$f":"$AY88*Energia!V88*(1-$D88)*1000*$AM88","v":0},{"$f":"$AY88*Energia!W88*(1-$D88)*1000*$AM88","v":0},{"$f":"$AY88*Energia!X88*(1-$D88)*1000*$AM88","v":0},{"$f":"SUMPRODUCT(BB88:BE88,Params!$B$19:$E$19)","v":0},{"$f":"$AZ88*Clientes!G88*(1-$D88)*12","v":534.89123290606517},{"$f":"$AZ88*Clientes!H88*(1-$D88)*12","v":601.75263701932329},{"$f":"$AZ88*Clientes!I88*(1-$D88)*12","v":601.75263701932329},{"$f":"$AZ88*Clientes!J88*(1-$D88)*12","v":601.75263701932329},{"$f":"SUMPRODUCT(BG88:BJ88,Params!$B$19:$E$19)","v":1914.3995619078235},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO88*Clientes!Q88","v":0},null,71.849999999999994,null,{"$f":"$BS88*Clientes!M88","v":0},{"$f":"$BS88*Clientes!N88","v":0},{"$f":"$BS88*Clientes!O88","v":0},{"$f":"$BS88*Clientes!P88","v":0},{"$f":"SUMPRODUCT(BU88:BX88,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB88*Energia!K88*1000*CC88","v":6217.6331892531971},null,{"$f":"$CB88*Energia!Y88*1000*CC88","v":6217.6331892531971},1,4.7714051341846333E-3,null,{"$f":"$CH88*Energia!Y88*(1-$D88)*1000*CC88","v":6217.6331892531971},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM88*Energia!U88*(1-$D88)*1000*$CC88","v":1855.6066587657494},{"$f":"$CM88*Energia!V88*(1-$D88)*1000*$CC88","v":1886.4751225240889},{"$f":"$CM88*Energia!W88*(1-$D88)*1000*$CC88","v":1909.5112212608872},{"$f":"$CM88*Energia!X88*(1-$D88)*1000*$CC88","v":1928.5662903930097},{"$f":"SUMPRODUCT(CO88:CR88,Params!$B$19:$E$19)","v":6219.0111552074868},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV88*Energia!K88*1000*CW88","v":3034.1468086530672},null,{"$f":"$CV88*Energia!Y88*1000*CW88","v":3034.1468086530672},1,2.3284010523007422E-3,null,{"$f":"$DB88*Energia!Y88*(1-$D88)*1000*CW88","v":3034.1468086530672},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG88*Energia!U88*(1-$D88)*1000*$CW88","v":905.51868378805443},{"$f":"$DG88*Energia!V88*(1-$D88)*1000*$CW88","v":920.58220521969395},{"$f":"$DG88*Energia!W88*(1-$D88)*1000*$CW88","v":931.82360581998716},{"$f":"$DG88*Energia!X88*(1-$D88)*1000*$CW88","v":941.12230122965263},{"$f":"SUMPRODUCT(DI88:DL88,Params!$B$19:$E$19)","v":3034.8192431430698},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP88*Energia!G88*1000/2*DQ88","v":292.87945007909423},null,{"$f":"$DP88*Energia!U88*1000/2*DQ88","v":292.87945007909423},1,1.50652209665633E-3,null,{"$f":"$DV88*Energia!U88*(1-$D88)*1000/2*DQ88","v":292.87945007909423},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA88*Energia!U88*(1-$D88)*1000/2*$DQ88","v":292.94435868637862},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK88&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ88*Energia!K88*1000*EL88","v":19372.696717540595},null,{"$f":"$EJ88*Energia!Y88*1000*EL88","v":19372.696717540595},1,1.4866586974098643E-2,null,1,{"$f":"$EQ88*Energia!Y88*1000*ES88*EL88","v":19372.696717540595},1,1.4866586974098643E-2,null,{"$f":"$EV88*Energia!Y88*(1-$D88)*1000*EL88","v":19372.696717540595},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA88*Energia!U88*(1-$D88)*1000*$EL88","v":5781.6381142348237},{"$f":"$FA88*Energia!V88*(1-$D88)*1000*$EL88","v":5877.8170569811264},{"$f":"$FA88*Energia!W88*(1-$D88)*1000*$EL88","v":5949.5921747469465},{"$f":"$FA88*Energia!X88*(1-$D88)*1000*$EL88","v":6008.9633315830279},{"$f":"SUMPRODUCT(FC88:FF88,Params!$B$19:$E$19)","v":19376.990138478599},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL88&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ88*Energia!K88*1000*FM88","v":0},{"$f":"$FK88*Potencia!K88*12*1000*$FM88","v":3337.2567426784108},null,{"$f":"$FJ88*Energia!Y88*1000*FM88","v":0},1,0,null,{"$f":"$FS88*Energia!Y88*(1-$D88)*1000*FM88","v":0},{"$f":"$FK88*Potencia!K88*(1-$D88)*12*1000*$FM88","v":3337.2567426784108},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY88*Energia!U88*(1-$D88)*1000*$FM88","v":0},{"$f":"$FY88*Energia!V88*(1-$D88)*1000*$FM88","v":0},{"$f":"$FY88*Energia!W88*(1-$D88)*1000*$FM88","v":0},{"$f":"$FY88*Energia!X88*(1-$D88)*1000*$FM88","v":0},{"$f":"SUMPRODUCT(GB88:GE88,Params!$B$19:$E$19)","v":0},{"$f":"$FZ88*Potencia!G88*(1-$D88)*12*1000*$FM88","v":995.98866105757384},{"$f":"$FZ88*Potencia!H88*(1-$D88)*12*1000*$FM88","v":1012.5571723540477},{"$f":"$FZ88*Potencia!I88*(1-$D88)*12*1000*$FM88","v":1024.9216963917631},{"$f":"$FZ88*Potencia!J88*(1-$D88)*12*1000*$FM88","v":1035.1494204094629},{"$f":"SUMPRODUCT(GG88:GJ88,Params!$B$19:$E$19)","v":3338.0267118125034},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP88*Energia!G88*1000/2*GQ88","v":902.65604622728847},null,{"$f":"$GP88*Energia!U88*1000/2*GQ88","v":902.65604622728847},1,4.6431092347196251E-3,null,{"$f":"$GV88*Energia!U88*(1-$D88)*1000/2*GQ88","v":902.65604622728847},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA88*Energia!U88*(1-$D88)*1000/2*$GQ88","v":902.88661775284254},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL88&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ88*Energia!G88*1000/2*HM88","v":1012.6243268342589},{"$f":"$HK88*Potencia!G88*12*1000/2*$HM88","v":1459.1145917678305},null,{"$f":"$HJ88*Energia!U88*1000/2*HM88","v":1012.6243268342589},1,5.2087673736602872E-3,null,{"$f":"$HS88*Energia!U88*(1-$D88)*1000/2*HM88","v":1012.6243268342589},{"$f":"$HK88*Potencia!G88*(1-$D88)*12*1000/2*$HM88","v":1459.1145917678305},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY88*Energia!U88*(1-$D88)*1000/2*$HM88","v":1012.8561514877958},null,null,null,null,{"$f":"$HZ88*Potencia!G88*(1-$D88)*12*1000/2*$HM88","v":1459.4486334511512},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO88&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN88*Energia!G88*1000/2*IP88","v":16601.288479544935},null,{"$f":"$IN88*Energia!U88*1000/2*IP88","v":16601.288479544935},1,8.5394205433827558E-2,null,1,{"$f":"$IU88*Energia!U88*1000/2*IW88*$IP88","v":16601.288479544935},0.9679004462472558,8.2653089546331535E-2,null,{"$f":"$IZ88*Energia!U88*(1-$D88)*1000/2*IP88","v":16068.394527630971},1.0002479531667503,null,8.2673583641626247E-2,null,{"$f":"$JE88*Energia!U88*(1-$D88)*1000/2*$IP88","v":16072.378736938688},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A88,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP88&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN88*Energia!G88*1000/2*JQ88","v":8028.4615464160161},{"$f":"$JO88*Potencia!G88*12*1000/2*$JQ88","v":1942.9559927289658},null,{"$f":"$JN88*Energia!U88*1000/2*JQ88","v":8028.4615464160161},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW88*Energia!U88*1000/2*IF(JZ88<>0,JZ88,IF(JY88<>0,JY88*KD88,1))*JQ88","v":12127.084299649447},{"$f":"$JO88*Potencia!G88*12*1000/2*IF(JZ88=0,1,JZ88)*JQ88","v":2934.8575661861055},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH88*Energia!$U88*1000/2*JQ88","v":12127.084299649447},{"$f":"$KI88*Potencia!$G88*12*1000/2*JQ88","v":2934.8575661861055},null,{"$f":"$KH88*Energia!U88*(1-$D88)*1000/2*JQ88","v":12127.084299649447},{"$f":"$KI88*Potencia!G88*(1-$D88)*12*1000/2*$JQ88","v":2934.8575661861055},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ88*Energia!U88*(1-$D88)*1000/2*$JQ88","v":12130.008347789946},null,null,null,null,{"$f":"$KR88*Potencia!G88*(1-$D88)*12*1000/2*$JQ88","v":2935.5652107111205},null,null,null,null,null,null,0.14506828427233365,null,0,"BTD_0_1"]
["BTD","BTD_1 Político","Part Político",{"$f":"IF(C89=0,0,IF(A89=0,0,INDEX(Params!$B$5:$G$15,MATCH(C89,Params!$A$5:$A$15,0),MATCH(A89,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G89&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E89*Energia!K89*1000*H89","v":0},{"$f":"$F89*Potencia!K89*12*1000*$I89","v":18735.311683434309},null,{"$f":"$E89*Energia!Y89*1000*H89","v":0},1,0,null,{"$f":"$O89*Energia!Y89*(1-$D89)*1000*H89","v":0},{"$f":"$F89*Potencia!K89*(1-$D89)*12*1000*$I89","v":9367.6558417171545},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U89*Energia!U89*(1-$D89)*1000*$H89","v":0},{"$f":"$U89*Energia!V89*(1-$D89)*1000*$H89","v":0},{"$f":"$U89*Energia!W89*(1-$D89)*1000*$H89","v":0},{"$f":"$U89*Energia!X89*(1-$D89)*1000*$H89","v":0},{"$f":"SUMPRODUCT(X89:AA89,Params!$B$19:$E$19)","v":0},{"$f":"$V89*Potencia!G89*(1-$D89)*12*1000*$I89","v":2795.7323275787685},{"$f":"$V89*Potencia!H89*(1-$D89)*12*1000*$I89","v":2842.2400083009775},{"$f":"$V89*Potencia!I89*(1-$D89)*12*1000*$I89","v":2876.9471298967801},{"$f":"$V89*Potencia!J89*(1-$D89)*12*1000*$I89","v":2905.6562706649843},{"$f":"SUMPRODUCT(AC89:AF89,Params!$B$19:$E$19)","v":9369.8146910893556},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK89*Energia!K89*1000*AM89","v":0},{"$f":"$AL89*Clientes!K89*12","v":219.7094000574865},null,{"$f":"$AK89*Energia!Y89*1000*AM89","v":0},1,0,null,{"$f":"$AS89*Energia!Y89*(1-$D89)*1000*AM89","v":0},{"$f":"$AL89*Clientes!K89*(1-$D89)*12","v":109.85470002874325},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY89*Energia!U89*(1-$D89)*1000*$AM89","v":0},{"$f":"$AY89*Energia!V89*(1-$D89)*1000*$AM89","v":0},{"$f":"$AY89*Energia!W89*(1-$D89)*1000*$AM89","v":0},{"$f":"$AY89*Energia!X89*(1-$D89)*1000*$AM89","v":0},{"$f":"SUMPRODUCT(BB89:BE89,Params!$B$19:$E$19)","v":0},{"$f":"$AZ89*Clientes!G89*(1-$D89)*12","v":33.430702056629073},{"$f":"$AZ89*Clientes!H89*(1-$D89)*12","v":33.430702056629073},{"$f":"$AZ89*Clientes!I89*(1-$D89)*12","v":33.430702056629073},{"$f":"$AZ89*Clientes!J89*(1-$D89)*12","v":33.430702056629073},{"$f":"SUMPRODUCT(BG89:BJ89,Params!$B$19:$E$19)","v":109.88987870081617},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO89*Clientes!Q89","v":0},null,71.849999999999994,null,{"$f":"$BS89*Clientes!M89","v":0},{"$f":"$BS89*Clientes!N89","v":0},{"$f":"$BS89*Clientes!O89","v":0},{"$f":"$BS89*Clientes!P89","v":0},{"$f":"SUMPRODUCT(BU89:BX89,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB89*Energia!K89*1000*CC89","v":1414.7326025242469},null,{"$f":"$CB89*Energia!Y89*1000*CC89","v":1414.7326025242469},1,4.7714051341846333E-3,null,{"$f":"$CH89*Energia!Y89*(1-$D89)*1000*CC89","v":707.36630126212344},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM89*Energia!U89*(1-$D89)*1000*$CC89","v":211.10824309758803},{"$f":"$CM89*Energia!V89*(1-$D89)*1000*$CC89","v":214.62007957454864},{"$f":"$CM89*Energia!W89*(1-$D89)*1000*$CC89","v":217.24084530050411},{"$f":"$CM89*Energia!X89*(1-$D89)*1000*$CC89","v":219.40869814128945},{"$f":"SUMPRODUCT(CO89:CR89,Params!$B$19:$E$19)","v":707.52306938444303},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV89*Energia!K89*1000*CW89","v":690.37627026080111},null,{"$f":"$CV89*Energia!Y89*1000*CW89","v":690.37627026080111},1,2.3284010523007422E-3,null,{"$f":"$DB89*Energia!Y89*(1-$D89)*1000*CW89","v":345.18813513040055},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG89*Energia!U89*(1-$D89)*1000*$CW89","v":103.01884697573117},{"$f":"$DG89*Energia!V89*(1-$D89)*1000*$CW89","v":104.73259031097629},{"$f":"$DG89*Energia!W89*(1-$D89)*1000*$CW89","v":106.01149945881397},{"$f":"$DG89*Energia!X89*(1-$D89)*1000*$CW89","v":107.06939135727258},{"$f":"SUMPRODUCT(DI89:DL89,Params!$B$19:$E$19)","v":345.26463650697838},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP89*Energia!G89*1000/2*DQ89","v":66.640487469160988},null,{"$f":"$DP89*Energia!U89*1000/2*DQ89","v":66.640487469160988},1,1.50652209665633E-3,null,{"$f":"$DV89*Energia!U89*(1-$D89)*1000/2*DQ89","v":33.320243734580494},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA89*Energia!U89*(1-$D89)*1000/2*$DQ89","v":33.327628242488466},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK89&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ89*Energia!K89*1000*EL89","v":4407.9772496857495},null,{"$f":"$EJ89*Energia!Y89*1000*EL89","v":4407.9772496857495},1,1.4866586974098643E-2,null,1,{"$f":"$EQ89*Energia!Y89*1000*ES89*EL89","v":4407.9772496857495},1,1.4866586974098643E-2,null,{"$f":"$EV89*Energia!Y89*(1-$D89)*1000*EL89","v":2203.9886248428747},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA89*Energia!U89*(1-$D89)*1000*$EL89","v":657.76411113657628},{"$f":"$FA89*Energia!V89*(1-$D89)*1000*$EL89","v":668.70617557153628},{"$f":"$FA89*Energia!W89*(1-$D89)*1000*$EL89","v":676.87187110732566},{"$f":"$FA89*Energia!X89*(1-$D89)*1000*$EL89","v":683.62639559188062},{"$f":"SUMPRODUCT(FC89:FF89,Params!$B$19:$E$19)","v":2204.4770777953463},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL89&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ89*Energia!K89*1000*FM89","v":0},{"$f":"$FK89*Potencia!K89*12*1000*$FM89","v":739.50575547987501},null,{"$f":"$FJ89*Energia!Y89*1000*FM89","v":0},1,0,null,{"$f":"$FS89*Energia!Y89*(1-$D89)*1000*FM89","v":0},{"$f":"$FK89*Potencia!K89*(1-$D89)*12*1000*$FM89","v":369.7528777399375},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY89*Energia!U89*(1-$D89)*1000*$FM89","v":0},{"$f":"$FY89*Energia!V89*(1-$D89)*1000*$FM89","v":0},{"$f":"$FY89*Energia!W89*(1-$D89)*1000*$FM89","v":0},{"$f":"$FY89*Energia!X89*(1-$D89)*1000*$FM89","v":0},{"$f":"SUMPRODUCT(GB89:GE89,Params!$B$19:$E$19)","v":0},{"$f":"$FZ89*Potencia!G89*(1-$D89)*12*1000*$FM89","v":110.35101642399259},{"$f":"$FZ89*Potencia!H89*(1-$D89)*12*1000*$FM89","v":112.18673216422688},{"$f":"$FZ89*Potencia!I89*(1-$D89)*12*1000*$FM89","v":113.55666522522377},{"$f":"$FZ89*Potencia!J89*(1-$D89)*12*1000*$FM89","v":114.68985055673025},{"$f":"SUMPRODUCT(GG89:GJ89,Params!$B$19:$E$19)","v":369.83818682013532},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP89*Energia!G89*1000/2*GQ89","v":205.38634213266636},null,{"$f":"$GP89*Energia!U89*1000/2*GQ89","v":205.38634213266636},1,4.6431092347196251E-3,null,{"$f":"$GV89*Energia!U89*(1-$D89)*1000/2*GQ89","v":102.69317106633318},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA89*Energia!U89*(1-$D89)*1000/2*$GQ89","v":102.71940267605397},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL89&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ89*Energia!G89*1000/2*HM89","v":230.40803561035804},{"$f":"$HK89*Potencia!G89*12*1000/2*$HM89","v":323.32652885764429},null,{"$f":"$HJ89*Energia!U89*1000/2*HM89","v":230.40803561035804},1,5.2087673736602872E-3,null,{"$f":"$HS89*Energia!U89*(1-$D89)*1000/2*HM89","v":115.20401780517902},{"$f":"$HK89*Potencia!G89*(1-$D89)*12*1000/2*$HM89","v":161.66326442882215},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY89*Energia!U89*(1-$D89)*1000/2*$HM89","v":115.23039198048372},null,null,null,null,{"$f":"$HZ89*Potencia!G89*(1-$D89)*12*1000/2*$HM89","v":161.70027472896282},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO89&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN89*Energia!G89*1000/2*IP89","v":3777.3833452441672},null,{"$f":"$IN89*Energia!U89*1000/2*IP89","v":3777.3833452441672},1,8.5394205433827558E-2,null,1,{"$f":"$IU89*Energia!U89*1000/2*IW89*$IP89","v":3777.3833452441672},0.9679004462472558,8.2653089546331535E-2,null,{"$f":"$IZ89*Energia!U89*(1-$D89)*1000/2*IP89","v":1828.0655127543907},1.0002479531667503,null,8.2673583641626247E-2,null,{"$f":"$JE89*Energia!U89*(1-$D89)*1000/2*$IP89","v":1828.5187873873053},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A89,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP89&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN89*Energia!G89*1000/2*JQ89","v":1826.7604331273199},{"$f":"$JO89*Potencia!G89*12*1000/2*$JQ89","v":430.54138475244133},null,{"$f":"$JN89*Energia!U89*1000/2*JQ89","v":1826.7604331273199},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW89*Energia!U89*1000/2*IF(JZ89<>0,JZ89,IF(JY89<>0,JY89*KD89,1))*JQ89","v":2759.3428254867313},{"$f":"$JO89*Potencia!G89*12*1000/2*IF(JZ89=0,1,JZ89)*JQ89","v":650.33775614351202},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH89*Energia!$U89*1000/2*JQ89","v":2759.3428254867313},{"$f":"$KI89*Potencia!$G89*12*1000/2*JQ89","v":650.33775614351214},null,{"$f":"$KH89*Energia!U89*(1-$D89)*1000/2*JQ89","v":1379.6714127433656},{"$f":"$KI89*Potencia!G89*(1-$D89)*12*1000/2*$JQ89","v":325.16887807175607},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ89*Energia!U89*(1-$D89)*1000/2*$JQ89","v":1380.0040751978561},null,null,null,null,{"$f":"$KR89*Potencia!G89*(1-$D89)*12*1000/2*$JQ89","v":325.24728186856169},null,null,null,null,null,null,0.14506828427233365,null,0,"BTD_0_1"]
["BTD","BTD_1 Discap.","Discapacitados",{"$f":"IF(C90=0,0,IF(A90=0,0,INDEX(Params!$B$5:$G$15,MATCH(C90,Params!$A$5:$A$15,0),MATCH(A90,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G90&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E90*Energia!K90*1000*H90","v":0},{"$f":"$F90*Potencia!K90*12*1000*$I90","v":0},null,{"$f":"$E90*Energia!Y90*1000*H90","v":0},1,0,null,{"$f":"$O90*Energia!Y90*(1-$D90)*1000*H90","v":0},{"$f":"$F90*Potencia!K90*(1-$D90)*12*1000*$I90","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U90*Energia!U90*(1-$D90)*1000*$H90","v":0},{"$f":"$U90*Energia!V90*(1-$D90)*1000*$H90","v":0},{"$f":"$U90*Energia!W90*(1-$D90)*1000*$H90","v":0},{"$f":"$U90*Energia!X90*(1-$D90)*1000*$H90","v":0},{"$f":"SUMPRODUCT(X90:AA90,Params!$B$19:$E$19)","v":0},{"$f":"$V90*Potencia!G90*(1-$D90)*12*1000*$I90","v":0},{"$f":"$V90*Potencia!H90*(1-$D90)*12*1000*$I90","v":0},{"$f":"$V90*Potencia!I90*(1-$D90)*12*1000*$I90","v":0},{"$f":"$V90*Potencia!J90*(1-$D90)*12*1000*$I90","v":0},{"$f":"SUMPRODUCT(AC90:AF90,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK90*Energia!K90*1000*AM90","v":0},{"$f":"$AL90*Clientes!K90*12","v":0},null,{"$f":"$AK90*Energia!Y90*1000*AM90","v":0},1,0,null,{"$f":"$AS90*Energia!Y90*(1-$D90)*1000*AM90","v":0},{"$f":"$AL90*Clientes!K90*(1-$D90)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY90*Energia!U90*(1-$D90)*1000*$AM90","v":0},{"$f":"$AY90*Energia!V90*(1-$D90)*1000*$AM90","v":0},{"$f":"$AY90*Energia!W90*(1-$D90)*1000*$AM90","v":0},{"$f":"$AY90*Energia!X90*(1-$D90)*1000*$AM90","v":0},{"$f":"SUMPRODUCT(BB90:BE90,Params!$B$19:$E$19)","v":0},{"$f":"$AZ90*Clientes!G90*(1-$D90)*12","v":0},{"$f":"$AZ90*Clientes!H90*(1-$D90)*12","v":0},{"$f":"$AZ90*Clientes!I90*(1-$D90)*12","v":0},{"$f":"$AZ90*Clientes!J90*(1-$D90)*12","v":0},{"$f":"SUMPRODUCT(BG90:BJ90,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO90*Clientes!Q90","v":0},null,71.849999999999994,null,{"$f":"$BS90*Clientes!M90","v":0},{"$f":"$BS90*Clientes!N90","v":0},{"$f":"$BS90*Clientes!O90","v":0},{"$f":"$BS90*Clientes!P90","v":0},{"$f":"SUMPRODUCT(BU90:BX90,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB90*Energia!K90*1000*CC90","v":0},null,{"$f":"$CB90*Energia!Y90*1000*CC90","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH90*Energia!Y90*(1-$D90)*1000*CC90","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM90*Energia!U90*(1-$D90)*1000*$CC90","v":0},{"$f":"$CM90*Energia!V90*(1-$D90)*1000*$CC90","v":0},{"$f":"$CM90*Energia!W90*(1-$D90)*1000*$CC90","v":0},{"$f":"$CM90*Energia!X90*(1-$D90)*1000*$CC90","v":0},{"$f":"SUMPRODUCT(CO90:CR90,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV90*Energia!K90*1000*CW90","v":0},null,{"$f":"$CV90*Energia!Y90*1000*CW90","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB90*Energia!Y90*(1-$D90)*1000*CW90","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG90*Energia!U90*(1-$D90)*1000*$CW90","v":0},{"$f":"$DG90*Energia!V90*(1-$D90)*1000*$CW90","v":0},{"$f":"$DG90*Energia!W90*(1-$D90)*1000*$CW90","v":0},{"$f":"$DG90*Energia!X90*(1-$D90)*1000*$CW90","v":0},{"$f":"SUMPRODUCT(DI90:DL90,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP90*Energia!G90*1000/2*DQ90","v":0},null,{"$f":"$DP90*Energia!U90*1000/2*DQ90","v":0},1,1.50652209665633E-3,null,{"$f":"$DV90*Energia!U90*(1-$D90)*1000/2*DQ90","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA90*Energia!U90*(1-$D90)*1000/2*$DQ90","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK90&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ90*Energia!K90*1000*EL90","v":0},null,{"$f":"$EJ90*Energia!Y90*1000*EL90","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ90*Energia!Y90*1000*ES90*EL90","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV90*Energia!Y90*(1-$D90)*1000*EL90","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA90*Energia!U90*(1-$D90)*1000*$EL90","v":0},{"$f":"$FA90*Energia!V90*(1-$D90)*1000*$EL90","v":0},{"$f":"$FA90*Energia!W90*(1-$D90)*1000*$EL90","v":0},{"$f":"$FA90*Energia!X90*(1-$D90)*1000*$EL90","v":0},{"$f":"SUMPRODUCT(FC90:FF90,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL90&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ90*Energia!K90*1000*FM90","v":0},{"$f":"$FK90*Potencia!K90*12*1000*$FM90","v":0},null,{"$f":"$FJ90*Energia!Y90*1000*FM90","v":0},1,0,null,{"$f":"$FS90*Energia!Y90*(1-$D90)*1000*FM90","v":0},{"$f":"$FK90*Potencia!K90*(1-$D90)*12*1000*$FM90","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY90*Energia!U90*(1-$D90)*1000*$FM90","v":0},{"$f":"$FY90*Energia!V90*(1-$D90)*1000*$FM90","v":0},{"$f":"$FY90*Energia!W90*(1-$D90)*1000*$FM90","v":0},{"$f":"$FY90*Energia!X90*(1-$D90)*1000*$FM90","v":0},{"$f":"SUMPRODUCT(GB90:GE90,Params!$B$19:$E$19)","v":0},{"$f":"$FZ90*Potencia!G90*(1-$D90)*12*1000*$FM90","v":0},{"$f":"$FZ90*Potencia!H90*(1-$D90)*12*1000*$FM90","v":0},{"$f":"$FZ90*Potencia!I90*(1-$D90)*12*1000*$FM90","v":0},{"$f":"$FZ90*Potencia!J90*(1-$D90)*12*1000*$FM90","v":0},{"$f":"SUMPRODUCT(GG90:GJ90,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP90*Energia!G90*1000/2*GQ90","v":0},null,{"$f":"$GP90*Energia!U90*1000/2*GQ90","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV90*Energia!U90*(1-$D90)*1000/2*GQ90","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA90*Energia!U90*(1-$D90)*1000/2*$GQ90","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL90&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ90*Energia!G90*1000/2*HM90","v":0},{"$f":"$HK90*Potencia!G90*12*1000/2*$HM90","v":0},null,{"$f":"$HJ90*Energia!U90*1000/2*HM90","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS90*Energia!U90*(1-$D90)*1000/2*HM90","v":0},{"$f":"$HK90*Potencia!G90*(1-$D90)*12*1000/2*$HM90","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY90*Energia!U90*(1-$D90)*1000/2*$HM90","v":0},null,null,null,null,{"$f":"$HZ90*Potencia!G90*(1-$D90)*12*1000/2*$HM90","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO90&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN90*Energia!G90*1000/2*IP90","v":0},null,{"$f":"$IN90*Energia!U90*1000/2*IP90","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU90*Energia!U90*1000/2*IW90*$IP90","v":0},0.9679004462472558,8.2653089546331535E-2,null,{"$f":"$IZ90*Energia!U90*(1-$D90)*1000/2*IP90","v":0},1.0002479531667503,null,8.2673583641626247E-2,null,{"$f":"$JE90*Energia!U90*(1-$D90)*1000/2*$IP90","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A90,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP90&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN90*Energia!G90*1000/2*JQ90","v":0},{"$f":"$JO90*Potencia!G90*12*1000/2*$JQ90","v":0},null,{"$f":"$JN90*Energia!U90*1000/2*JQ90","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW90*Energia!U90*1000/2*IF(JZ90<>0,JZ90,IF(JY90<>0,JY90*KD90,1))*JQ90","v":0},{"$f":"$JO90*Potencia!G90*12*1000/2*IF(JZ90=0,1,JZ90)*JQ90","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH90*Energia!$U90*1000/2*JQ90","v":0},{"$f":"$KI90*Potencia!$G90*12*1000/2*JQ90","v":0},null,{"$f":"$KH90*Energia!U90*(1-$D90)*1000/2*JQ90","v":0},{"$f":"$KI90*Potencia!G90*(1-$D90)*12*1000/2*$JQ90","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ90*Energia!U90*(1-$D90)*1000/2*$JQ90","v":0},null,null,null,null,{"$f":"$KR90*Potencia!G90*(1-$D90)*12*1000/2*$JQ90","v":0},null,null,null,null,null,null,0.14506828427233365,null,0,"BTD_0_1"]
["BTD","BTD_1 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C91=0,0,IF(A91=0,0,INDEX(Params!$B$5:$G$15,MATCH(C91,Params!$A$5:$A$15,0),MATCH(A91,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G91&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E91*Energia!K91*1000*H91","v":0},{"$f":"$F91*Potencia!K91*12*1000*$I91","v":0},null,{"$f":"$E91*Energia!Y91*1000*H91","v":0},1,0,null,{"$f":"$O91*Energia!Y91*(1-$D91)*1000*H91","v":0},{"$f":"$F91*Potencia!K91*(1-$D91)*12*1000*$I91","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U91*Energia!U91*(1-$D91)*1000*$H91","v":0},{"$f":"$U91*Energia!V91*(1-$D91)*1000*$H91","v":0},{"$f":"$U91*Energia!W91*(1-$D91)*1000*$H91","v":0},{"$f":"$U91*Energia!X91*(1-$D91)*1000*$H91","v":0},{"$f":"SUMPRODUCT(X91:AA91,Params!$B$19:$E$19)","v":0},{"$f":"$V91*Potencia!G91*(1-$D91)*12*1000*$I91","v":0},{"$f":"$V91*Potencia!H91*(1-$D91)*12*1000*$I91","v":0},{"$f":"$V91*Potencia!I91*(1-$D91)*12*1000*$I91","v":0},{"$f":"$V91*Potencia!J91*(1-$D91)*12*1000*$I91","v":0},{"$f":"SUMPRODUCT(AC91:AF91,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK91*Energia!K91*1000*AM91","v":0},{"$f":"$AL91*Clientes!K91*12","v":0},null,{"$f":"$AK91*Energia!Y91*1000*AM91","v":0},1,0,null,{"$f":"$AS91*Energia!Y91*(1-$D91)*1000*AM91","v":0},{"$f":"$AL91*Clientes!K91*(1-$D91)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY91*Energia!U91*(1-$D91)*1000*$AM91","v":0},{"$f":"$AY91*Energia!V91*(1-$D91)*1000*$AM91","v":0},{"$f":"$AY91*Energia!W91*(1-$D91)*1000*$AM91","v":0},{"$f":"$AY91*Energia!X91*(1-$D91)*1000*$AM91","v":0},{"$f":"SUMPRODUCT(BB91:BE91,Params!$B$19:$E$19)","v":0},{"$f":"$AZ91*Clientes!G91*(1-$D91)*12","v":0},{"$f":"$AZ91*Clientes!H91*(1-$D91)*12","v":0},{"$f":"$AZ91*Clientes!I91*(1-$D91)*12","v":0},{"$f":"$AZ91*Clientes!J91*(1-$D91)*12","v":0},{"$f":"SUMPRODUCT(BG91:BJ91,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO91*Clientes!Q91","v":0},null,71.849999999999994,null,{"$f":"$BS91*Clientes!M91","v":0},{"$f":"$BS91*Clientes!N91","v":0},{"$f":"$BS91*Clientes!O91","v":0},{"$f":"$BS91*Clientes!P91","v":0},{"$f":"SUMPRODUCT(BU91:BX91,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB91*Energia!K91*1000*CC91","v":0},null,{"$f":"$CB91*Energia!Y91*1000*CC91","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH91*Energia!Y91*(1-$D91)*1000*CC91","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM91*Energia!U91*(1-$D91)*1000*$CC91","v":0},{"$f":"$CM91*Energia!V91*(1-$D91)*1000*$CC91","v":0},{"$f":"$CM91*Energia!W91*(1-$D91)*1000*$CC91","v":0},{"$f":"$CM91*Energia!X91*(1-$D91)*1000*$CC91","v":0},{"$f":"SUMPRODUCT(CO91:CR91,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV91*Energia!K91*1000*CW91","v":0},null,{"$f":"$CV91*Energia!Y91*1000*CW91","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB91*Energia!Y91*(1-$D91)*1000*CW91","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG91*Energia!U91*(1-$D91)*1000*$CW91","v":0},{"$f":"$DG91*Energia!V91*(1-$D91)*1000*$CW91","v":0},{"$f":"$DG91*Energia!W91*(1-$D91)*1000*$CW91","v":0},{"$f":"$DG91*Energia!X91*(1-$D91)*1000*$CW91","v":0},{"$f":"SUMPRODUCT(DI91:DL91,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP91*Energia!G91*1000/2*DQ91","v":0},null,{"$f":"$DP91*Energia!U91*1000/2*DQ91","v":0},1,1.50652209665633E-3,null,{"$f":"$DV91*Energia!U91*(1-$D91)*1000/2*DQ91","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA91*Energia!U91*(1-$D91)*1000/2*$DQ91","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK91&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ91*Energia!K91*1000*EL91","v":0},null,{"$f":"$EJ91*Energia!Y91*1000*EL91","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ91*Energia!Y91*1000*ES91*EL91","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV91*Energia!Y91*(1-$D91)*1000*EL91","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA91*Energia!U91*(1-$D91)*1000*$EL91","v":0},{"$f":"$FA91*Energia!V91*(1-$D91)*1000*$EL91","v":0},{"$f":"$FA91*Energia!W91*(1-$D91)*1000*$EL91","v":0},{"$f":"$FA91*Energia!X91*(1-$D91)*1000*$EL91","v":0},{"$f":"SUMPRODUCT(FC91:FF91,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL91&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ91*Energia!K91*1000*FM91","v":0},{"$f":"$FK91*Potencia!K91*12*1000*$FM91","v":0},null,{"$f":"$FJ91*Energia!Y91*1000*FM91","v":0},1,0,null,{"$f":"$FS91*Energia!Y91*(1-$D91)*1000*FM91","v":0},{"$f":"$FK91*Potencia!K91*(1-$D91)*12*1000*$FM91","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY91*Energia!U91*(1-$D91)*1000*$FM91","v":0},{"$f":"$FY91*Energia!V91*(1-$D91)*1000*$FM91","v":0},{"$f":"$FY91*Energia!W91*(1-$D91)*1000*$FM91","v":0},{"$f":"$FY91*Energia!X91*(1-$D91)*1000*$FM91","v":0},{"$f":"SUMPRODUCT(GB91:GE91,Params!$B$19:$E$19)","v":0},{"$f":"$FZ91*Potencia!G91*(1-$D91)*12*1000*$FM91","v":0},{"$f":"$FZ91*Potencia!H91*(1-$D91)*12*1000*$FM91","v":0},{"$f":"$FZ91*Potencia!I91*(1-$D91)*12*1000*$FM91","v":0},{"$f":"$FZ91*Potencia!J91*(1-$D91)*12*1000*$FM91","v":0},{"$f":"SUMPRODUCT(GG91:GJ91,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP91*Energia!G91*1000/2*GQ91","v":0},null,{"$f":"$GP91*Energia!U91*1000/2*GQ91","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV91*Energia!U91*(1-$D91)*1000/2*GQ91","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA91*Energia!U91*(1-$D91)*1000/2*$GQ91","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL91&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ91*Energia!G91*1000/2*HM91","v":0},{"$f":"$HK91*Potencia!G91*12*1000/2*$HM91","v":0},null,{"$f":"$HJ91*Energia!U91*1000/2*HM91","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS91*Energia!U91*(1-$D91)*1000/2*HM91","v":0},{"$f":"$HK91*Potencia!G91*(1-$D91)*12*1000/2*$HM91","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY91*Energia!U91*(1-$D91)*1000/2*$HM91","v":0},null,null,null,null,{"$f":"$HZ91*Potencia!G91*(1-$D91)*12*1000/2*$HM91","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO91&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN91*Energia!G91*1000/2*IP91","v":0},null,{"$f":"$IN91*Energia!U91*1000/2*IP91","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU91*Energia!U91*1000/2*IW91*$IP91","v":0},0.9679004462472558,8.2653089546331535E-2,null,{"$f":"$IZ91*Energia!U91*(1-$D91)*1000/2*IP91","v":0},1.0002479531667503,null,8.2673583641626247E-2,null,{"$f":"$JE91*Energia!U91*(1-$D91)*1000/2*$IP91","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A91,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP91&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN91*Energia!G91*1000/2*JQ91","v":0},{"$f":"$JO91*Potencia!G91*12*1000/2*$JQ91","v":0},null,{"$f":"$JN91*Energia!U91*1000/2*JQ91","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW91*Energia!U91*1000/2*IF(JZ91<>0,JZ91,IF(JY91<>0,JY91*KD91,1))*JQ91","v":0},{"$f":"$JO91*Potencia!G91*12*1000/2*IF(JZ91=0,1,JZ91)*JQ91","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH91*Energia!$U91*1000/2*JQ91","v":0},{"$f":"$KI91*Potencia!$G91*12*1000/2*JQ91","v":0},null,{"$f":"$KH91*Energia!U91*(1-$D91)*1000/2*JQ91","v":0},{"$f":"$KI91*Potencia!G91*(1-$D91)*12*1000/2*$JQ91","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ91*Energia!U91*(1-$D91)*1000/2*$JQ91","v":0},null,null,null,null,{"$f":"$KR91*Potencia!G91*(1-$D91)*12*1000/2*$JQ91","v":0},null,null,null,null,null,null,0.14506828427233365,null,0,"BTD_0_1"]
["BTD","BTD_1 Cruz Roja","Cruz Roja",{"$f":"IF(C92=0,0,IF(A92=0,0,INDEX(Params!$B$5:$G$15,MATCH(C92,Params!$A$5:$A$15,0),MATCH(A92,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G92&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E92*Energia!K92*1000*H92","v":0},{"$f":"$F92*Potencia!K92*12*1000*$I92","v":14411.778218026395},null,{"$f":"$E92*Energia!Y92*1000*H92","v":0},1,0,null,{"$f":"$O92*Energia!Y92*(1-$D92)*1000*H92","v":0},{"$f":"$F92*Potencia!K92*(1-$D92)*12*1000*$I92","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U92*Energia!U92*(1-$D92)*1000*$H92","v":0},{"$f":"$U92*Energia!V92*(1-$D92)*1000*$H92","v":0},{"$f":"$U92*Energia!W92*(1-$D92)*1000*$H92","v":0},{"$f":"$U92*Energia!X92*(1-$D92)*1000*$H92","v":0},{"$f":"SUMPRODUCT(X92:AA92,Params!$B$19:$E$19)","v":0},{"$f":"$V92*Potencia!G92*(1-$D92)*12*1000*$I92","v":0},{"$f":"$V92*Potencia!H92*(1-$D92)*12*1000*$I92","v":0},{"$f":"$V92*Potencia!I92*(1-$D92)*12*1000*$I92","v":0},{"$f":"$V92*Potencia!J92*(1-$D92)*12*1000*$I92","v":0},{"$f":"SUMPRODUCT(AC92:AF92,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK92*Energia!K92*1000*AM92","v":0},{"$f":"$AL92*Clientes!K92*12","v":219.7094000574865},null,{"$f":"$AK92*Energia!Y92*1000*AM92","v":0},1,0,null,{"$f":"$AS92*Energia!Y92*(1-$D92)*1000*AM92","v":0},{"$f":"$AL92*Clientes!K92*(1-$D92)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY92*Energia!U92*(1-$D92)*1000*$AM92","v":0},{"$f":"$AY92*Energia!V92*(1-$D92)*1000*$AM92","v":0},{"$f":"$AY92*Energia!W92*(1-$D92)*1000*$AM92","v":0},{"$f":"$AY92*Energia!X92*(1-$D92)*1000*$AM92","v":0},{"$f":"SUMPRODUCT(BB92:BE92,Params!$B$19:$E$19)","v":0},{"$f":"$AZ92*Clientes!G92*(1-$D92)*12","v":0},{"$f":"$AZ92*Clientes!H92*(1-$D92)*12","v":0},{"$f":"$AZ92*Clientes!I92*(1-$D92)*12","v":0},{"$f":"$AZ92*Clientes!J92*(1-$D92)*12","v":0},{"$f":"SUMPRODUCT(BG92:BJ92,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO92*Clientes!Q92","v":0},null,71.849999999999994,null,{"$f":"$BS92*Clientes!M92","v":0},{"$f":"$BS92*Clientes!N92","v":0},{"$f":"$BS92*Clientes!O92","v":0},{"$f":"$BS92*Clientes!P92","v":0},{"$f":"SUMPRODUCT(BU92:BX92,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB92*Energia!K92*1000*CC92","v":1753.6465666454396},null,{"$f":"$CB92*Energia!Y92*1000*CC92","v":1753.6465666454396},1,4.7714051341846333E-3,null,{"$f":"$CH92*Energia!Y92*(1-$D92)*1000*CC92","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM92*Energia!U92*(1-$D92)*1000*$CC92","v":0},{"$f":"$CM92*Energia!V92*(1-$D92)*1000*$CC92","v":0},{"$f":"$CM92*Energia!W92*(1-$D92)*1000*$CC92","v":0},{"$f":"$CM92*Energia!X92*(1-$D92)*1000*$CC92","v":0},{"$f":"SUMPRODUCT(CO92:CR92,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV92*Energia!K92*1000*CW92","v":855.7631130265753},null,{"$f":"$CV92*Energia!Y92*1000*CW92","v":855.7631130265753},1,2.3284010523007422E-3,null,{"$f":"$DB92*Energia!Y92*(1-$D92)*1000*CW92","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG92*Energia!U92*(1-$D92)*1000*$CW92","v":0},{"$f":"$DG92*Energia!V92*(1-$D92)*1000*$CW92","v":0},{"$f":"$DG92*Energia!W92*(1-$D92)*1000*$CW92","v":0},{"$f":"$DG92*Energia!X92*(1-$D92)*1000*$CW92","v":0},{"$f":"SUMPRODUCT(DI92:DL92,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP92*Energia!G92*1000/2*DQ92","v":82.604911939795144},null,{"$f":"$DP92*Energia!U92*1000/2*DQ92","v":82.604911939795144},1,1.50652209665633E-3,null,{"$f":"$DV92*Energia!U92*(1-$D92)*1000/2*DQ92","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA92*Energia!U92*(1-$D92)*1000/2*$DQ92","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK92&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ92*Energia!K92*1000*EL92","v":5463.9542171928833},null,{"$f":"$EJ92*Energia!Y92*1000*EL92","v":5463.9542171928833},1,1.4866586974098643E-2,null,1,{"$f":"$EQ92*Energia!Y92*1000*ES92*EL92","v":5463.9542171928833},1,1.4866586974098643E-2,null,{"$f":"$EV92*Energia!Y92*(1-$D92)*1000*EL92","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA92*Energia!U92*(1-$D92)*1000*$EL92","v":0},{"$f":"$FA92*Energia!V92*(1-$D92)*1000*$EL92","v":0},{"$f":"$FA92*Energia!W92*(1-$D92)*1000*$EL92","v":0},{"$f":"$FA92*Energia!X92*(1-$D92)*1000*$EL92","v":0},{"$f":"SUMPRODUCT(FC92:FF92,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL92&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ92*Energia!K92*1000*FM92","v":0},{"$f":"$FK92*Potencia!K92*12*1000*$FM92","v":568.85058113836556},null,{"$f":"$FJ92*Energia!Y92*1000*FM92","v":0},1,0,null,{"$f":"$FS92*Energia!Y92*(1-$D92)*1000*FM92","v":0},{"$f":"$FK92*Potencia!K92*(1-$D92)*12*1000*$FM92","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY92*Energia!U92*(1-$D92)*1000*$FM92","v":0},{"$f":"$FY92*Energia!V92*(1-$D92)*1000*$FM92","v":0},{"$f":"$FY92*Energia!W92*(1-$D92)*1000*$FM92","v":0},{"$f":"$FY92*Energia!X92*(1-$D92)*1000*$FM92","v":0},{"$f":"SUMPRODUCT(GB92:GE92,Params!$B$19:$E$19)","v":0},{"$f":"$FZ92*Potencia!G92*(1-$D92)*12*1000*$FM92","v":0},{"$f":"$FZ92*Potencia!H92*(1-$D92)*12*1000*$FM92","v":0},{"$f":"$FZ92*Potencia!I92*(1-$D92)*12*1000*$FM92","v":0},{"$f":"$FZ92*Potencia!J92*(1-$D92)*12*1000*$FM92","v":0},{"$f":"SUMPRODUCT(GG92:GJ92,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP92*Energia!G92*1000/2*GQ92","v":254.58878453367868},null,{"$f":"$GP92*Energia!U92*1000/2*GQ92","v":254.58878453367868},1,4.6431092347196251E-3,null,{"$f":"$GV92*Energia!U92*(1-$D92)*1000/2*GQ92","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA92*Energia!U92*(1-$D92)*1000/2*$GQ92","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL92&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ92*Energia!G92*1000/2*HM92","v":285.60468589943275},{"$f":"$HK92*Potencia!G92*12*1000/2*$HM92","v":248.71271450588029},null,{"$f":"$HJ92*Energia!U92*1000/2*HM92","v":285.60468589943275},1,5.2087673736602872E-3,null,{"$f":"$HS92*Energia!U92*(1-$D92)*1000/2*HM92","v":0},{"$f":"$HK92*Potencia!G92*(1-$D92)*12*1000/2*$HM92","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY92*Energia!U92*(1-$D92)*1000/2*$HM92","v":0},null,null,null,null,{"$f":"$HZ92*Potencia!G92*(1-$D92)*12*1000/2*$HM92","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO92&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN92*Energia!G92*1000/2*IP92","v":4682.2949598191426},null,{"$f":"$IN92*Energia!U92*1000/2*IP92","v":4682.2949598191426},1,8.5394205433827558E-2,null,1,{"$f":"$IU92*Energia!U92*1000/2*IW92*$IP92","v":4682.2949598191426},0.9679004462472558,8.2653089546331535E-2,null,{"$f":"$IZ92*Energia!U92*(1-$D92)*1000/2*IP92","v":0},1.0002479531667503,null,8.2673583641626247E-2,null,{"$f":"$JE92*Energia!U92*(1-$D92)*1000/2*$IP92","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A92,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP92&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN92*Energia!G92*1000/2*JQ92","v":2264.3799654589193},{"$f":"$JO92*Potencia!G92*12*1000/2*$JQ92","v":331.18568057880111},null,{"$f":"$JN92*Energia!U92*1000/2*JQ92","v":2264.3799654589193},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW92*Energia!U92*1000/2*IF(JZ92<>0,JZ92,IF(JY92<>0,JY92*KD92,1))*JQ92","v":3420.3722056582774},{"$f":"$JO92*Potencia!G92*12*1000/2*IF(JZ92=0,1,JZ92)*JQ92","v":500.25981241808631},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH92*Energia!$U92*1000/2*JQ92","v":3420.3722056582774},{"$f":"$KI92*Potencia!$G92*12*1000/2*JQ92","v":500.25981241808626},null,{"$f":"$KH92*Energia!U92*(1-$D92)*1000/2*JQ92","v":0},{"$f":"$KI92*Potencia!G92*(1-$D92)*12*1000/2*$JQ92","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ92*Energia!U92*(1-$D92)*1000/2*$JQ92","v":0},null,null,null,null,{"$f":"$KR92*Potencia!G92*(1-$D92)*12*1000/2*$JQ92","v":0},null,null,null,null,null,null,0.14506828427233365,null,0,"BTD_0_1"]
["BTD","BTD_1 XX","XX",{"$f":"IF(C93=0,0,IF(A93=0,0,INDEX(Params!$B$5:$G$15,MATCH(C93,Params!$A$5:$A$15,0),MATCH(A93,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G93&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E93*Energia!K93*1000*H93","v":0},{"$f":"$F93*Potencia!K93*12*1000*$I93","v":0},null,{"$f":"$E93*Energia!Y93*1000*H93","v":0},1,0,null,{"$f":"$O93*Energia!Y93*(1-$D93)*1000*H93","v":0},{"$f":"$F93*Potencia!K93*(1-$D93)*12*1000*$I93","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U93*Energia!U93*(1-$D93)*1000*$H93","v":0},{"$f":"$U93*Energia!V93*(1-$D93)*1000*$H93","v":0},{"$f":"$U93*Energia!W93*(1-$D93)*1000*$H93","v":0},{"$f":"$U93*Energia!X93*(1-$D93)*1000*$H93","v":0},{"$f":"SUMPRODUCT(X93:AA93,Params!$B$19:$E$19)","v":0},{"$f":"$V93*Potencia!G93*(1-$D93)*12*1000*$I93","v":0},{"$f":"$V93*Potencia!H93*(1-$D93)*12*1000*$I93","v":0},{"$f":"$V93*Potencia!I93*(1-$D93)*12*1000*$I93","v":0},{"$f":"$V93*Potencia!J93*(1-$D93)*12*1000*$I93","v":0},{"$f":"SUMPRODUCT(AC93:AF93,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK93*Energia!K93*1000*AM93","v":0},{"$f":"$AL93*Clientes!K93*12","v":0},null,{"$f":"$AK93*Energia!Y93*1000*AM93","v":0},1,0,null,{"$f":"$AS93*Energia!Y93*(1-$D93)*1000*AM93","v":0},{"$f":"$AL93*Clientes!K93*(1-$D93)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY93*Energia!U93*(1-$D93)*1000*$AM93","v":0},{"$f":"$AY93*Energia!V93*(1-$D93)*1000*$AM93","v":0},{"$f":"$AY93*Energia!W93*(1-$D93)*1000*$AM93","v":0},{"$f":"$AY93*Energia!X93*(1-$D93)*1000*$AM93","v":0},{"$f":"SUMPRODUCT(BB93:BE93,Params!$B$19:$E$19)","v":0},{"$f":"$AZ93*Clientes!G93*(1-$D93)*12","v":0},{"$f":"$AZ93*Clientes!H93*(1-$D93)*12","v":0},{"$f":"$AZ93*Clientes!I93*(1-$D93)*12","v":0},{"$f":"$AZ93*Clientes!J93*(1-$D93)*12","v":0},{"$f":"SUMPRODUCT(BG93:BJ93,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO93*Clientes!Q93","v":0},null,71.849999999999994,null,{"$f":"$BS93*Clientes!M93","v":0},{"$f":"$BS93*Clientes!N93","v":0},{"$f":"$BS93*Clientes!O93","v":0},{"$f":"$BS93*Clientes!P93","v":0},{"$f":"SUMPRODUCT(BU93:BX93,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB93*Energia!K93*1000*CC93","v":0},null,{"$f":"$CB93*Energia!Y93*1000*CC93","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH93*Energia!Y93*(1-$D93)*1000*CC93","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM93*Energia!U93*(1-$D93)*1000*$CC93","v":0},{"$f":"$CM93*Energia!V93*(1-$D93)*1000*$CC93","v":0},{"$f":"$CM93*Energia!W93*(1-$D93)*1000*$CC93","v":0},{"$f":"$CM93*Energia!X93*(1-$D93)*1000*$CC93","v":0},{"$f":"SUMPRODUCT(CO93:CR93,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV93*Energia!K93*1000*CW93","v":0},null,{"$f":"$CV93*Energia!Y93*1000*CW93","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB93*Energia!Y93*(1-$D93)*1000*CW93","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG93*Energia!U93*(1-$D93)*1000*$CW93","v":0},{"$f":"$DG93*Energia!V93*(1-$D93)*1000*$CW93","v":0},{"$f":"$DG93*Energia!W93*(1-$D93)*1000*$CW93","v":0},{"$f":"$DG93*Energia!X93*(1-$D93)*1000*$CW93","v":0},{"$f":"SUMPRODUCT(DI93:DL93,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP93*Energia!G93*1000/2*DQ93","v":0},null,{"$f":"$DP93*Energia!U93*1000/2*DQ93","v":0},1,1.50652209665633E-3,null,{"$f":"$DV93*Energia!U93*(1-$D93)*1000/2*DQ93","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA93*Energia!U93*(1-$D93)*1000/2*$DQ93","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK93&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ93*Energia!K93*1000*EL93","v":0},null,{"$f":"$EJ93*Energia!Y93*1000*EL93","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ93*Energia!Y93*1000*ES93*EL93","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV93*Energia!Y93*(1-$D93)*1000*EL93","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA93*Energia!U93*(1-$D93)*1000*$EL93","v":0},{"$f":"$FA93*Energia!V93*(1-$D93)*1000*$EL93","v":0},{"$f":"$FA93*Energia!W93*(1-$D93)*1000*$EL93","v":0},{"$f":"$FA93*Energia!X93*(1-$D93)*1000*$EL93","v":0},{"$f":"SUMPRODUCT(FC93:FF93,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL93&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ93*Energia!K93*1000*FM93","v":0},{"$f":"$FK93*Potencia!K93*12*1000*$FM93","v":0},null,{"$f":"$FJ93*Energia!Y93*1000*FM93","v":0},1,0,null,{"$f":"$FS93*Energia!Y93*(1-$D93)*1000*FM93","v":0},{"$f":"$FK93*Potencia!K93*(1-$D93)*12*1000*$FM93","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY93*Energia!U93*(1-$D93)*1000*$FM93","v":0},{"$f":"$FY93*Energia!V93*(1-$D93)*1000*$FM93","v":0},{"$f":"$FY93*Energia!W93*(1-$D93)*1000*$FM93","v":0},{"$f":"$FY93*Energia!X93*(1-$D93)*1000*$FM93","v":0},{"$f":"SUMPRODUCT(GB93:GE93,Params!$B$19:$E$19)","v":0},{"$f":"$FZ93*Potencia!G93*(1-$D93)*12*1000*$FM93","v":0},{"$f":"$FZ93*Potencia!H93*(1-$D93)*12*1000*$FM93","v":0},{"$f":"$FZ93*Potencia!I93*(1-$D93)*12*1000*$FM93","v":0},{"$f":"$FZ93*Potencia!J93*(1-$D93)*12*1000*$FM93","v":0},{"$f":"SUMPRODUCT(GG93:GJ93,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP93*Energia!G93*1000/2*GQ93","v":0},null,{"$f":"$GP93*Energia!U93*1000/2*GQ93","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV93*Energia!U93*(1-$D93)*1000/2*GQ93","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA93*Energia!U93*(1-$D93)*1000/2*$GQ93","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL93&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ93*Energia!G93*1000/2*HM93","v":0},{"$f":"$HK93*Potencia!G93*12*1000/2*$HM93","v":0},null,{"$f":"$HJ93*Energia!U93*1000/2*HM93","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS93*Energia!U93*(1-$D93)*1000/2*HM93","v":0},{"$f":"$HK93*Potencia!G93*(1-$D93)*12*1000/2*$HM93","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY93*Energia!U93*(1-$D93)*1000/2*$HM93","v":0},null,null,null,null,{"$f":"$HZ93*Potencia!G93*(1-$D93)*12*1000/2*$HM93","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO93&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN93*Energia!G93*1000/2*IP93","v":0},null,{"$f":"$IN93*Energia!U93*1000/2*IP93","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU93*Energia!U93*1000/2*IW93*$IP93","v":0},0.9679004462472558,8.2653089546331535E-2,null,{"$f":"$IZ93*Energia!U93*(1-$D93)*1000/2*IP93","v":0},1.0002479531667503,null,8.2673583641626247E-2,null,{"$f":"$JE93*Energia!U93*(1-$D93)*1000/2*$IP93","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A93,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP93&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN93*Energia!G93*1000/2*JQ93","v":0},{"$f":"$JO93*Potencia!G93*12*1000/2*$JQ93","v":0},null,{"$f":"$JN93*Energia!U93*1000/2*JQ93","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW93*Energia!U93*1000/2*IF(JZ93<>0,JZ93,IF(JY93<>0,JY93*KD93,1))*JQ93","v":0},{"$f":"$JO93*Potencia!G93*12*1000/2*IF(JZ93=0,1,JZ93)*JQ93","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH93*Energia!$U93*1000/2*JQ93","v":0},{"$f":"$KI93*Potencia!$G93*12*1000/2*JQ93","v":0},null,{"$f":"$KH93*Energia!U93*(1-$D93)*1000/2*JQ93","v":0},{"$f":"$KI93*Potencia!G93*(1-$D93)*12*1000/2*$JQ93","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ93*Energia!U93*(1-$D93)*1000/2*$JQ93","v":0},null,null,null,null,{"$f":"$KR93*Potencia!G93*(1-$D93)*12*1000/2*$JQ93","v":0},null,null,null,null,null,null,0.14506828427233365,null,0,"BTD_0_1"]
["BTD","BTD_1 YY","YY",{"$f":"IF(C94=0,0,IF(A94=0,0,INDEX(Params!$B$5:$G$15,MATCH(C94,Params!$A$5:$A$15,0),MATCH(A94,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G94&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E94*Energia!K94*1000*H94","v":0},{"$f":"$F94*Potencia!K94*12*1000*$I94","v":0},null,{"$f":"$E94*Energia!Y94*1000*H94","v":0},1,0,null,{"$f":"$O94*Energia!Y94*(1-$D94)*1000*H94","v":0},{"$f":"$F94*Potencia!K94*(1-$D94)*12*1000*$I94","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U94*Energia!U94*(1-$D94)*1000*$H94","v":0},{"$f":"$U94*Energia!V94*(1-$D94)*1000*$H94","v":0},{"$f":"$U94*Energia!W94*(1-$D94)*1000*$H94","v":0},{"$f":"$U94*Energia!X94*(1-$D94)*1000*$H94","v":0},{"$f":"SUMPRODUCT(X94:AA94,Params!$B$19:$E$19)","v":0},{"$f":"$V94*Potencia!G94*(1-$D94)*12*1000*$I94","v":0},{"$f":"$V94*Potencia!H94*(1-$D94)*12*1000*$I94","v":0},{"$f":"$V94*Potencia!I94*(1-$D94)*12*1000*$I94","v":0},{"$f":"$V94*Potencia!J94*(1-$D94)*12*1000*$I94","v":0},{"$f":"SUMPRODUCT(AC94:AF94,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK94*Energia!K94*1000*AM94","v":0},{"$f":"$AL94*Clientes!K94*12","v":0},null,{"$f":"$AK94*Energia!Y94*1000*AM94","v":0},1,0,null,{"$f":"$AS94*Energia!Y94*(1-$D94)*1000*AM94","v":0},{"$f":"$AL94*Clientes!K94*(1-$D94)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY94*Energia!U94*(1-$D94)*1000*$AM94","v":0},{"$f":"$AY94*Energia!V94*(1-$D94)*1000*$AM94","v":0},{"$f":"$AY94*Energia!W94*(1-$D94)*1000*$AM94","v":0},{"$f":"$AY94*Energia!X94*(1-$D94)*1000*$AM94","v":0},{"$f":"SUMPRODUCT(BB94:BE94,Params!$B$19:$E$19)","v":0},{"$f":"$AZ94*Clientes!G94*(1-$D94)*12","v":0},{"$f":"$AZ94*Clientes!H94*(1-$D94)*12","v":0},{"$f":"$AZ94*Clientes!I94*(1-$D94)*12","v":0},{"$f":"$AZ94*Clientes!J94*(1-$D94)*12","v":0},{"$f":"SUMPRODUCT(BG94:BJ94,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO94*Clientes!Q94","v":0},null,71.849999999999994,null,{"$f":"$BS94*Clientes!M94","v":0},{"$f":"$BS94*Clientes!N94","v":0},{"$f":"$BS94*Clientes!O94","v":0},{"$f":"$BS94*Clientes!P94","v":0},{"$f":"SUMPRODUCT(BU94:BX94,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB94*Energia!K94*1000*CC94","v":0},null,{"$f":"$CB94*Energia!Y94*1000*CC94","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH94*Energia!Y94*(1-$D94)*1000*CC94","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM94*Energia!U94*(1-$D94)*1000*$CC94","v":0},{"$f":"$CM94*Energia!V94*(1-$D94)*1000*$CC94","v":0},{"$f":"$CM94*Energia!W94*(1-$D94)*1000*$CC94","v":0},{"$f":"$CM94*Energia!X94*(1-$D94)*1000*$CC94","v":0},{"$f":"SUMPRODUCT(CO94:CR94,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV94*Energia!K94*1000*CW94","v":0},null,{"$f":"$CV94*Energia!Y94*1000*CW94","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB94*Energia!Y94*(1-$D94)*1000*CW94","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG94*Energia!U94*(1-$D94)*1000*$CW94","v":0},{"$f":"$DG94*Energia!V94*(1-$D94)*1000*$CW94","v":0},{"$f":"$DG94*Energia!W94*(1-$D94)*1000*$CW94","v":0},{"$f":"$DG94*Energia!X94*(1-$D94)*1000*$CW94","v":0},{"$f":"SUMPRODUCT(DI94:DL94,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP94*Energia!G94*1000/2*DQ94","v":0},null,{"$f":"$DP94*Energia!U94*1000/2*DQ94","v":0},1,1.50652209665633E-3,null,{"$f":"$DV94*Energia!U94*(1-$D94)*1000/2*DQ94","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA94*Energia!U94*(1-$D94)*1000/2*$DQ94","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK94&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ94*Energia!K94*1000*EL94","v":0},null,{"$f":"$EJ94*Energia!Y94*1000*EL94","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ94*Energia!Y94*1000*ES94*EL94","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV94*Energia!Y94*(1-$D94)*1000*EL94","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA94*Energia!U94*(1-$D94)*1000*$EL94","v":0},{"$f":"$FA94*Energia!V94*(1-$D94)*1000*$EL94","v":0},{"$f":"$FA94*Energia!W94*(1-$D94)*1000*$EL94","v":0},{"$f":"$FA94*Energia!X94*(1-$D94)*1000*$EL94","v":0},{"$f":"SUMPRODUCT(FC94:FF94,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL94&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ94*Energia!K94*1000*FM94","v":0},{"$f":"$FK94*Potencia!K94*12*1000*$FM94","v":0},null,{"$f":"$FJ94*Energia!Y94*1000*FM94","v":0},1,0,null,{"$f":"$FS94*Energia!Y94*(1-$D94)*1000*FM94","v":0},{"$f":"$FK94*Potencia!K94*(1-$D94)*12*1000*$FM94","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY94*Energia!U94*(1-$D94)*1000*$FM94","v":0},{"$f":"$FY94*Energia!V94*(1-$D94)*1000*$FM94","v":0},{"$f":"$FY94*Energia!W94*(1-$D94)*1000*$FM94","v":0},{"$f":"$FY94*Energia!X94*(1-$D94)*1000*$FM94","v":0},{"$f":"SUMPRODUCT(GB94:GE94,Params!$B$19:$E$19)","v":0},{"$f":"$FZ94*Potencia!G94*(1-$D94)*12*1000*$FM94","v":0},{"$f":"$FZ94*Potencia!H94*(1-$D94)*12*1000*$FM94","v":0},{"$f":"$FZ94*Potencia!I94*(1-$D94)*12*1000*$FM94","v":0},{"$f":"$FZ94*Potencia!J94*(1-$D94)*12*1000*$FM94","v":0},{"$f":"SUMPRODUCT(GG94:GJ94,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP94*Energia!G94*1000/2*GQ94","v":0},null,{"$f":"$GP94*Energia!U94*1000/2*GQ94","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV94*Energia!U94*(1-$D94)*1000/2*GQ94","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA94*Energia!U94*(1-$D94)*1000/2*$GQ94","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL94&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ94*Energia!G94*1000/2*HM94","v":0},{"$f":"$HK94*Potencia!G94*12*1000/2*$HM94","v":0},null,{"$f":"$HJ94*Energia!U94*1000/2*HM94","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS94*Energia!U94*(1-$D94)*1000/2*HM94","v":0},{"$f":"$HK94*Potencia!G94*(1-$D94)*12*1000/2*$HM94","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY94*Energia!U94*(1-$D94)*1000/2*$HM94","v":0},null,null,null,null,{"$f":"$HZ94*Potencia!G94*(1-$D94)*12*1000/2*$HM94","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO94&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN94*Energia!G94*1000/2*IP94","v":0},null,{"$f":"$IN94*Energia!U94*1000/2*IP94","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU94*Energia!U94*1000/2*IW94*$IP94","v":0},0.9679004462472558,8.2653089546331535E-2,null,{"$f":"$IZ94*Energia!U94*(1-$D94)*1000/2*IP94","v":0},1.0002479531667503,null,8.2673583641626247E-2,null,{"$f":"$JE94*Energia!U94*(1-$D94)*1000/2*$IP94","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A94,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP94&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN94*Energia!G94*1000/2*JQ94","v":0},{"$f":"$JO94*Potencia!G94*12*1000/2*$JQ94","v":0},null,{"$f":"$JN94*Energia!U94*1000/2*JQ94","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW94*Energia!U94*1000/2*IF(JZ94<>0,JZ94,IF(JY94<>0,JY94*KD94,1))*JQ94","v":0},{"$f":"$JO94*Potencia!G94*12*1000/2*IF(JZ94=0,1,JZ94)*JQ94","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH94*Energia!$U94*1000/2*JQ94","v":0},{"$f":"$KI94*Potencia!$G94*12*1000/2*JQ94","v":0},null,{"$f":"$KH94*Energia!U94*(1-$D94)*1000/2*JQ94","v":0},{"$f":"$KI94*Potencia!G94*(1-$D94)*12*1000/2*$JQ94","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ94*Energia!U94*(1-$D94)*1000/2*$JQ94","v":0},null,null,null,null,{"$f":"$KR94*Potencia!G94*(1-$D94)*12*1000/2*$JQ94","v":0},null,null,null,null,null,null,0.14506828427233365,null,0,"BTD_0_1"]
["BTD","BTD_2 (10,001-30,000)",null,{"$f":"IF(C95=0,0,IF(A95=0,0,INDEX(Params!$B$5:$G$15,MATCH(C95,Params!$A$5:$A$15,0),MATCH(A95,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G95&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"SUM(J96:J105)","v":0},0,null,{"$f":"SUM(M96:M105)","v":0},1,0,null,{"$f":"SUM(Q96:Q105)","v":0},0,1.0002304578016825,null,0,12.350481537959073,null,{"$f":"SUM(X96:X105)","v":0},0,0,0,0,0,{"$f":"SUM(AD96:AD105)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"SUM(AN96:AN105)","v":0},{"$f":"SUM(AO96:AO105)","v":0},null,{"$f":"SUM(AQ96:AQ105)","v":0},1,0,null,{"$f":"SUM(AU96:AU105)","v":0},{"$f":"SUM(AV96:AV105)","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"SUM(BB96:BB105)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"SUM(BQ96:BQ105)","v":0},null,71.849999999999994,null,{"$f":"SUM(BU96:BU105)","v":0},{"$f":"SUM(BV96:BV105)","v":0},{"$f":"SUM(BW96:BW105)","v":0},{"$f":"SUM(BX96:BX105)","v":0},{"$f":"SUM(BY96:BY105)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"SUM(CD96:CD105)","v":3240409.0747725195},null,{"$f":"SUM(CF96:CF105)","v":3240409.0747725195},1,4.7714051341846333E-3,null,{"$f":"SUM(CJ96:CJ105)","v":3240225.6259295545},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"SUM(CO96:CO105)","v":967021.38327662833},{"$f":"SUM(CP96:CP105)","v":983108.01692940295},{"$f":"SUM(CQ96:CQ105)","v":995112.93185063556},{"$f":"SUM(CR96:CR105)","v":1005043.193322554},{"$f":"SUM(CS96:CS105)","v":3240943.7320739422},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX96:CX105)","v":1581289.3031298921},null,{"$f":"SUM(CZ96:CZ105)","v":1581289.3031298921},1,2.3284010523007422E-3,null,{"$f":"SUM(DD96:DD105)","v":1581199.7818113307},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"SUM(DI96:DI105)","v":471897.38517213322},{"$f":"SUM(DJ96:DJ105)","v":479747.51184797217},{"$f":"SUM(DK96:DK105)","v":485605.79798157152},{"$f":"SUM(DL96:DL105)","v":490451.67264754407},{"$f":"SUM(DM96:DM105)","v":1581550.2108893972},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR96:DR105)","v":152638.34307418717},null,{"$f":"SUM(DT96:DT105)","v":152638.34307418717},1,1.50652209665633E-3,null,{"$f":"SUM(DX96:DX105)","v":152629.70178020766},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"SUM(EC96:EC105)","v":152663.52792051935},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK95&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"SUM(EM96:EM105)","v":10096359.874499822},null,{"$f":"SUM(EO96:EO105)","v":10096359.874499822},1,1.4866586974098643E-2,null,{"$f":"ES84","v":1},{"$f":"SUM(ET96:ET105)","v":10096359.874499822},1,1.4866586974098643E-2,null,{"$f":"SUM(EX96:EX105)","v":10095788.290636675},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"SUM(FC96:FC105)","v":3013013.377819547},{"$f":"SUM(FD96:FD105)","v":3063135.5811524875},{"$f":"SUM(FE96:FE105)","v":3100540.0996903288},{"$f":"SUM(FF96:FF105)","v":3131480.4813381019},{"$f":"SUM(FG96:FG105)","v":10098025.742111018},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL95&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"SUM(FN96:FN105)","v":0},{"$f":"SUM(FO96:FO105)","v":0},null,{"$f":"SUM(FQ96:FQ105)","v":0},1,0,null,{"$f":"SUM(FU96:FU105)","v":0},{"$f":"SUM(FV96:FV105)","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"SUM(GB96:GB105)","v":0},{"$f":"SUM(GC96:GC105)","v":0},0,0,{"$f":"SUM(GF96:GF105)","v":0},{"$f":"SUM(GG96:GG105)","v":0},{"$f":"SUM(GH96:GH105)","v":0},0,0,{"$f":"SUM(GK96:GK105)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR96:GR105)","v":470432.19735908997},null,{"$f":"SUM(GT96:GT105)","v":470432.19735908997},1,4.6431092347196251E-3,null,{"$f":"SUM(GX96:GX105)","v":470405.56484439585},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"SUM(HC96:HC105)","v":470525.72371240397},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL95&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"SUM(HN96:HN105)","v":527743.75041626859},{"$f":"SUM(HO96:HO105)","v":0},null,{"$f":"SUM(HQ96:HQ105)","v":527743.75041626859},1,5.2087673736602872E-3,null,{"$f":"SUM(HU96:HU105)","v":527713.87333033222},{"$f":"SUM(HV96:HV105)","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"SUM(IB96:IB105)","v":527834.68524706119},null,null,null,null,{"$f":"SUM(IG96:IG105)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO95&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ96:IQ105)","v":8652000.5610841177},null,{"$f":"SUM(IS96:IS105)","v":8652000.5610841177},1,8.5394205433827558E-2,null,{"$f":"IW84*1.05","v":1.05},{"$f":"SUM(IX96:IX105)","v":9084600.5891383253},0.9679004462472558,8.6785744023648109E-2,null,{"$f":"SUM(JB96:JB105)","v":8792491.1679038983},1.0002479531667503,null,8.6807262823707557E-2,null,{"$f":"SUM(JG96:JG105)","v":8794671.2939326074},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A95,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP95&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"SUM(JR96:JR105)","v":4184148.3502814039},{"$f":"SUM(JS96:JS105)","v":0},null,{"$f":"SUM(JU96:JU105)","v":4184148.3502814039},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"SUM(KE96:KE105)","v":6320204.6211148957},{"$f":"SUM(KF96:KF105)","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"SUM(KJ96:KJ105)","v":6320204.6211148957},{"$f":"SUM(KK96:KK105)","v":0},null,{"$f":"SUM(KM96:KM105)","v":6319846.8162210416},{"$f":"SUM(KN96:KN105)","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"SUM(KT96:KT105)","v":6321370.6397448666},null,null,null,null,{"$f":"SUM(KY96:KY105)","v":0},null,null,null,null,null,null,0.14920196345441494,null,0,"BTD_0_1"]
["BTD","BTD_2 Regular","Regular",{"$f":"IF(C96=0,0,IF(A96=0,0,INDEX(Params!$B$5:$G$15,MATCH(C96,Params!$A$5:$A$15,0),MATCH(A96,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G96&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E96*Energia!K96*1000*H96","v":0},{"$f":"$F96*Potencia!K96*12*1000*$I96","v":0},null,{"$f":"$E96*Energia!Y96*1000*H96","v":0},1,0,null,{"$f":"$O96*Energia!Y96*(1-$D96)*1000*H96","v":0},{"$f":"$F96*Potencia!K96*(1-$D96)*12*1000*$I96","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U96*Energia!U96*(1-$D96)*1000*$H96","v":0},{"$f":"$U96*Energia!V96*(1-$D96)*1000*$H96","v":0},{"$f":"$U96*Energia!W96*(1-$D96)*1000*$H96","v":0},{"$f":"$U96*Energia!X96*(1-$D96)*1000*$H96","v":0},{"$f":"SUMPRODUCT(X96:AA96,Params!$B$19:$E$19)","v":0},{"$f":"$V96*Potencia!G96*(1-$D96)*12*1000*$I96","v":0},{"$f":"$V96*Potencia!H96*(1-$D96)*12*1000*$I96","v":0},{"$f":"$V96*Potencia!I96*(1-$D96)*12*1000*$I96","v":0},{"$f":"$V96*Potencia!J96*(1-$D96)*12*1000*$I96","v":0},{"$f":"SUMPRODUCT(AC96:AF96,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK96*Energia!K96*1000*AM96","v":0},{"$f":"$AL96*Clientes!K96*12","v":0},null,{"$f":"$AK96*Energia!Y96*1000*AM96","v":0},1,0,null,{"$f":"$AS96*Energia!Y96*(1-$D96)*1000*AM96","v":0},{"$f":"$AL96*Clientes!K96*(1-$D96)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY96*Energia!U96*(1-$D96)*1000*$AM96","v":0},{"$f":"$AY96*Energia!V96*(1-$D96)*1000*$AM96","v":0},{"$f":"$AY96*Energia!W96*(1-$D96)*1000*$AM96","v":0},{"$f":"$AY96*Energia!X96*(1-$D96)*1000*$AM96","v":0},{"$f":"SUMPRODUCT(BB96:BE96,Params!$B$19:$E$19)","v":0},{"$f":"$AZ96*Clientes!G96*(1-$D96)*12","v":0},{"$f":"$AZ96*Clientes!H96*(1-$D96)*12","v":0},{"$f":"$AZ96*Clientes!I96*(1-$D96)*12","v":0},{"$f":"$AZ96*Clientes!J96*(1-$D96)*12","v":0},{"$f":"SUMPRODUCT(BG96:BJ96,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO96*Clientes!Q96","v":0},null,71.849999999999994,null,{"$f":"$BS96*Clientes!M96","v":0},{"$f":"$BS96*Clientes!N96","v":0},{"$f":"$BS96*Clientes!O96","v":0},{"$f":"$BS96*Clientes!P96","v":0},{"$f":"SUMPRODUCT(BU96:BX96,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB96*Energia!K96*1000*CC96","v":3236682.5758183976},null,{"$f":"$CB96*Energia!Y96*1000*CC96","v":3236682.5758183976},1,4.7714051341846333E-3,null,{"$f":"$CH96*Energia!Y96*(1-$D96)*1000*CC96","v":3236682.5758183976},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM96*Energia!U96*(1-$D96)*1000*$CC96","v":965963.98616449768},{"$f":"$CM96*Energia!V96*(1-$D96)*1000*$CC96","v":982033.02976159984},{"$f":"$CM96*Energia!W96*(1-$D96)*1000*$CC96","v":994024.81781450403},{"$f":"$CM96*Energia!X96*(1-$D96)*1000*$CC96","v":1003944.2209641716},{"$f":"SUMPRODUCT(CO96:CR96,Params!$B$19:$E$19)","v":3237399.8967439923},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV96*Energia!K96*1000*CW96","v":1579470.8065147107},null,{"$f":"$CV96*Energia!Y96*1000*CW96","v":1579470.8065147107},1,2.3284010523007422E-3,null,{"$f":"$DB96*Energia!Y96*(1-$D96)*1000*CW96","v":1579470.8065147107},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG96*Energia!U96*(1-$D96)*1000*$CW96","v":471381.38527706137},{"$f":"$DG96*Energia!V96*(1-$D96)*1000*$CW96","v":479222.92817034858},{"$f":"$DG96*Energia!W96*(1-$D96)*1000*$CW96","v":485074.80851505144},{"$f":"$DG96*Energia!X96*(1-$D96)*1000*$CW96","v":489915.38442138309},{"$f":"SUMPRODUCT(DI96:DL96,Params!$B$19:$E$19)","v":1579820.8524133547},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP96*Energia!G96*1000/2*DQ96","v":152462.80763631509},null,{"$f":"$DP96*Energia!U96*1000/2*DQ96","v":152462.80763631509},1,1.50652209665633E-3,null,{"$f":"$DV96*Energia!U96*(1-$D96)*1000/2*DQ96","v":152462.80763631509},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA96*Energia!U96*(1-$D96)*1000/2*$DQ96","v":152496.59678916851},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK96&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ96*Energia!K96*1000*EL96","v":10084748.971788287},null,{"$f":"$EJ96*Energia!Y96*1000*EL96","v":10084748.971788287},1,1.4866586974098643E-2,null,{"$f":"ES85","v":1},{"$f":"$EQ96*Energia!Y96*1000*ES96*EL96","v":10084748.971788287},1,1.4866586974098643E-2,null,{"$f":"$EV96*Energia!Y96*(1-$D96)*1000*EL96","v":10084748.971788287},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA96*Energia!U96*(1-$D96)*1000*$EL96","v":3009718.7747222278},{"$f":"$FA96*Energia!V96*(1-$D96)*1000*$EL96","v":3059786.1715390207},{"$f":"$FA96*Energia!W96*(1-$D96)*1000*$EL96","v":3097149.7898128484},{"$f":"$FA96*Energia!X96*(1-$D96)*1000*$EL96","v":3128056.3394577634},{"$f":"SUMPRODUCT(FC96:FF96,Params!$B$19:$E$19)","v":10086983.976703776},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL96&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ96*Energia!K96*1000*FM96","v":0},{"$f":"$FK96*Potencia!K96*12*1000*$FM96","v":0},null,{"$f":"$FJ96*Energia!Y96*1000*FM96","v":0},1,0,null,{"$f":"$FS96*Energia!Y96*(1-$D96)*1000*FM96","v":0},{"$f":"$FK96*Potencia!K96*(1-$D96)*12*1000*$FM96","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY96*Energia!U96*(1-$D96)*1000*$FM96","v":0},{"$f":"$FY96*Energia!V96*(1-$D96)*1000*$FM96","v":0},{"$f":"$FY96*Energia!W96*(1-$D96)*1000*$FM96","v":0},{"$f":"$FY96*Energia!X96*(1-$D96)*1000*$FM96","v":0},{"$f":"SUMPRODUCT(GB96:GE96,Params!$B$19:$E$19)","v":0},{"$f":"$FZ96*Potencia!G96*(1-$D96)*12*1000*$FM96","v":0},{"$f":"$FZ96*Potencia!H96*(1-$D96)*12*1000*$FM96","v":0},{"$f":"$FZ96*Potencia!I96*(1-$D96)*12*1000*$FM96","v":0},{"$f":"$FZ96*Potencia!J96*(1-$D96)*12*1000*$FM96","v":0},{"$f":"SUMPRODUCT(GG96:GJ96,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP96*Energia!G96*1000/2*GQ96","v":469891.19619195588},null,{"$f":"$GP96*Energia!U96*1000/2*GQ96","v":469891.19619195588},1,4.6431092347196251E-3,null,{"$f":"$GV96*Energia!U96*(1-$D96)*1000/2*GQ96","v":469891.19619195588},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA96*Energia!U96*(1-$D96)*1000/2*$GQ96","v":470011.22367130785},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL96&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ96*Energia!G96*1000/2*HM96","v":527136.84045873221},{"$f":"$HK96*Potencia!G96*12*1000/2*$HM96","v":0},null,{"$f":"$HJ96*Energia!U96*1000/2*HM96","v":527136.84045873221},1,5.2087673736602872E-3,null,{"$f":"$HS96*Energia!U96*(1-$D96)*1000/2*HM96","v":527136.84045873221},{"$f":"$HK96*Potencia!G96*(1-$D96)*12*1000/2*$HM96","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY96*Energia!U96*(1-$D96)*1000/2*$HM96","v":527257.52027272386},null,null,null,null,{"$f":"$HZ96*Potencia!G96*(1-$D96)*12*1000/2*$HM96","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO96&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN96*Energia!G96*1000/2*IP96","v":8642050.6842945013},null,{"$f":"$IN96*Energia!U96*1000/2*IP96","v":8642050.6842945013},1,8.5394205433827558E-2,null,{"$f":"IW95","v":1.05},{"$f":"$IU96*Energia!U96*1000/2*IW96*$IP96","v":9074153.218509227},0.9679004462472558,8.6785744023648109E-2,null,{"$f":"$IZ96*Energia!U96*(1-$D96)*1000/2*IP96","v":8782876.9495110512},1.0002479531667503,null,8.6807262823707557E-2,null,{"$f":"$JE96*Energia!U96*(1-$D96)*1000/2*$IP96","v":8785054.6916638631},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A96,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP96&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN96*Energia!G96*1000/2*JQ96","v":4179336.5428548041},{"$f":"$JO96*Potencia!G96*12*1000/2*$JQ96","v":0},null,{"$f":"$JN96*Energia!U96*1000/2*JQ96","v":4179336.5428548041},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW96*Energia!U96*1000/2*IF(JZ96<>0,JZ96,IF(JY96<>0,JY96*KD96,1))*JQ96","v":6312936.3301778724},{"$f":"$JO96*Potencia!G96*12*1000/2*IF(JZ96=0,1,JZ96)*JQ96","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH96*Energia!$U96*1000/2*JQ96","v":6312936.3301778724},{"$f":"$KI96*Potencia!$G96*12*1000/2*JQ96","v":0},null,{"$f":"$KH96*Energia!U96*(1-$D96)*1000/2*JQ96","v":6312936.3301778724},{"$f":"$KI96*Potencia!G96*(1-$D96)*12*1000/2*$JQ96","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ96*Energia!U96*(1-$D96)*1000/2*$JQ96","v":6314458.4874649197},null,null,null,null,{"$f":"$KR96*Potencia!G96*(1-$D96)*12*1000/2*$JQ96","v":0},null,null,null,null,null,null,0.14920196345441494,null,0,"BTD_0_1"]
["BTD","BTD_2 Agro","Agro",{"$f":"IF(C97=0,0,IF(A97=0,0,INDEX(Params!$B$5:$G$15,MATCH(C97,Params!$A$5:$A$15,0),MATCH(A97,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G97&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E97*Energia!K97*1000*H97","v":0},{"$f":"$F97*Potencia!K97*12*1000*$I97","v":0},null,{"$f":"$E97*Energia!Y97*1000*H97","v":0},1,0,null,{"$f":"$O97*Energia!Y97*(1-$D97)*1000*H97","v":0},{"$f":"$F97*Potencia!K97*(1-$D97)*12*1000*$I97","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U97*Energia!U97*(1-$D97)*1000*$H97","v":0},{"$f":"$U97*Energia!V97*(1-$D97)*1000*$H97","v":0},{"$f":"$U97*Energia!W97*(1-$D97)*1000*$H97","v":0},{"$f":"$U97*Energia!X97*(1-$D97)*1000*$H97","v":0},{"$f":"SUMPRODUCT(X97:AA97,Params!$B$19:$E$19)","v":0},{"$f":"$V97*Potencia!G97*(1-$D97)*12*1000*$I97","v":0},{"$f":"$V97*Potencia!H97*(1-$D97)*12*1000*$I97","v":0},{"$f":"$V97*Potencia!I97*(1-$D97)*12*1000*$I97","v":0},{"$f":"$V97*Potencia!J97*(1-$D97)*12*1000*$I97","v":0},{"$f":"SUMPRODUCT(AC97:AF97,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK97*Energia!K97*1000*AM97","v":0},{"$f":"$AL97*Clientes!K97*12","v":0},null,{"$f":"$AK97*Energia!Y97*1000*AM97","v":0},1,0,null,{"$f":"$AS97*Energia!Y97*(1-$D97)*1000*AM97","v":0},{"$f":"$AL97*Clientes!K97*(1-$D97)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY97*Energia!U97*(1-$D97)*1000*$AM97","v":0},{"$f":"$AY97*Energia!V97*(1-$D97)*1000*$AM97","v":0},{"$f":"$AY97*Energia!W97*(1-$D97)*1000*$AM97","v":0},{"$f":"$AY97*Energia!X97*(1-$D97)*1000*$AM97","v":0},{"$f":"SUMPRODUCT(BB97:BE97,Params!$B$19:$E$19)","v":0},{"$f":"$AZ97*Clientes!G97*(1-$D97)*12","v":0},{"$f":"$AZ97*Clientes!H97*(1-$D97)*12","v":0},{"$f":"$AZ97*Clientes!I97*(1-$D97)*12","v":0},{"$f":"$AZ97*Clientes!J97*(1-$D97)*12","v":0},{"$f":"SUMPRODUCT(BG97:BJ97,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO97*Clientes!Q97","v":0},null,71.849999999999994,null,{"$f":"$BS97*Clientes!M97","v":0},{"$f":"$BS97*Clientes!N97","v":0},{"$f":"$BS97*Clientes!O97","v":0},{"$f":"$BS97*Clientes!P97","v":0},{"$f":"SUMPRODUCT(BU97:BX97,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB97*Energia!K97*1000*CC97","v":3668.9768592936507},null,{"$f":"$CB97*Energia!Y97*1000*CC97","v":3668.9768592936507},1,4.7714051341846333E-3,null,{"$f":"$CH97*Energia!Y97*(1-$D97)*1000*CC97","v":3485.5280163289681},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM97*Energia!U97*(1-$D97)*1000*$CC97","v":1040.2300681863564},{"$f":"$CM97*Energia!V97*(1-$D97)*1000*$CC97","v":1057.5345459475559},{"$f":"$CM97*Energia!W97*(1-$D97)*1000*$CC97","v":1070.4482970631432},{"$f":"$CM97*Energia!X97*(1-$D97)*1000*$CC97","v":1081.130332379716},{"$f":"SUMPRODUCT(CO97:CR97,Params!$B$19:$E$19)","v":3486.300486944881},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV97*Energia!K97*1000*CW97","v":1790.4263712258132},null,{"$f":"$CV97*Energia!Y97*1000*CW97","v":1790.4263712258132},1,2.3284010523007422E-3,null,{"$f":"$DB97*Energia!Y97*(1-$D97)*1000*CW97","v":1700.9050526645226},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG97*Energia!U97*(1-$D97)*1000*$CW97","v":507.62253828481153},{"$f":"$DG97*Energia!V97*(1-$D97)*1000*$CW97","v":516.06696148837091},{"$f":"$DG97*Energia!W97*(1-$D97)*1000*$CW97","v":522.36875117947454},{"$f":"$DG97*Energia!X97*(1-$D97)*1000*$CW97","v":527.58148444616495},{"$f":"SUMPRODUCT(DI97:DL97,Params!$B$19:$E$19)","v":1701.2820110959242},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP97*Energia!G97*1000/2*DQ97","v":172.82587959035155},null,{"$f":"$DP97*Energia!U97*1000/2*DQ97","v":172.82587959035155},1,1.50652209665633E-3,null,{"$f":"$DV97*Energia!U97*(1-$D97)*1000/2*DQ97","v":164.18458561083398},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA97*Energia!U97*(1-$D97)*1000/2*$DQ97","v":164.22097257067938},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK97&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ97*Energia!K97*1000*EL97","v":11431.677262921279},null,{"$f":"$EJ97*Energia!Y97*1000*EL97","v":11431.677262921279},1,1.4866586974098643E-2,null,1,{"$f":"$EQ97*Energia!Y97*1000*ES97*EL97","v":11431.677262921279},1,1.4866586974098643E-2,null,{"$f":"$EV97*Energia!Y97*(1-$D97)*1000*EL97","v":10860.093399775214},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA97*Energia!U97*(1-$D97)*1000*$EL97","v":3241.1145871828653},{"$f":"$FA97*Energia!V97*(1-$D97)*1000*$EL97","v":3295.031309079965},{"$f":"$FA97*Energia!W97*(1-$D97)*1000*$EL97","v":3335.2675495002723},{"$f":"$FA97*Energia!X97*(1-$D97)*1000*$EL97","v":3368.5502833340579},{"$f":"SUMPRODUCT(FC97:FF97,Params!$B$19:$E$19)","v":10862.500238279485},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL97&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ97*Energia!K97*1000*FM97","v":0},{"$f":"$FK97*Potencia!K97*12*1000*$FM97","v":0},null,{"$f":"$FJ97*Energia!Y97*1000*FM97","v":0},1,0,null,{"$f":"$FS97*Energia!Y97*(1-$D97)*1000*FM97","v":0},{"$f":"$FK97*Potencia!K97*(1-$D97)*12*1000*$FM97","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY97*Energia!U97*(1-$D97)*1000*$FM97","v":0},{"$f":"$FY97*Energia!V97*(1-$D97)*1000*$FM97","v":0},{"$f":"$FY97*Energia!W97*(1-$D97)*1000*$FM97","v":0},{"$f":"$FY97*Energia!X97*(1-$D97)*1000*$FM97","v":0},{"$f":"SUMPRODUCT(GB97:GE97,Params!$B$19:$E$19)","v":0},{"$f":"$FZ97*Potencia!G97*(1-$D97)*12*1000*$FM97","v":0},{"$f":"$FZ97*Potencia!H97*(1-$D97)*12*1000*$FM97","v":0},{"$f":"$FZ97*Potencia!I97*(1-$D97)*12*1000*$FM97","v":0},{"$f":"$FZ97*Potencia!J97*(1-$D97)*12*1000*$FM97","v":0},{"$f":"SUMPRODUCT(GG97:GJ97,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP97*Energia!G97*1000/2*GQ97","v":532.65029388251924},null,{"$f":"$GP97*Energia!U97*1000/2*GQ97","v":532.65029388251924},1,4.6431092347196251E-3,null,{"$f":"$GV97*Energia!U97*(1-$D97)*1000/2*GQ97","v":506.01777918839332},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA97*Energia!U97*(1-$D97)*1000/2*$GQ97","v":506.14703472464385},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL97&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ97*Energia!G97*1000/2*HM97","v":597.54171872576364},{"$f":"$HK97*Potencia!G97*12*1000/2*$HM97","v":0},null,{"$f":"$HJ97*Energia!U97*1000/2*HM97","v":597.54171872576364},1,5.2087673736602872E-3,null,{"$f":"$HS97*Energia!U97*(1-$D97)*1000/2*HM97","v":567.66463278947538},{"$f":"$HK97*Potencia!G97*(1-$D97)*12*1000/2*$HM97","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY97*Energia!U97*(1-$D97)*1000/2*$HM97","v":567.7945908137242},null,null,null,null,{"$f":"$HZ97*Potencia!G97*(1-$D97)*12*1000/2*$HM97","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO97&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN97*Energia!G97*1000/2*IP97","v":9796.2908733804761},null,{"$f":"$IN97*Energia!U97*1000/2*IP97","v":9796.2908733804761},1,8.5394205433827558E-2,null,{"$f":"IW96","v":1.05},{"$f":"$IU97*Energia!U97*1000/2*IW97*$IP97","v":10286.105417049501},0.9679004462472558,8.6785744023648109E-2,null,{"$f":"$IZ97*Energia!U97*(1-$D97)*1000/2*IP97","v":9458.1297221431014},1.0002479531667503,null,8.6807262823707557E-2,null,{"$f":"$JE97*Energia!U97*(1-$D97)*1000/2*$IP97","v":9460.4748953592425},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A97,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP97&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN97*Energia!G97*1000/2*JQ97","v":4737.5325518466761},{"$f":"$JO97*Potencia!G97*12*1000/2*$JQ97","v":0},null,{"$f":"$JN97*Energia!U97*1000/2*JQ97","v":4737.5325518466761},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW97*Energia!U97*1000/2*IF(JZ97<>0,JZ97,IF(JY97<>0,JY97*KD97,1))*JQ97","v":7156.0978770864685},{"$f":"$JO97*Potencia!G97*12*1000/2*IF(JZ97=0,1,JZ97)*JQ97","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH97*Energia!$U97*1000/2*JQ97","v":7156.0978770864676},{"$f":"$KI97*Potencia!$G97*12*1000/2*JQ97","v":0},null,{"$f":"$KH97*Energia!U97*(1-$D97)*1000/2*JQ97","v":6798.2929832321433},{"$f":"$KI97*Potencia!G97*(1-$D97)*12*1000/2*$JQ97","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ97*Energia!U97*(1-$D97)*1000/2*$JQ97","v":6799.9321683375674},null,null,null,null,{"$f":"$KR97*Potencia!G97*(1-$D97)*12*1000/2*$JQ97","v":0},null,null,null,null,null,null,0.14920196345441494,null,0,"BTD_0_1"]
["BTD","BTD_2 Jub. 1","Jub. 1",{"$f":"IF(C98=0,0,IF(A98=0,0,INDEX(Params!$B$5:$G$15,MATCH(C98,Params!$A$5:$A$15,0),MATCH(A98,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G98&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E98*Energia!K98*1000*H98","v":0},{"$f":"$F98*Potencia!K98*12*1000*$I98","v":0},null,{"$f":"$E98*Energia!Y98*1000*H98","v":0},1,0,null,{"$f":"$O98*Energia!Y98*(1-$D98)*1000*H98","v":0},{"$f":"$F98*Potencia!K98*(1-$D98)*12*1000*$I98","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U98*Energia!U98*(1-$D98)*1000*$H98","v":0},{"$f":"$U98*Energia!V98*(1-$D98)*1000*$H98","v":0},{"$f":"$U98*Energia!W98*(1-$D98)*1000*$H98","v":0},{"$f":"$U98*Energia!X98*(1-$D98)*1000*$H98","v":0},{"$f":"SUMPRODUCT(X98:AA98,Params!$B$19:$E$19)","v":0},{"$f":"$V98*Potencia!G98*(1-$D98)*12*1000*$I98","v":0},{"$f":"$V98*Potencia!H98*(1-$D98)*12*1000*$I98","v":0},{"$f":"$V98*Potencia!I98*(1-$D98)*12*1000*$I98","v":0},{"$f":"$V98*Potencia!J98*(1-$D98)*12*1000*$I98","v":0},{"$f":"SUMPRODUCT(AC98:AF98,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK98*Energia!K98*1000*AM98","v":0},{"$f":"$AL98*Clientes!K98*12","v":0},null,{"$f":"$AK98*Energia!Y98*1000*AM98","v":0},1,0,null,{"$f":"$AS98*Energia!Y98*(1-$D98)*1000*AM98","v":0},{"$f":"$AL98*Clientes!K98*(1-$D98)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY98*Energia!U98*(1-$D98)*1000*$AM98","v":0},{"$f":"$AY98*Energia!V98*(1-$D98)*1000*$AM98","v":0},{"$f":"$AY98*Energia!W98*(1-$D98)*1000*$AM98","v":0},{"$f":"$AY98*Energia!X98*(1-$D98)*1000*$AM98","v":0},{"$f":"SUMPRODUCT(BB98:BE98,Params!$B$19:$E$19)","v":0},{"$f":"$AZ98*Clientes!G98*(1-$D98)*12","v":0},{"$f":"$AZ98*Clientes!H98*(1-$D98)*12","v":0},{"$f":"$AZ98*Clientes!I98*(1-$D98)*12","v":0},{"$f":"$AZ98*Clientes!J98*(1-$D98)*12","v":0},{"$f":"SUMPRODUCT(BG98:BJ98,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO98*Clientes!Q98","v":0},null,71.849999999999994,null,{"$f":"$BS98*Clientes!M98","v":0},{"$f":"$BS98*Clientes!N98","v":0},{"$f":"$BS98*Clientes!O98","v":0},{"$f":"$BS98*Clientes!P98","v":0},{"$f":"SUMPRODUCT(BU98:BX98,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB98*Energia!K98*1000*CC98","v":0},null,{"$f":"$CB98*Energia!Y98*1000*CC98","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH98*Energia!Y98*(1-$D98)*1000*CC98","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM98*Energia!U98*(1-$D98)*1000*$CC98","v":0},{"$f":"$CM98*Energia!V98*(1-$D98)*1000*$CC98","v":0},{"$f":"$CM98*Energia!W98*(1-$D98)*1000*$CC98","v":0},{"$f":"$CM98*Energia!X98*(1-$D98)*1000*$CC98","v":0},{"$f":"SUMPRODUCT(CO98:CR98,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV98*Energia!K98*1000*CW98","v":0},null,{"$f":"$CV98*Energia!Y98*1000*CW98","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB98*Energia!Y98*(1-$D98)*1000*CW98","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG98*Energia!U98*(1-$D98)*1000*$CW98","v":0},{"$f":"$DG98*Energia!V98*(1-$D98)*1000*$CW98","v":0},{"$f":"$DG98*Energia!W98*(1-$D98)*1000*$CW98","v":0},{"$f":"$DG98*Energia!X98*(1-$D98)*1000*$CW98","v":0},{"$f":"SUMPRODUCT(DI98:DL98,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP98*Energia!G98*1000/2*DQ98","v":0},null,{"$f":"$DP98*Energia!U98*1000/2*DQ98","v":0},1,1.50652209665633E-3,null,{"$f":"$DV98*Energia!U98*(1-$D98)*1000/2*DQ98","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA98*Energia!U98*(1-$D98)*1000/2*$DQ98","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK98&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ98*Energia!K98*1000*EL98","v":0},null,{"$f":"$EJ98*Energia!Y98*1000*EL98","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ98*Energia!Y98*1000*ES98*EL98","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV98*Energia!Y98*(1-$D98)*1000*EL98","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA98*Energia!U98*(1-$D98)*1000*$EL98","v":0},{"$f":"$FA98*Energia!V98*(1-$D98)*1000*$EL98","v":0},{"$f":"$FA98*Energia!W98*(1-$D98)*1000*$EL98","v":0},{"$f":"$FA98*Energia!X98*(1-$D98)*1000*$EL98","v":0},{"$f":"SUMPRODUCT(FC98:FF98,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL98&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ98*Energia!K98*1000*FM98","v":0},{"$f":"$FK98*Potencia!K98*12*1000*$FM98","v":0},null,{"$f":"$FJ98*Energia!Y98*1000*FM98","v":0},1,0,null,{"$f":"$FS98*Energia!Y98*(1-$D98)*1000*FM98","v":0},{"$f":"$FK98*Potencia!K98*(1-$D98)*12*1000*$FM98","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY98*Energia!U98*(1-$D98)*1000*$FM98","v":0},{"$f":"$FY98*Energia!V98*(1-$D98)*1000*$FM98","v":0},{"$f":"$FY98*Energia!W98*(1-$D98)*1000*$FM98","v":0},{"$f":"$FY98*Energia!X98*(1-$D98)*1000*$FM98","v":0},{"$f":"SUMPRODUCT(GB98:GE98,Params!$B$19:$E$19)","v":0},{"$f":"$FZ98*Potencia!G98*(1-$D98)*12*1000*$FM98","v":0},{"$f":"$FZ98*Potencia!H98*(1-$D98)*12*1000*$FM98","v":0},{"$f":"$FZ98*Potencia!I98*(1-$D98)*12*1000*$FM98","v":0},{"$f":"$FZ98*Potencia!J98*(1-$D98)*12*1000*$FM98","v":0},{"$f":"SUMPRODUCT(GG98:GJ98,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP98*Energia!G98*1000/2*GQ98","v":0},null,{"$f":"$GP98*Energia!U98*1000/2*GQ98","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV98*Energia!U98*(1-$D98)*1000/2*GQ98","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA98*Energia!U98*(1-$D98)*1000/2*$GQ98","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL98&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ98*Energia!G98*1000/2*HM98","v":0},{"$f":"$HK98*Potencia!G98*12*1000/2*$HM98","v":0},null,{"$f":"$HJ98*Energia!U98*1000/2*HM98","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS98*Energia!U98*(1-$D98)*1000/2*HM98","v":0},{"$f":"$HK98*Potencia!G98*(1-$D98)*12*1000/2*$HM98","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY98*Energia!U98*(1-$D98)*1000/2*$HM98","v":0},null,null,null,null,{"$f":"$HZ98*Potencia!G98*(1-$D98)*12*1000/2*$HM98","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO98&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN98*Energia!G98*1000/2*IP98","v":0},null,{"$f":"$IN98*Energia!U98*1000/2*IP98","v":0},1,8.5394205433827558E-2,null,1.05,{"$f":"$IU98*Energia!U98*1000/2*IW98*$IP98","v":0},0.9679004462472558,8.6785744023648109E-2,null,{"$f":"$IZ98*Energia!U98*(1-$D98)*1000/2*IP98","v":0},1.0002479531667503,null,8.6807262823707557E-2,null,{"$f":"$JE98*Energia!U98*(1-$D98)*1000/2*$IP98","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A98,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP98&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN98*Energia!G98*1000/2*JQ98","v":0},{"$f":"$JO98*Potencia!G98*12*1000/2*$JQ98","v":0},null,{"$f":"$JN98*Energia!U98*1000/2*JQ98","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW98*Energia!U98*1000/2*IF(JZ98<>0,JZ98,IF(JY98<>0,JY98*KD98,1))*JQ98","v":0},{"$f":"$JO98*Potencia!G98*12*1000/2*IF(JZ98=0,1,JZ98)*JQ98","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH98*Energia!$U98*1000/2*JQ98","v":0},{"$f":"$KI98*Potencia!$G98*12*1000/2*JQ98","v":0},null,{"$f":"$KH98*Energia!U98*(1-$D98)*1000/2*JQ98","v":0},{"$f":"$KI98*Potencia!G98*(1-$D98)*12*1000/2*$JQ98","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ98*Energia!U98*(1-$D98)*1000/2*$JQ98","v":0},null,null,null,null,{"$f":"$KR98*Potencia!G98*(1-$D98)*12*1000/2*$JQ98","v":0},null,null,null,null,null,null,0.14920196345441494,null,0,"BTD_0_1"]
["BTD","BTD_2 Jub. 2","Jub. 2",{"$f":"IF(C99=0,0,IF(A99=0,0,INDEX(Params!$B$5:$G$15,MATCH(C99,Params!$A$5:$A$15,0),MATCH(A99,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G99&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E99*Energia!K99*1000*H99","v":0},{"$f":"$F99*Potencia!K99*12*1000*$I99","v":0},null,{"$f":"$E99*Energia!Y99*1000*H99","v":0},1,0,null,{"$f":"$O99*Energia!Y99*(1-$D99)*1000*H99","v":0},{"$f":"$F99*Potencia!K99*(1-$D99)*12*1000*$I99","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U99*Energia!U99*(1-$D99)*1000*$H99","v":0},{"$f":"$U99*Energia!V99*(1-$D99)*1000*$H99","v":0},{"$f":"$U99*Energia!W99*(1-$D99)*1000*$H99","v":0},{"$f":"$U99*Energia!X99*(1-$D99)*1000*$H99","v":0},{"$f":"SUMPRODUCT(X99:AA99,Params!$B$19:$E$19)","v":0},{"$f":"$V99*Potencia!G99*(1-$D99)*12*1000*$I99","v":0},{"$f":"$V99*Potencia!H99*(1-$D99)*12*1000*$I99","v":0},{"$f":"$V99*Potencia!I99*(1-$D99)*12*1000*$I99","v":0},{"$f":"$V99*Potencia!J99*(1-$D99)*12*1000*$I99","v":0},{"$f":"SUMPRODUCT(AC99:AF99,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK99*Energia!K99*1000*AM99","v":0},{"$f":"$AL99*Clientes!K99*12","v":0},null,{"$f":"$AK99*Energia!Y99*1000*AM99","v":0},1,0,null,{"$f":"$AS99*Energia!Y99*(1-$D99)*1000*AM99","v":0},{"$f":"$AL99*Clientes!K99*(1-$D99)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY99*Energia!U99*(1-$D99)*1000*$AM99","v":0},{"$f":"$AY99*Energia!V99*(1-$D99)*1000*$AM99","v":0},{"$f":"$AY99*Energia!W99*(1-$D99)*1000*$AM99","v":0},{"$f":"$AY99*Energia!X99*(1-$D99)*1000*$AM99","v":0},{"$f":"SUMPRODUCT(BB99:BE99,Params!$B$19:$E$19)","v":0},{"$f":"$AZ99*Clientes!G99*(1-$D99)*12","v":0},{"$f":"$AZ99*Clientes!H99*(1-$D99)*12","v":0},{"$f":"$AZ99*Clientes!I99*(1-$D99)*12","v":0},{"$f":"$AZ99*Clientes!J99*(1-$D99)*12","v":0},{"$f":"SUMPRODUCT(BG99:BJ99,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO99*Clientes!Q99","v":0},null,71.849999999999994,null,{"$f":"$BS99*Clientes!M99","v":0},{"$f":"$BS99*Clientes!N99","v":0},{"$f":"$BS99*Clientes!O99","v":0},{"$f":"$BS99*Clientes!P99","v":0},{"$f":"SUMPRODUCT(BU99:BX99,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB99*Energia!K99*1000*CC99","v":57.522094827908923},null,{"$f":"$CB99*Energia!Y99*1000*CC99","v":57.522094827908923},1,4.7714051341846333E-3,null,{"$f":"$CH99*Energia!Y99*(1-$D99)*1000*CC99","v":57.522094827908923},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM99*Energia!U99*(1-$D99)*1000*$CC99","v":17.167043944199463},{"$f":"$CM99*Energia!V99*(1-$D99)*1000*$CC99","v":17.452621855512746},{"$f":"$CM99*Energia!W99*(1-$D99)*1000*$CC99","v":17.665739068392643},{"$f":"$CM99*Energia!X99*(1-$D99)*1000*$CC99","v":17.842026002698258},{"$f":"SUMPRODUCT(CO99:CR99,Params!$B$19:$E$19)","v":57.534843004888771},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV99*Energia!K99*1000*CW99","v":28.070243955658935},null,{"$f":"$CV99*Energia!Y99*1000*CW99","v":28.070243955658935},1,2.3284010523007422E-3,null,{"$f":"$DB99*Energia!Y99*(1-$D99)*1000*CW99","v":28.070243955658935},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG99*Energia!U99*(1-$D99)*1000*$CW99","v":8.3773567870374777},{"$f":"$DG99*Energia!V99*(1-$D99)*1000*$CW99","v":8.5167161351782887},{"$f":"$DG99*Energia!W99*(1-$D99)*1000*$CW99","v":8.62071534060685},{"$f":"$DG99*Energia!X99*(1-$D99)*1000*$CW99","v":8.7067417147672188},{"$f":"SUMPRODUCT(DI99:DL99,Params!$B$19:$E$19)","v":28.076464946721316},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP99*Energia!G99*1000/2*DQ99","v":2.7095582817131385},null,{"$f":"$DP99*Energia!U99*1000/2*DQ99","v":2.7095582817131385},1,1.50652209665633E-3,null,{"$f":"$DV99*Energia!U99*(1-$D99)*1000/2*DQ99","v":2.7095582817131385},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA99*Energia!U99*(1-$D99)*1000/2*$DQ99","v":2.7101587801584017},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK99&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ99*Energia!K99*1000*EL99","v":179.22544861359634},null,{"$f":"$EJ99*Energia!Y99*1000*EL99","v":179.22544861359634},1,1.4866586974098643E-2,null,1,{"$f":"$EQ99*Energia!Y99*1000*ES99*EL99","v":179.22544861359634},1,1.4866586974098643E-2,null,{"$f":"$EV99*Energia!Y99*(1-$D99)*1000*EL99","v":179.22544861359634},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA99*Energia!U99*(1-$D99)*1000*$EL99","v":53.488510136380917},{"$f":"$FA99*Energia!V99*(1-$D99)*1000*$EL99","v":54.378304387135913},{"$f":"$FA99*Energia!W99*(1-$D99)*1000*$EL99","v":55.042327980156145},{"$f":"$FA99*Energia!X99*(1-$D99)*1000*$EL99","v":55.591597004174901},{"$f":"SUMPRODUCT(FC99:FF99,Params!$B$19:$E$19)","v":179.26516896357757},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL99&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ99*Energia!K99*1000*FM99","v":0},{"$f":"$FK99*Potencia!K99*12*1000*$FM99","v":0},null,{"$f":"$FJ99*Energia!Y99*1000*FM99","v":0},1,0,null,{"$f":"$FS99*Energia!Y99*(1-$D99)*1000*FM99","v":0},{"$f":"$FK99*Potencia!K99*(1-$D99)*12*1000*$FM99","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY99*Energia!U99*(1-$D99)*1000*$FM99","v":0},{"$f":"$FY99*Energia!V99*(1-$D99)*1000*$FM99","v":0},{"$f":"$FY99*Energia!W99*(1-$D99)*1000*$FM99","v":0},{"$f":"$FY99*Energia!X99*(1-$D99)*1000*$FM99","v":0},{"$f":"SUMPRODUCT(GB99:GE99,Params!$B$19:$E$19)","v":0},{"$f":"$FZ99*Potencia!G99*(1-$D99)*12*1000*$FM99","v":0},{"$f":"$FZ99*Potencia!H99*(1-$D99)*12*1000*$FM99","v":0},{"$f":"$FZ99*Potencia!I99*(1-$D99)*12*1000*$FM99","v":0},{"$f":"$FZ99*Potencia!J99*(1-$D99)*12*1000*$FM99","v":0},{"$f":"SUMPRODUCT(GG99:GJ99,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP99*Energia!G99*1000/2*GQ99","v":8.35087325154797},null,{"$f":"$GP99*Energia!U99*1000/2*GQ99","v":8.35087325154797},1,4.6431092347196251E-3,null,{"$f":"$GV99*Energia!U99*(1-$D99)*1000/2*GQ99","v":8.35087325154797},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA99*Energia!U99*(1-$D99)*1000/2*$GQ99","v":8.3530063714593332},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL99&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ99*Energia!G99*1000/2*HM99","v":9.3682388105310395},{"$f":"$HK99*Potencia!G99*12*1000/2*$HM99","v":0},null,{"$f":"$HJ99*Energia!U99*1000/2*HM99","v":9.3682388105310395},1,5.2087673736602872E-3,null,{"$f":"$HS99*Energia!U99*(1-$D99)*1000/2*HM99","v":9.3682388105310395},{"$f":"$HK99*Potencia!G99*(1-$D99)*12*1000/2*$HM99","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY99*Energia!U99*(1-$D99)*1000/2*$HM99","v":9.3703835236876856},null,null,null,null,{"$f":"$HZ99*Potencia!G99*(1-$D99)*12*1000/2*$HM99","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO99&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN99*Energia!G99*1000/2*IP99","v":153.58591623520238},null,{"$f":"$IN99*Energia!U99*1000/2*IP99","v":153.58591623520238},1,8.5394205433827558E-2,null,1.05,{"$f":"$IU99*Energia!U99*1000/2*IW99*$IP99","v":161.26521204696249},0.9679004462472558,8.6785744023648109E-2,null,{"$f":"$IZ99*Energia!U99*(1-$D99)*1000/2*IP99","v":156.08867070441335},1.0002479531667503,null,8.6807262823707557E-2,null,{"$f":"$JE99*Energia!U99*(1-$D99)*1000/2*$IP99","v":156.12737338460832},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A99,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP99&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN99*Energia!G99*1000/2*JQ99","v":74.27487475352838},{"$f":"$JO99*Potencia!G99*12*1000/2*$JQ99","v":0},null,{"$f":"$JN99*Energia!U99*1000/2*JQ99","v":74.27487475352838},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW99*Energia!U99*1000/2*IF(JZ99<>0,JZ99,IF(JY99<>0,JY99*KD99,1))*JQ99","v":112.19305993737258},{"$f":"$JO99*Potencia!G99*12*1000/2*IF(JZ99=0,1,JZ99)*JQ99","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH99*Energia!$U99*1000/2*JQ99","v":112.19305993737257},{"$f":"$KI99*Potencia!$G99*12*1000/2*JQ99","v":0},null,{"$f":"$KH99*Energia!U99*(1-$D99)*1000/2*JQ99","v":112.19305993737257},{"$f":"$KI99*Potencia!G99*(1-$D99)*12*1000/2*$JQ99","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ99*Energia!U99*(1-$D99)*1000/2*$JQ99","v":112.22011160949596},null,null,null,null,{"$f":"$KR99*Potencia!G99*(1-$D99)*12*1000/2*$JQ99","v":0},null,null,null,null,null,null,0.14920196345441494,null,0,"BTD_0_1"]
["BTD","BTD_2 Político","Part Político",{"$f":"IF(C100=0,0,IF(A100=0,0,INDEX(Params!$B$5:$G$15,MATCH(C100,Params!$A$5:$A$15,0),MATCH(A100,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G100&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E100*Energia!K100*1000*H100","v":0},{"$f":"$F100*Potencia!K100*12*1000*$I100","v":0},null,{"$f":"$E100*Energia!Y100*1000*H100","v":0},1,0,null,{"$f":"$O100*Energia!Y100*(1-$D100)*1000*H100","v":0},{"$f":"$F100*Potencia!K100*(1-$D100)*12*1000*$I100","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U100*Energia!U100*(1-$D100)*1000*$H100","v":0},{"$f":"$U100*Energia!V100*(1-$D100)*1000*$H100","v":0},{"$f":"$U100*Energia!W100*(1-$D100)*1000*$H100","v":0},{"$f":"$U100*Energia!X100*(1-$D100)*1000*$H100","v":0},{"$f":"SUMPRODUCT(X100:AA100,Params!$B$19:$E$19)","v":0},{"$f":"$V100*Potencia!G100*(1-$D100)*12*1000*$I100","v":0},{"$f":"$V100*Potencia!H100*(1-$D100)*12*1000*$I100","v":0},{"$f":"$V100*Potencia!I100*(1-$D100)*12*1000*$I100","v":0},{"$f":"$V100*Potencia!J100*(1-$D100)*12*1000*$I100","v":0},{"$f":"SUMPRODUCT(AC100:AF100,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK100*Energia!K100*1000*AM100","v":0},{"$f":"$AL100*Clientes!K100*12","v":0},null,{"$f":"$AK100*Energia!Y100*1000*AM100","v":0},1,0,null,{"$f":"$AS100*Energia!Y100*(1-$D100)*1000*AM100","v":0},{"$f":"$AL100*Clientes!K100*(1-$D100)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY100*Energia!U100*(1-$D100)*1000*$AM100","v":0},{"$f":"$AY100*Energia!V100*(1-$D100)*1000*$AM100","v":0},{"$f":"$AY100*Energia!W100*(1-$D100)*1000*$AM100","v":0},{"$f":"$AY100*Energia!X100*(1-$D100)*1000*$AM100","v":0},{"$f":"SUMPRODUCT(BB100:BE100,Params!$B$19:$E$19)","v":0},{"$f":"$AZ100*Clientes!G100*(1-$D100)*12","v":0},{"$f":"$AZ100*Clientes!H100*(1-$D100)*12","v":0},{"$f":"$AZ100*Clientes!I100*(1-$D100)*12","v":0},{"$f":"$AZ100*Clientes!J100*(1-$D100)*12","v":0},{"$f":"SUMPRODUCT(BG100:BJ100,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO100*Clientes!Q100","v":0},null,71.849999999999994,null,{"$f":"$BS100*Clientes!M100","v":0},{"$f":"$BS100*Clientes!N100","v":0},{"$f":"$BS100*Clientes!O100","v":0},{"$f":"$BS100*Clientes!P100","v":0},{"$f":"SUMPRODUCT(BU100:BX100,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB100*Energia!K100*1000*CC100","v":0},null,{"$f":"$CB100*Energia!Y100*1000*CC100","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH100*Energia!Y100*(1-$D100)*1000*CC100","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM100*Energia!U100*(1-$D100)*1000*$CC100","v":0},{"$f":"$CM100*Energia!V100*(1-$D100)*1000*$CC100","v":0},{"$f":"$CM100*Energia!W100*(1-$D100)*1000*$CC100","v":0},{"$f":"$CM100*Energia!X100*(1-$D100)*1000*$CC100","v":0},{"$f":"SUMPRODUCT(CO100:CR100,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV100*Energia!K100*1000*CW100","v":0},null,{"$f":"$CV100*Energia!Y100*1000*CW100","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB100*Energia!Y100*(1-$D100)*1000*CW100","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG100*Energia!U100*(1-$D100)*1000*$CW100","v":0},{"$f":"$DG100*Energia!V100*(1-$D100)*1000*$CW100","v":0},{"$f":"$DG100*Energia!W100*(1-$D100)*1000*$CW100","v":0},{"$f":"$DG100*Energia!X100*(1-$D100)*1000*$CW100","v":0},{"$f":"SUMPRODUCT(DI100:DL100,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP100*Energia!G100*1000/2*DQ100","v":0},null,{"$f":"$DP100*Energia!U100*1000/2*DQ100","v":0},1,1.50652209665633E-3,null,{"$f":"$DV100*Energia!U100*(1-$D100)*1000/2*DQ100","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA100*Energia!U100*(1-$D100)*1000/2*$DQ100","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK100&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ100*Energia!K100*1000*EL100","v":0},null,{"$f":"$EJ100*Energia!Y100*1000*EL100","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ100*Energia!Y100*1000*ES100*EL100","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV100*Energia!Y100*(1-$D100)*1000*EL100","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA100*Energia!U100*(1-$D100)*1000*$EL100","v":0},{"$f":"$FA100*Energia!V100*(1-$D100)*1000*$EL100","v":0},{"$f":"$FA100*Energia!W100*(1-$D100)*1000*$EL100","v":0},{"$f":"$FA100*Energia!X100*(1-$D100)*1000*$EL100","v":0},{"$f":"SUMPRODUCT(FC100:FF100,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL100&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ100*Energia!K100*1000*FM100","v":0},{"$f":"$FK100*Potencia!K100*12*1000*$FM100","v":0},null,{"$f":"$FJ100*Energia!Y100*1000*FM100","v":0},1,0,null,{"$f":"$FS100*Energia!Y100*(1-$D100)*1000*FM100","v":0},{"$f":"$FK100*Potencia!K100*(1-$D100)*12*1000*$FM100","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY100*Energia!U100*(1-$D100)*1000*$FM100","v":0},{"$f":"$FY100*Energia!V100*(1-$D100)*1000*$FM100","v":0},{"$f":"$FY100*Energia!W100*(1-$D100)*1000*$FM100","v":0},{"$f":"$FY100*Energia!X100*(1-$D100)*1000*$FM100","v":0},{"$f":"SUMPRODUCT(GB100:GE100,Params!$B$19:$E$19)","v":0},{"$f":"$FZ100*Potencia!G100*(1-$D100)*12*1000*$FM100","v":0},{"$f":"$FZ100*Potencia!H100*(1-$D100)*12*1000*$FM100","v":0},{"$f":"$FZ100*Potencia!I100*(1-$D100)*12*1000*$FM100","v":0},{"$f":"$FZ100*Potencia!J100*(1-$D100)*12*1000*$FM100","v":0},{"$f":"SUMPRODUCT(GG100:GJ100,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP100*Energia!G100*1000/2*GQ100","v":0},null,{"$f":"$GP100*Energia!U100*1000/2*GQ100","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV100*Energia!U100*(1-$D100)*1000/2*GQ100","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA100*Energia!U100*(1-$D100)*1000/2*$GQ100","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL100&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ100*Energia!G100*1000/2*HM100","v":0},{"$f":"$HK100*Potencia!G100*12*1000/2*$HM100","v":0},null,{"$f":"$HJ100*Energia!U100*1000/2*HM100","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS100*Energia!U100*(1-$D100)*1000/2*HM100","v":0},{"$f":"$HK100*Potencia!G100*(1-$D100)*12*1000/2*$HM100","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY100*Energia!U100*(1-$D100)*1000/2*$HM100","v":0},null,null,null,null,{"$f":"$HZ100*Potencia!G100*(1-$D100)*12*1000/2*$HM100","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO100&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN100*Energia!G100*1000/2*IP100","v":0},null,{"$f":"$IN100*Energia!U100*1000/2*IP100","v":0},1,8.5394205433827558E-2,null,1.05,{"$f":"$IU100*Energia!U100*1000/2*IW100*$IP100","v":0},0.9679004462472558,8.6785744023648109E-2,null,{"$f":"$IZ100*Energia!U100*(1-$D100)*1000/2*IP100","v":0},1.0002479531667503,null,8.6807262823707557E-2,null,{"$f":"$JE100*Energia!U100*(1-$D100)*1000/2*$IP100","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A100,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP100&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN100*Energia!G100*1000/2*JQ100","v":0},{"$f":"$JO100*Potencia!G100*12*1000/2*$JQ100","v":0},null,{"$f":"$JN100*Energia!U100*1000/2*JQ100","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW100*Energia!U100*1000/2*IF(JZ100<>0,JZ100,IF(JY100<>0,JY100*KD100,1))*JQ100","v":0},{"$f":"$JO100*Potencia!G100*12*1000/2*IF(JZ100=0,1,JZ100)*JQ100","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH100*Energia!$U100*1000/2*JQ100","v":0},{"$f":"$KI100*Potencia!$G100*12*1000/2*JQ100","v":0},null,{"$f":"$KH100*Energia!U100*(1-$D100)*1000/2*JQ100","v":0},{"$f":"$KI100*Potencia!G100*(1-$D100)*12*1000/2*$JQ100","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ100*Energia!U100*(1-$D100)*1000/2*$JQ100","v":0},null,null,null,null,{"$f":"$KR100*Potencia!G100*(1-$D100)*12*1000/2*$JQ100","v":0},null,null,null,null,null,null,0.14920196345441494,null,0,"BTD_0_1"]
["BTD","BTD_2 Discap.","Discapacitados",{"$f":"IF(C101=0,0,IF(A101=0,0,INDEX(Params!$B$5:$G$15,MATCH(C101,Params!$A$5:$A$15,0),MATCH(A101,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G101&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E101*Energia!K101*1000*H101","v":0},{"$f":"$F101*Potencia!K101*12*1000*$I101","v":0},null,{"$f":"$E101*Energia!Y101*1000*H101","v":0},1,0,null,{"$f":"$O101*Energia!Y101*(1-$D101)*1000*H101","v":0},{"$f":"$F101*Potencia!K101*(1-$D101)*12*1000*$I101","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U101*Energia!U101*(1-$D101)*1000*$H101","v":0},{"$f":"$U101*Energia!V101*(1-$D101)*1000*$H101","v":0},{"$f":"$U101*Energia!W101*(1-$D101)*1000*$H101","v":0},{"$f":"$U101*Energia!X101*(1-$D101)*1000*$H101","v":0},{"$f":"SUMPRODUCT(X101:AA101,Params!$B$19:$E$19)","v":0},{"$f":"$V101*Potencia!G101*(1-$D101)*12*1000*$I101","v":0},{"$f":"$V101*Potencia!H101*(1-$D101)*12*1000*$I101","v":0},{"$f":"$V101*Potencia!I101*(1-$D101)*12*1000*$I101","v":0},{"$f":"$V101*Potencia!J101*(1-$D101)*12*1000*$I101","v":0},{"$f":"SUMPRODUCT(AC101:AF101,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK101*Energia!K101*1000*AM101","v":0},{"$f":"$AL101*Clientes!K101*12","v":0},null,{"$f":"$AK101*Energia!Y101*1000*AM101","v":0},1,0,null,{"$f":"$AS101*Energia!Y101*(1-$D101)*1000*AM101","v":0},{"$f":"$AL101*Clientes!K101*(1-$D101)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY101*Energia!U101*(1-$D101)*1000*$AM101","v":0},{"$f":"$AY101*Energia!V101*(1-$D101)*1000*$AM101","v":0},{"$f":"$AY101*Energia!W101*(1-$D101)*1000*$AM101","v":0},{"$f":"$AY101*Energia!X101*(1-$D101)*1000*$AM101","v":0},{"$f":"SUMPRODUCT(BB101:BE101,Params!$B$19:$E$19)","v":0},{"$f":"$AZ101*Clientes!G101*(1-$D101)*12","v":0},{"$f":"$AZ101*Clientes!H101*(1-$D101)*12","v":0},{"$f":"$AZ101*Clientes!I101*(1-$D101)*12","v":0},{"$f":"$AZ101*Clientes!J101*(1-$D101)*12","v":0},{"$f":"SUMPRODUCT(BG101:BJ101,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO101*Clientes!Q101","v":0},null,71.849999999999994,null,{"$f":"$BS101*Clientes!M101","v":0},{"$f":"$BS101*Clientes!N101","v":0},{"$f":"$BS101*Clientes!O101","v":0},{"$f":"$BS101*Clientes!P101","v":0},{"$f":"SUMPRODUCT(BU101:BX101,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB101*Energia!K101*1000*CC101","v":0},null,{"$f":"$CB101*Energia!Y101*1000*CC101","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH101*Energia!Y101*(1-$D101)*1000*CC101","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM101*Energia!U101*(1-$D101)*1000*$CC101","v":0},{"$f":"$CM101*Energia!V101*(1-$D101)*1000*$CC101","v":0},{"$f":"$CM101*Energia!W101*(1-$D101)*1000*$CC101","v":0},{"$f":"$CM101*Energia!X101*(1-$D101)*1000*$CC101","v":0},{"$f":"SUMPRODUCT(CO101:CR101,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV101*Energia!K101*1000*CW101","v":0},null,{"$f":"$CV101*Energia!Y101*1000*CW101","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB101*Energia!Y101*(1-$D101)*1000*CW101","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG101*Energia!U101*(1-$D101)*1000*$CW101","v":0},{"$f":"$DG101*Energia!V101*(1-$D101)*1000*$CW101","v":0},{"$f":"$DG101*Energia!W101*(1-$D101)*1000*$CW101","v":0},{"$f":"$DG101*Energia!X101*(1-$D101)*1000*$CW101","v":0},{"$f":"SUMPRODUCT(DI101:DL101,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP101*Energia!G101*1000/2*DQ101","v":0},null,{"$f":"$DP101*Energia!U101*1000/2*DQ101","v":0},1,1.50652209665633E-3,null,{"$f":"$DV101*Energia!U101*(1-$D101)*1000/2*DQ101","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA101*Energia!U101*(1-$D101)*1000/2*$DQ101","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK101&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ101*Energia!K101*1000*EL101","v":0},null,{"$f":"$EJ101*Energia!Y101*1000*EL101","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ101*Energia!Y101*1000*ES101*EL101","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV101*Energia!Y101*(1-$D101)*1000*EL101","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA101*Energia!U101*(1-$D101)*1000*$EL101","v":0},{"$f":"$FA101*Energia!V101*(1-$D101)*1000*$EL101","v":0},{"$f":"$FA101*Energia!W101*(1-$D101)*1000*$EL101","v":0},{"$f":"$FA101*Energia!X101*(1-$D101)*1000*$EL101","v":0},{"$f":"SUMPRODUCT(FC101:FF101,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL101&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ101*Energia!K101*1000*FM101","v":0},{"$f":"$FK101*Potencia!K101*12*1000*$FM101","v":0},null,{"$f":"$FJ101*Energia!Y101*1000*FM101","v":0},1,0,null,{"$f":"$FS101*Energia!Y101*(1-$D101)*1000*FM101","v":0},{"$f":"$FK101*Potencia!K101*(1-$D101)*12*1000*$FM101","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY101*Energia!U101*(1-$D101)*1000*$FM101","v":0},{"$f":"$FY101*Energia!V101*(1-$D101)*1000*$FM101","v":0},{"$f":"$FY101*Energia!W101*(1-$D101)*1000*$FM101","v":0},{"$f":"$FY101*Energia!X101*(1-$D101)*1000*$FM101","v":0},{"$f":"SUMPRODUCT(GB101:GE101,Params!$B$19:$E$19)","v":0},{"$f":"$FZ101*Potencia!G101*(1-$D101)*12*1000*$FM101","v":0},{"$f":"$FZ101*Potencia!H101*(1-$D101)*12*1000*$FM101","v":0},{"$f":"$FZ101*Potencia!I101*(1-$D101)*12*1000*$FM101","v":0},{"$f":"$FZ101*Potencia!J101*(1-$D101)*12*1000*$FM101","v":0},{"$f":"SUMPRODUCT(GG101:GJ101,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP101*Energia!G101*1000/2*GQ101","v":0},null,{"$f":"$GP101*Energia!U101*1000/2*GQ101","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV101*Energia!U101*(1-$D101)*1000/2*GQ101","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA101*Energia!U101*(1-$D101)*1000/2*$GQ101","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL101&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ101*Energia!G101*1000/2*HM101","v":0},{"$f":"$HK101*Potencia!G101*12*1000/2*$HM101","v":0},null,{"$f":"$HJ101*Energia!U101*1000/2*HM101","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS101*Energia!U101*(1-$D101)*1000/2*HM101","v":0},{"$f":"$HK101*Potencia!G101*(1-$D101)*12*1000/2*$HM101","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY101*Energia!U101*(1-$D101)*1000/2*$HM101","v":0},null,null,null,null,{"$f":"$HZ101*Potencia!G101*(1-$D101)*12*1000/2*$HM101","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO101&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN101*Energia!G101*1000/2*IP101","v":0},null,{"$f":"$IN101*Energia!U101*1000/2*IP101","v":0},1,8.5394205433827558E-2,null,1.05,{"$f":"$IU101*Energia!U101*1000/2*IW101*$IP101","v":0},0.9679004462472558,8.6785744023648109E-2,null,{"$f":"$IZ101*Energia!U101*(1-$D101)*1000/2*IP101","v":0},1.0002479531667503,null,8.6807262823707557E-2,null,{"$f":"$JE101*Energia!U101*(1-$D101)*1000/2*$IP101","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A101,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP101&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN101*Energia!G101*1000/2*JQ101","v":0},{"$f":"$JO101*Potencia!G101*12*1000/2*$JQ101","v":0},null,{"$f":"$JN101*Energia!U101*1000/2*JQ101","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW101*Energia!U101*1000/2*IF(JZ101<>0,JZ101,IF(JY101<>0,JY101*KD101,1))*JQ101","v":0},{"$f":"$JO101*Potencia!G101*12*1000/2*IF(JZ101=0,1,JZ101)*JQ101","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH101*Energia!$U101*1000/2*JQ101","v":0},{"$f":"$KI101*Potencia!$G101*12*1000/2*JQ101","v":0},null,{"$f":"$KH101*Energia!U101*(1-$D101)*1000/2*JQ101","v":0},{"$f":"$KI101*Potencia!G101*(1-$D101)*12*1000/2*$JQ101","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ101*Energia!U101*(1-$D101)*1000/2*$JQ101","v":0},null,null,null,null,{"$f":"$KR101*Potencia!G101*(1-$D101)*12*1000/2*$JQ101","v":0},null,null,null,null,null,null,0.14920196345441494,null,0,"BTD_0_1"]
["BTD","BTD_2 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C102=0,0,IF(A102=0,0,INDEX(Params!$B$5:$G$15,MATCH(C102,Params!$A$5:$A$15,0),MATCH(A102,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G102&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E102*Energia!K102*1000*H102","v":0},{"$f":"$F102*Potencia!K102*12*1000*$I102","v":0},null,{"$f":"$E102*Energia!Y102*1000*H102","v":0},1,0,null,{"$f":"$O102*Energia!Y102*(1-$D102)*1000*H102","v":0},{"$f":"$F102*Potencia!K102*(1-$D102)*12*1000*$I102","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U102*Energia!U102*(1-$D102)*1000*$H102","v":0},{"$f":"$U102*Energia!V102*(1-$D102)*1000*$H102","v":0},{"$f":"$U102*Energia!W102*(1-$D102)*1000*$H102","v":0},{"$f":"$U102*Energia!X102*(1-$D102)*1000*$H102","v":0},{"$f":"SUMPRODUCT(X102:AA102,Params!$B$19:$E$19)","v":0},{"$f":"$V102*Potencia!G102*(1-$D102)*12*1000*$I102","v":0},{"$f":"$V102*Potencia!H102*(1-$D102)*12*1000*$I102","v":0},{"$f":"$V102*Potencia!I102*(1-$D102)*12*1000*$I102","v":0},{"$f":"$V102*Potencia!J102*(1-$D102)*12*1000*$I102","v":0},{"$f":"SUMPRODUCT(AC102:AF102,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK102*Energia!K102*1000*AM102","v":0},{"$f":"$AL102*Clientes!K102*12","v":0},null,{"$f":"$AK102*Energia!Y102*1000*AM102","v":0},1,0,null,{"$f":"$AS102*Energia!Y102*(1-$D102)*1000*AM102","v":0},{"$f":"$AL102*Clientes!K102*(1-$D102)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY102*Energia!U102*(1-$D102)*1000*$AM102","v":0},{"$f":"$AY102*Energia!V102*(1-$D102)*1000*$AM102","v":0},{"$f":"$AY102*Energia!W102*(1-$D102)*1000*$AM102","v":0},{"$f":"$AY102*Energia!X102*(1-$D102)*1000*$AM102","v":0},{"$f":"SUMPRODUCT(BB102:BE102,Params!$B$19:$E$19)","v":0},{"$f":"$AZ102*Clientes!G102*(1-$D102)*12","v":0},{"$f":"$AZ102*Clientes!H102*(1-$D102)*12","v":0},{"$f":"$AZ102*Clientes!I102*(1-$D102)*12","v":0},{"$f":"$AZ102*Clientes!J102*(1-$D102)*12","v":0},{"$f":"SUMPRODUCT(BG102:BJ102,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO102*Clientes!Q102","v":0},null,71.849999999999994,null,{"$f":"$BS102*Clientes!M102","v":0},{"$f":"$BS102*Clientes!N102","v":0},{"$f":"$BS102*Clientes!O102","v":0},{"$f":"$BS102*Clientes!P102","v":0},{"$f":"SUMPRODUCT(BU102:BX102,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB102*Energia!K102*1000*CC102","v":0},null,{"$f":"$CB102*Energia!Y102*1000*CC102","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH102*Energia!Y102*(1-$D102)*1000*CC102","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM102*Energia!U102*(1-$D102)*1000*$CC102","v":0},{"$f":"$CM102*Energia!V102*(1-$D102)*1000*$CC102","v":0},{"$f":"$CM102*Energia!W102*(1-$D102)*1000*$CC102","v":0},{"$f":"$CM102*Energia!X102*(1-$D102)*1000*$CC102","v":0},{"$f":"SUMPRODUCT(CO102:CR102,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV102*Energia!K102*1000*CW102","v":0},null,{"$f":"$CV102*Energia!Y102*1000*CW102","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB102*Energia!Y102*(1-$D102)*1000*CW102","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG102*Energia!U102*(1-$D102)*1000*$CW102","v":0},{"$f":"$DG102*Energia!V102*(1-$D102)*1000*$CW102","v":0},{"$f":"$DG102*Energia!W102*(1-$D102)*1000*$CW102","v":0},{"$f":"$DG102*Energia!X102*(1-$D102)*1000*$CW102","v":0},{"$f":"SUMPRODUCT(DI102:DL102,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP102*Energia!G102*1000/2*DQ102","v":0},null,{"$f":"$DP102*Energia!U102*1000/2*DQ102","v":0},1,1.50652209665633E-3,null,{"$f":"$DV102*Energia!U102*(1-$D102)*1000/2*DQ102","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA102*Energia!U102*(1-$D102)*1000/2*$DQ102","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK102&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ102*Energia!K102*1000*EL102","v":0},null,{"$f":"$EJ102*Energia!Y102*1000*EL102","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ102*Energia!Y102*1000*ES102*EL102","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV102*Energia!Y102*(1-$D102)*1000*EL102","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA102*Energia!U102*(1-$D102)*1000*$EL102","v":0},{"$f":"$FA102*Energia!V102*(1-$D102)*1000*$EL102","v":0},{"$f":"$FA102*Energia!W102*(1-$D102)*1000*$EL102","v":0},{"$f":"$FA102*Energia!X102*(1-$D102)*1000*$EL102","v":0},{"$f":"SUMPRODUCT(FC102:FF102,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL102&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ102*Energia!K102*1000*FM102","v":0},{"$f":"$FK102*Potencia!K102*12*1000*$FM102","v":0},null,{"$f":"$FJ102*Energia!Y102*1000*FM102","v":0},1,0,null,{"$f":"$FS102*Energia!Y102*(1-$D102)*1000*FM102","v":0},{"$f":"$FK102*Potencia!K102*(1-$D102)*12*1000*$FM102","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY102*Energia!U102*(1-$D102)*1000*$FM102","v":0},{"$f":"$FY102*Energia!V102*(1-$D102)*1000*$FM102","v":0},{"$f":"$FY102*Energia!W102*(1-$D102)*1000*$FM102","v":0},{"$f":"$FY102*Energia!X102*(1-$D102)*1000*$FM102","v":0},{"$f":"SUMPRODUCT(GB102:GE102,Params!$B$19:$E$19)","v":0},{"$f":"$FZ102*Potencia!G102*(1-$D102)*12*1000*$FM102","v":0},{"$f":"$FZ102*Potencia!H102*(1-$D102)*12*1000*$FM102","v":0},{"$f":"$FZ102*Potencia!I102*(1-$D102)*12*1000*$FM102","v":0},{"$f":"$FZ102*Potencia!J102*(1-$D102)*12*1000*$FM102","v":0},{"$f":"SUMPRODUCT(GG102:GJ102,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP102*Energia!G102*1000/2*GQ102","v":0},null,{"$f":"$GP102*Energia!U102*1000/2*GQ102","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV102*Energia!U102*(1-$D102)*1000/2*GQ102","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA102*Energia!U102*(1-$D102)*1000/2*$GQ102","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL102&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ102*Energia!G102*1000/2*HM102","v":0},{"$f":"$HK102*Potencia!G102*12*1000/2*$HM102","v":0},null,{"$f":"$HJ102*Energia!U102*1000/2*HM102","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS102*Energia!U102*(1-$D102)*1000/2*HM102","v":0},{"$f":"$HK102*Potencia!G102*(1-$D102)*12*1000/2*$HM102","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY102*Energia!U102*(1-$D102)*1000/2*$HM102","v":0},null,null,null,null,{"$f":"$HZ102*Potencia!G102*(1-$D102)*12*1000/2*$HM102","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO102&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN102*Energia!G102*1000/2*IP102","v":0},null,{"$f":"$IN102*Energia!U102*1000/2*IP102","v":0},1,8.5394205433827558E-2,null,1.05,{"$f":"$IU102*Energia!U102*1000/2*IW102*$IP102","v":0},0.9679004462472558,8.6785744023648109E-2,null,{"$f":"$IZ102*Energia!U102*(1-$D102)*1000/2*IP102","v":0},1.0002479531667503,null,8.6807262823707557E-2,null,{"$f":"$JE102*Energia!U102*(1-$D102)*1000/2*$IP102","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A102,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP102&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN102*Energia!G102*1000/2*JQ102","v":0},{"$f":"$JO102*Potencia!G102*12*1000/2*$JQ102","v":0},null,{"$f":"$JN102*Energia!U102*1000/2*JQ102","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW102*Energia!U102*1000/2*IF(JZ102<>0,JZ102,IF(JY102<>0,JY102*KD102,1))*JQ102","v":0},{"$f":"$JO102*Potencia!G102*12*1000/2*IF(JZ102=0,1,JZ102)*JQ102","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH102*Energia!$U102*1000/2*JQ102","v":0},{"$f":"$KI102*Potencia!$G102*12*1000/2*JQ102","v":0},null,{"$f":"$KH102*Energia!U102*(1-$D102)*1000/2*JQ102","v":0},{"$f":"$KI102*Potencia!G102*(1-$D102)*12*1000/2*$JQ102","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ102*Energia!U102*(1-$D102)*1000/2*$JQ102","v":0},null,null,null,null,{"$f":"$KR102*Potencia!G102*(1-$D102)*12*1000/2*$JQ102","v":0},null,null,null,null,null,null,0.14920196345441494,null,0,"BTD_0_1"]
["BTD","BTD_2 Cruz Roja","Cruz Roja",{"$f":"IF(C103=0,0,IF(A103=0,0,INDEX(Params!$B$5:$G$15,MATCH(C103,Params!$A$5:$A$15,0),MATCH(A103,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G103&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E103*Energia!K103*1000*H103","v":0},{"$f":"$F103*Potencia!K103*12*1000*$I103","v":0},null,{"$f":"$E103*Energia!Y103*1000*H103","v":0},1,0,null,{"$f":"$O103*Energia!Y103*(1-$D103)*1000*H103","v":0},{"$f":"$F103*Potencia!K103*(1-$D103)*12*1000*$I103","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U103*Energia!U103*(1-$D103)*1000*$H103","v":0},{"$f":"$U103*Energia!V103*(1-$D103)*1000*$H103","v":0},{"$f":"$U103*Energia!W103*(1-$D103)*1000*$H103","v":0},{"$f":"$U103*Energia!X103*(1-$D103)*1000*$H103","v":0},{"$f":"SUMPRODUCT(X103:AA103,Params!$B$19:$E$19)","v":0},{"$f":"$V103*Potencia!G103*(1-$D103)*12*1000*$I103","v":0},{"$f":"$V103*Potencia!H103*(1-$D103)*12*1000*$I103","v":0},{"$f":"$V103*Potencia!I103*(1-$D103)*12*1000*$I103","v":0},{"$f":"$V103*Potencia!J103*(1-$D103)*12*1000*$I103","v":0},{"$f":"SUMPRODUCT(AC103:AF103,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK103*Energia!K103*1000*AM103","v":0},{"$f":"$AL103*Clientes!K103*12","v":0},null,{"$f":"$AK103*Energia!Y103*1000*AM103","v":0},1,0,null,{"$f":"$AS103*Energia!Y103*(1-$D103)*1000*AM103","v":0},{"$f":"$AL103*Clientes!K103*(1-$D103)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY103*Energia!U103*(1-$D103)*1000*$AM103","v":0},{"$f":"$AY103*Energia!V103*(1-$D103)*1000*$AM103","v":0},{"$f":"$AY103*Energia!W103*(1-$D103)*1000*$AM103","v":0},{"$f":"$AY103*Energia!X103*(1-$D103)*1000*$AM103","v":0},{"$f":"SUMPRODUCT(BB103:BE103,Params!$B$19:$E$19)","v":0},{"$f":"$AZ103*Clientes!G103*(1-$D103)*12","v":0},{"$f":"$AZ103*Clientes!H103*(1-$D103)*12","v":0},{"$f":"$AZ103*Clientes!I103*(1-$D103)*12","v":0},{"$f":"$AZ103*Clientes!J103*(1-$D103)*12","v":0},{"$f":"SUMPRODUCT(BG103:BJ103,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO103*Clientes!Q103","v":0},null,71.849999999999994,null,{"$f":"$BS103*Clientes!M103","v":0},{"$f":"$BS103*Clientes!N103","v":0},{"$f":"$BS103*Clientes!O103","v":0},{"$f":"$BS103*Clientes!P103","v":0},{"$f":"SUMPRODUCT(BU103:BX103,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB103*Energia!K103*1000*CC103","v":0},null,{"$f":"$CB103*Energia!Y103*1000*CC103","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH103*Energia!Y103*(1-$D103)*1000*CC103","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM103*Energia!U103*(1-$D103)*1000*$CC103","v":0},{"$f":"$CM103*Energia!V103*(1-$D103)*1000*$CC103","v":0},{"$f":"$CM103*Energia!W103*(1-$D103)*1000*$CC103","v":0},{"$f":"$CM103*Energia!X103*(1-$D103)*1000*$CC103","v":0},{"$f":"SUMPRODUCT(CO103:CR103,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV103*Energia!K103*1000*CW103","v":0},null,{"$f":"$CV103*Energia!Y103*1000*CW103","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB103*Energia!Y103*(1-$D103)*1000*CW103","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG103*Energia!U103*(1-$D103)*1000*$CW103","v":0},{"$f":"$DG103*Energia!V103*(1-$D103)*1000*$CW103","v":0},{"$f":"$DG103*Energia!W103*(1-$D103)*1000*$CW103","v":0},{"$f":"$DG103*Energia!X103*(1-$D103)*1000*$CW103","v":0},{"$f":"SUMPRODUCT(DI103:DL103,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP103*Energia!G103*1000/2*DQ103","v":0},null,{"$f":"$DP103*Energia!U103*1000/2*DQ103","v":0},1,1.50652209665633E-3,null,{"$f":"$DV103*Energia!U103*(1-$D103)*1000/2*DQ103","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA103*Energia!U103*(1-$D103)*1000/2*$DQ103","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK103&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ103*Energia!K103*1000*EL103","v":0},null,{"$f":"$EJ103*Energia!Y103*1000*EL103","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ103*Energia!Y103*1000*ES103*EL103","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV103*Energia!Y103*(1-$D103)*1000*EL103","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA103*Energia!U103*(1-$D103)*1000*$EL103","v":0},{"$f":"$FA103*Energia!V103*(1-$D103)*1000*$EL103","v":0},{"$f":"$FA103*Energia!W103*(1-$D103)*1000*$EL103","v":0},{"$f":"$FA103*Energia!X103*(1-$D103)*1000*$EL103","v":0},{"$f":"SUMPRODUCT(FC103:FF103,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL103&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ103*Energia!K103*1000*FM103","v":0},{"$f":"$FK103*Potencia!K103*12*1000*$FM103","v":0},null,{"$f":"$FJ103*Energia!Y103*1000*FM103","v":0},1,0,null,{"$f":"$FS103*Energia!Y103*(1-$D103)*1000*FM103","v":0},{"$f":"$FK103*Potencia!K103*(1-$D103)*12*1000*$FM103","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY103*Energia!U103*(1-$D103)*1000*$FM103","v":0},{"$f":"$FY103*Energia!V103*(1-$D103)*1000*$FM103","v":0},{"$f":"$FY103*Energia!W103*(1-$D103)*1000*$FM103","v":0},{"$f":"$FY103*Energia!X103*(1-$D103)*1000*$FM103","v":0},{"$f":"SUMPRODUCT(GB103:GE103,Params!$B$19:$E$19)","v":0},{"$f":"$FZ103*Potencia!G103*(1-$D103)*12*1000*$FM103","v":0},{"$f":"$FZ103*Potencia!H103*(1-$D103)*12*1000*$FM103","v":0},{"$f":"$FZ103*Potencia!I103*(1-$D103)*12*1000*$FM103","v":0},{"$f":"$FZ103*Potencia!J103*(1-$D103)*12*1000*$FM103","v":0},{"$f":"SUMPRODUCT(GG103:GJ103,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP103*Energia!G103*1000/2*GQ103","v":0},null,{"$f":"$GP103*Energia!U103*1000/2*GQ103","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV103*Energia!U103*(1-$D103)*1000/2*GQ103","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA103*Energia!U103*(1-$D103)*1000/2*$GQ103","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL103&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ103*Energia!G103*1000/2*HM103","v":0},{"$f":"$HK103*Potencia!G103*12*1000/2*$HM103","v":0},null,{"$f":"$HJ103*Energia!U103*1000/2*HM103","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS103*Energia!U103*(1-$D103)*1000/2*HM103","v":0},{"$f":"$HK103*Potencia!G103*(1-$D103)*12*1000/2*$HM103","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY103*Energia!U103*(1-$D103)*1000/2*$HM103","v":0},null,null,null,null,{"$f":"$HZ103*Potencia!G103*(1-$D103)*12*1000/2*$HM103","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO103&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN103*Energia!G103*1000/2*IP103","v":0},null,{"$f":"$IN103*Energia!U103*1000/2*IP103","v":0},1,8.5394205433827558E-2,null,1.05,{"$f":"$IU103*Energia!U103*1000/2*IW103*$IP103","v":0},0.9679004462472558,8.6785744023648109E-2,null,{"$f":"$IZ103*Energia!U103*(1-$D103)*1000/2*IP103","v":0},1.0002479531667503,null,8.6807262823707557E-2,null,{"$f":"$JE103*Energia!U103*(1-$D103)*1000/2*$IP103","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A103,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP103&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN103*Energia!G103*1000/2*JQ103","v":0},{"$f":"$JO103*Potencia!G103*12*1000/2*$JQ103","v":0},null,{"$f":"$JN103*Energia!U103*1000/2*JQ103","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW103*Energia!U103*1000/2*IF(JZ103<>0,JZ103,IF(JY103<>0,JY103*KD103,1))*JQ103","v":0},{"$f":"$JO103*Potencia!G103*12*1000/2*IF(JZ103=0,1,JZ103)*JQ103","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH103*Energia!$U103*1000/2*JQ103","v":0},{"$f":"$KI103*Potencia!$G103*12*1000/2*JQ103","v":0},null,{"$f":"$KH103*Energia!U103*(1-$D103)*1000/2*JQ103","v":0},{"$f":"$KI103*Potencia!G103*(1-$D103)*12*1000/2*$JQ103","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ103*Energia!U103*(1-$D103)*1000/2*$JQ103","v":0},null,null,null,null,{"$f":"$KR103*Potencia!G103*(1-$D103)*12*1000/2*$JQ103","v":0},null,null,null,null,null,null,0.14920196345441494,null,0,"BTD_0_1"]
["BTD","BTD_2 XX","XX",{"$f":"IF(C104=0,0,IF(A104=0,0,INDEX(Params!$B$5:$G$15,MATCH(C104,Params!$A$5:$A$15,0),MATCH(A104,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G104&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E104*Energia!K104*1000*H104","v":0},{"$f":"$F104*Potencia!K104*12*1000*$I104","v":0},null,{"$f":"$E104*Energia!Y104*1000*H104","v":0},1,0,null,{"$f":"$O104*Energia!Y104*(1-$D104)*1000*H104","v":0},{"$f":"$F104*Potencia!K104*(1-$D104)*12*1000*$I104","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U104*Energia!U104*(1-$D104)*1000*$H104","v":0},{"$f":"$U104*Energia!V104*(1-$D104)*1000*$H104","v":0},{"$f":"$U104*Energia!W104*(1-$D104)*1000*$H104","v":0},{"$f":"$U104*Energia!X104*(1-$D104)*1000*$H104","v":0},{"$f":"SUMPRODUCT(X104:AA104,Params!$B$19:$E$19)","v":0},{"$f":"$V104*Potencia!G104*(1-$D104)*12*1000*$I104","v":0},{"$f":"$V104*Potencia!H104*(1-$D104)*12*1000*$I104","v":0},{"$f":"$V104*Potencia!I104*(1-$D104)*12*1000*$I104","v":0},{"$f":"$V104*Potencia!J104*(1-$D104)*12*1000*$I104","v":0},{"$f":"SUMPRODUCT(AC104:AF104,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK104*Energia!K104*1000*AM104","v":0},{"$f":"$AL104*Clientes!K104*12","v":0},null,{"$f":"$AK104*Energia!Y104*1000*AM104","v":0},1,0,null,{"$f":"$AS104*Energia!Y104*(1-$D104)*1000*AM104","v":0},{"$f":"$AL104*Clientes!K104*(1-$D104)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY104*Energia!U104*(1-$D104)*1000*$AM104","v":0},{"$f":"$AY104*Energia!V104*(1-$D104)*1000*$AM104","v":0},{"$f":"$AY104*Energia!W104*(1-$D104)*1000*$AM104","v":0},{"$f":"$AY104*Energia!X104*(1-$D104)*1000*$AM104","v":0},{"$f":"SUMPRODUCT(BB104:BE104,Params!$B$19:$E$19)","v":0},{"$f":"$AZ104*Clientes!G104*(1-$D104)*12","v":0},{"$f":"$AZ104*Clientes!H104*(1-$D104)*12","v":0},{"$f":"$AZ104*Clientes!I104*(1-$D104)*12","v":0},{"$f":"$AZ104*Clientes!J104*(1-$D104)*12","v":0},{"$f":"SUMPRODUCT(BG104:BJ104,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO104*Clientes!Q104","v":0},null,71.849999999999994,null,{"$f":"$BS104*Clientes!M104","v":0},{"$f":"$BS104*Clientes!N104","v":0},{"$f":"$BS104*Clientes!O104","v":0},{"$f":"$BS104*Clientes!P104","v":0},{"$f":"SUMPRODUCT(BU104:BX104,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB104*Energia!K104*1000*CC104","v":0},null,{"$f":"$CB104*Energia!Y104*1000*CC104","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH104*Energia!Y104*(1-$D104)*1000*CC104","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM104*Energia!U104*(1-$D104)*1000*$CC104","v":0},{"$f":"$CM104*Energia!V104*(1-$D104)*1000*$CC104","v":0},{"$f":"$CM104*Energia!W104*(1-$D104)*1000*$CC104","v":0},{"$f":"$CM104*Energia!X104*(1-$D104)*1000*$CC104","v":0},{"$f":"SUMPRODUCT(CO104:CR104,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV104*Energia!K104*1000*CW104","v":0},null,{"$f":"$CV104*Energia!Y104*1000*CW104","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB104*Energia!Y104*(1-$D104)*1000*CW104","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG104*Energia!U104*(1-$D104)*1000*$CW104","v":0},{"$f":"$DG104*Energia!V104*(1-$D104)*1000*$CW104","v":0},{"$f":"$DG104*Energia!W104*(1-$D104)*1000*$CW104","v":0},{"$f":"$DG104*Energia!X104*(1-$D104)*1000*$CW104","v":0},{"$f":"SUMPRODUCT(DI104:DL104,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP104*Energia!G104*1000/2*DQ104","v":0},null,{"$f":"$DP104*Energia!U104*1000/2*DQ104","v":0},1,1.50652209665633E-3,null,{"$f":"$DV104*Energia!U104*(1-$D104)*1000/2*DQ104","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA104*Energia!U104*(1-$D104)*1000/2*$DQ104","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK104&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ104*Energia!K104*1000*EL104","v":0},null,{"$f":"$EJ104*Energia!Y104*1000*EL104","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ104*Energia!Y104*1000*ES104*EL104","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV104*Energia!Y104*(1-$D104)*1000*EL104","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA104*Energia!U104*(1-$D104)*1000*$EL104","v":0},{"$f":"$FA104*Energia!V104*(1-$D104)*1000*$EL104","v":0},{"$f":"$FA104*Energia!W104*(1-$D104)*1000*$EL104","v":0},{"$f":"$FA104*Energia!X104*(1-$D104)*1000*$EL104","v":0},{"$f":"SUMPRODUCT(FC104:FF104,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL104&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ104*Energia!K104*1000*FM104","v":0},{"$f":"$FK104*Potencia!K104*12*1000*$FM104","v":0},null,{"$f":"$FJ104*Energia!Y104*1000*FM104","v":0},1,0,null,{"$f":"$FS104*Energia!Y104*(1-$D104)*1000*FM104","v":0},{"$f":"$FK104*Potencia!K104*(1-$D104)*12*1000*$FM104","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY104*Energia!U104*(1-$D104)*1000*$FM104","v":0},{"$f":"$FY104*Energia!V104*(1-$D104)*1000*$FM104","v":0},{"$f":"$FY104*Energia!W104*(1-$D104)*1000*$FM104","v":0},{"$f":"$FY104*Energia!X104*(1-$D104)*1000*$FM104","v":0},{"$f":"SUMPRODUCT(GB104:GE104,Params!$B$19:$E$19)","v":0},{"$f":"$FZ104*Potencia!G104*(1-$D104)*12*1000*$FM104","v":0},{"$f":"$FZ104*Potencia!H104*(1-$D104)*12*1000*$FM104","v":0},{"$f":"$FZ104*Potencia!I104*(1-$D104)*12*1000*$FM104","v":0},{"$f":"$FZ104*Potencia!J104*(1-$D104)*12*1000*$FM104","v":0},{"$f":"SUMPRODUCT(GG104:GJ104,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP104*Energia!G104*1000/2*GQ104","v":0},null,{"$f":"$GP104*Energia!U104*1000/2*GQ104","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV104*Energia!U104*(1-$D104)*1000/2*GQ104","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA104*Energia!U104*(1-$D104)*1000/2*$GQ104","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL104&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ104*Energia!G104*1000/2*HM104","v":0},{"$f":"$HK104*Potencia!G104*12*1000/2*$HM104","v":0},null,{"$f":"$HJ104*Energia!U104*1000/2*HM104","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS104*Energia!U104*(1-$D104)*1000/2*HM104","v":0},{"$f":"$HK104*Potencia!G104*(1-$D104)*12*1000/2*$HM104","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY104*Energia!U104*(1-$D104)*1000/2*$HM104","v":0},null,null,null,null,{"$f":"$HZ104*Potencia!G104*(1-$D104)*12*1000/2*$HM104","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO104&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN104*Energia!G104*1000/2*IP104","v":0},null,{"$f":"$IN104*Energia!U104*1000/2*IP104","v":0},1,8.5394205433827558E-2,null,1.05,{"$f":"$IU104*Energia!U104*1000/2*IW104*$IP104","v":0},0.9679004462472558,8.6785744023648109E-2,null,{"$f":"$IZ104*Energia!U104*(1-$D104)*1000/2*IP104","v":0},1.0002479531667503,null,8.6807262823707557E-2,null,{"$f":"$JE104*Energia!U104*(1-$D104)*1000/2*$IP104","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A104,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP104&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN104*Energia!G104*1000/2*JQ104","v":0},{"$f":"$JO104*Potencia!G104*12*1000/2*$JQ104","v":0},null,{"$f":"$JN104*Energia!U104*1000/2*JQ104","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW104*Energia!U104*1000/2*IF(JZ104<>0,JZ104,IF(JY104<>0,JY104*KD104,1))*JQ104","v":0},{"$f":"$JO104*Potencia!G104*12*1000/2*IF(JZ104=0,1,JZ104)*JQ104","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH104*Energia!$U104*1000/2*JQ104","v":0},{"$f":"$KI104*Potencia!$G104*12*1000/2*JQ104","v":0},null,{"$f":"$KH104*Energia!U104*(1-$D104)*1000/2*JQ104","v":0},{"$f":"$KI104*Potencia!G104*(1-$D104)*12*1000/2*$JQ104","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ104*Energia!U104*(1-$D104)*1000/2*$JQ104","v":0},null,null,null,null,{"$f":"$KR104*Potencia!G104*(1-$D104)*12*1000/2*$JQ104","v":0},null,null,null,null,null,null,0.14920196345441494,null,0,"BTD_0_1"]
["BTD","BTD_2 YY","YY",{"$f":"IF(C105=0,0,IF(A105=0,0,INDEX(Params!$B$5:$G$15,MATCH(C105,Params!$A$5:$A$15,0),MATCH(A105,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G105&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E105*Energia!K105*1000*H105","v":0},{"$f":"$F105*Potencia!K105*12*1000*$I105","v":0},null,{"$f":"$E105*Energia!Y105*1000*H105","v":0},1,0,null,{"$f":"$O105*Energia!Y105*(1-$D105)*1000*H105","v":0},{"$f":"$F105*Potencia!K105*(1-$D105)*12*1000*$I105","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U105*Energia!U105*(1-$D105)*1000*$H105","v":0},{"$f":"$U105*Energia!V105*(1-$D105)*1000*$H105","v":0},{"$f":"$U105*Energia!W105*(1-$D105)*1000*$H105","v":0},{"$f":"$U105*Energia!X105*(1-$D105)*1000*$H105","v":0},{"$f":"SUMPRODUCT(X105:AA105,Params!$B$19:$E$19)","v":0},{"$f":"$V105*Potencia!G105*(1-$D105)*12*1000*$I105","v":0},{"$f":"$V105*Potencia!H105*(1-$D105)*12*1000*$I105","v":0},{"$f":"$V105*Potencia!I105*(1-$D105)*12*1000*$I105","v":0},{"$f":"$V105*Potencia!J105*(1-$D105)*12*1000*$I105","v":0},{"$f":"SUMPRODUCT(AC105:AF105,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK105*Energia!K105*1000*AM105","v":0},{"$f":"$AL105*Clientes!K105*12","v":0},null,{"$f":"$AK105*Energia!Y105*1000*AM105","v":0},1,0,null,{"$f":"$AS105*Energia!Y105*(1-$D105)*1000*AM105","v":0},{"$f":"$AL105*Clientes!K105*(1-$D105)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY105*Energia!U105*(1-$D105)*1000*$AM105","v":0},{"$f":"$AY105*Energia!V105*(1-$D105)*1000*$AM105","v":0},{"$f":"$AY105*Energia!W105*(1-$D105)*1000*$AM105","v":0},{"$f":"$AY105*Energia!X105*(1-$D105)*1000*$AM105","v":0},{"$f":"SUMPRODUCT(BB105:BE105,Params!$B$19:$E$19)","v":0},{"$f":"$AZ105*Clientes!G105*(1-$D105)*12","v":0},{"$f":"$AZ105*Clientes!H105*(1-$D105)*12","v":0},{"$f":"$AZ105*Clientes!I105*(1-$D105)*12","v":0},{"$f":"$AZ105*Clientes!J105*(1-$D105)*12","v":0},{"$f":"SUMPRODUCT(BG105:BJ105,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO105*Clientes!Q105","v":0},null,71.849999999999994,null,{"$f":"$BS105*Clientes!M105","v":0},{"$f":"$BS105*Clientes!N105","v":0},{"$f":"$BS105*Clientes!O105","v":0},{"$f":"$BS105*Clientes!P105","v":0},{"$f":"SUMPRODUCT(BU105:BX105,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB105*Energia!K105*1000*CC105","v":0},null,{"$f":"$CB105*Energia!Y105*1000*CC105","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH105*Energia!Y105*(1-$D105)*1000*CC105","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM105*Energia!U105*(1-$D105)*1000*$CC105","v":0},{"$f":"$CM105*Energia!V105*(1-$D105)*1000*$CC105","v":0},{"$f":"$CM105*Energia!W105*(1-$D105)*1000*$CC105","v":0},{"$f":"$CM105*Energia!X105*(1-$D105)*1000*$CC105","v":0},{"$f":"SUMPRODUCT(CO105:CR105,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV105*Energia!K105*1000*CW105","v":0},null,{"$f":"$CV105*Energia!Y105*1000*CW105","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB105*Energia!Y105*(1-$D105)*1000*CW105","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG105*Energia!U105*(1-$D105)*1000*$CW105","v":0},{"$f":"$DG105*Energia!V105*(1-$D105)*1000*$CW105","v":0},{"$f":"$DG105*Energia!W105*(1-$D105)*1000*$CW105","v":0},{"$f":"$DG105*Energia!X105*(1-$D105)*1000*$CW105","v":0},{"$f":"SUMPRODUCT(DI105:DL105,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP105*Energia!G105*1000/2*DQ105","v":0},null,{"$f":"$DP105*Energia!U105*1000/2*DQ105","v":0},1,1.50652209665633E-3,null,{"$f":"$DV105*Energia!U105*(1-$D105)*1000/2*DQ105","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA105*Energia!U105*(1-$D105)*1000/2*$DQ105","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK105&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ105*Energia!K105*1000*EL105","v":0},null,{"$f":"$EJ105*Energia!Y105*1000*EL105","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ105*Energia!Y105*1000*ES105*EL105","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV105*Energia!Y105*(1-$D105)*1000*EL105","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA105*Energia!U105*(1-$D105)*1000*$EL105","v":0},{"$f":"$FA105*Energia!V105*(1-$D105)*1000*$EL105","v":0},{"$f":"$FA105*Energia!W105*(1-$D105)*1000*$EL105","v":0},{"$f":"$FA105*Energia!X105*(1-$D105)*1000*$EL105","v":0},{"$f":"SUMPRODUCT(FC105:FF105,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL105&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ105*Energia!K105*1000*FM105","v":0},{"$f":"$FK105*Potencia!K105*12*1000*$FM105","v":0},null,{"$f":"$FJ105*Energia!Y105*1000*FM105","v":0},1,0,null,{"$f":"$FS105*Energia!Y105*(1-$D105)*1000*FM105","v":0},{"$f":"$FK105*Potencia!K105*(1-$D105)*12*1000*$FM105","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY105*Energia!U105*(1-$D105)*1000*$FM105","v":0},{"$f":"$FY105*Energia!V105*(1-$D105)*1000*$FM105","v":0},{"$f":"$FY105*Energia!W105*(1-$D105)*1000*$FM105","v":0},{"$f":"$FY105*Energia!X105*(1-$D105)*1000*$FM105","v":0},{"$f":"SUMPRODUCT(GB105:GE105,Params!$B$19:$E$19)","v":0},{"$f":"$FZ105*Potencia!G105*(1-$D105)*12*1000*$FM105","v":0},{"$f":"$FZ105*Potencia!H105*(1-$D105)*12*1000*$FM105","v":0},{"$f":"$FZ105*Potencia!I105*(1-$D105)*12*1000*$FM105","v":0},{"$f":"$FZ105*Potencia!J105*(1-$D105)*12*1000*$FM105","v":0},{"$f":"SUMPRODUCT(GG105:GJ105,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP105*Energia!G105*1000/2*GQ105","v":0},null,{"$f":"$GP105*Energia!U105*1000/2*GQ105","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV105*Energia!U105*(1-$D105)*1000/2*GQ105","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA105*Energia!U105*(1-$D105)*1000/2*$GQ105","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL105&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ105*Energia!G105*1000/2*HM105","v":0},{"$f":"$HK105*Potencia!G105*12*1000/2*$HM105","v":0},null,{"$f":"$HJ105*Energia!U105*1000/2*HM105","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS105*Energia!U105*(1-$D105)*1000/2*HM105","v":0},{"$f":"$HK105*Potencia!G105*(1-$D105)*12*1000/2*$HM105","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY105*Energia!U105*(1-$D105)*1000/2*$HM105","v":0},null,null,null,null,{"$f":"$HZ105*Potencia!G105*(1-$D105)*12*1000/2*$HM105","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO105&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN105*Energia!G105*1000/2*IP105","v":0},null,{"$f":"$IN105*Energia!U105*1000/2*IP105","v":0},1,8.5394205433827558E-2,null,1.05,{"$f":"$IU105*Energia!U105*1000/2*IW105*$IP105","v":0},0.9679004462472558,8.6785744023648109E-2,null,{"$f":"$IZ105*Energia!U105*(1-$D105)*1000/2*IP105","v":0},1.0002479531667503,null,8.6807262823707557E-2,null,{"$f":"$JE105*Energia!U105*(1-$D105)*1000/2*$IP105","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A105,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP105&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN105*Energia!G105*1000/2*JQ105","v":0},{"$f":"$JO105*Potencia!G105*12*1000/2*$JQ105","v":0},null,{"$f":"$JN105*Energia!U105*1000/2*JQ105","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW105*Energia!U105*1000/2*IF(JZ105<>0,JZ105,IF(JY105<>0,JY105*KD105,1))*JQ105","v":0},{"$f":"$JO105*Potencia!G105*12*1000/2*IF(JZ105=0,1,JZ105)*JQ105","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH105*Energia!$U105*1000/2*JQ105","v":0},{"$f":"$KI105*Potencia!$G105*12*1000/2*JQ105","v":0},null,{"$f":"$KH105*Energia!U105*(1-$D105)*1000/2*JQ105","v":0},{"$f":"$KI105*Potencia!G105*(1-$D105)*12*1000/2*$JQ105","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ105*Energia!U105*(1-$D105)*1000/2*$JQ105","v":0},null,null,null,null,{"$f":"$KR105*Potencia!G105*(1-$D105)*12*1000/2*$JQ105","v":0},null,null,null,null,null,null,0.14920196345441494,null,0,"BTD_0_1"]
["BTD","BTD_3 (30,001-50,000)",null,{"$f":"IF(C106=0,0,IF(A106=0,0,INDEX(Params!$B$5:$G$15,MATCH(C106,Params!$A$5:$A$15,0),MATCH(A106,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G106&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"SUM(J107:J116)","v":0},0,null,{"$f":"SUM(M107:M116)","v":0},1,0,null,{"$f":"SUM(Q107:Q116)","v":0},0,1.0002304578016825,null,0,12.350481537959073,null,{"$f":"SUM(X107:X116)","v":0},0,0,0,0,0,{"$f":"SUM(AD107:AD116)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"SUM(AN107:AN116)","v":0},{"$f":"SUM(AO107:AO116)","v":0},null,{"$f":"SUM(AQ107:AQ116)","v":0},1,0,null,{"$f":"SUM(AU107:AU116)","v":0},{"$f":"SUM(AV107:AV116)","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"SUM(BB107:BB116)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"SUM(BQ107:BQ116)","v":0},null,71.849999999999994,null,{"$f":"SUM(BU107:BU116)","v":0},{"$f":"SUM(BV107:BV116)","v":0},{"$f":"SUM(BW107:BW116)","v":0},{"$f":"SUM(BX107:BX116)","v":0},{"$f":"SUM(BY107:BY116)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"SUM(CD107:CD116)","v":914798.94279902242},null,{"$f":"SUM(CF107:CF116)","v":914798.94279902242},1,4.7714051341846333E-3,null,{"$f":"SUM(CJ107:CJ116)","v":914798.94279902242},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"SUM(CO107:CO116)","v":273014.98142794461},{"$f":"SUM(CP107:CP116)","v":277556.65140950086},{"$f":"SUM(CQ107:CQ116)","v":280945.94732471521},{"$f":"SUM(CR107:CR116)","v":283749.51526872924},{"$f":"SUM(CS107:CS116)","v":915001.682613326},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX107:CX116)","v":446413.32294262218},null,{"$f":"SUM(CZ107:CZ116)","v":446413.32294262218},1,2.3284010523007422E-3,null,{"$f":"SUM(DD107:DD116)","v":446413.32294262218},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"SUM(DI107:DI116)","v":133228.75592691082},{"$f":"SUM(DJ107:DJ116)","v":135445.0483747047},{"$f":"SUM(DK107:DK116)","v":137098.9930626131},{"$f":"SUM(DL107:DL116)","v":138467.10798210933},{"$f":"SUM(DM107:DM116)","v":446512.25807466224},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR107:DR116)","v":43091.286208875747},null,{"$f":"SUM(DT107:DT116)","v":43091.286208875747},1,1.50652209665633E-3,null,{"$f":"SUM(DX107:DX116)","v":43091.286208875747},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"SUM(EC107:EC116)","v":43100.836197354482},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK106&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"SUM(EM107:EM116)","v":2850300.4176901015},null,{"$f":"SUM(EO107:EO116)","v":2850300.4176901015},1,1.4866586974098643E-2,null,{"$f":"ES95","v":1},{"$f":"SUM(ET107:ET116)","v":2850300.4176901015},1,1.4866586974098643E-2,null,{"$f":"SUM(EX107:EX116)","v":2850300.4176901015},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"SUM(FC107:FC116)","v":850651.08756983746},{"$f":"SUM(FD107:FD116)","v":864801.8733215481},{"$f":"SUM(FE107:FE116)","v":875362.12991000921},{"$f":"SUM(FF107:FF116)","v":884097.39457635826},{"$f":"SUM(FG107:FG116)","v":2850932.1077264105},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL106&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"SUM(FN107:FN116)","v":0},{"$f":"SUM(FO107:FO116)","v":0},null,{"$f":"SUM(FQ107:FQ116)","v":0},1,0,null,{"$f":"SUM(FU107:FU116)","v":0},{"$f":"SUM(FV107:FV116)","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"SUM(GB107:GB116)","v":0},{"$f":"SUM(GC107:GC116)","v":0},0,0,{"$f":"SUM(GF107:GF116)","v":0},{"$f":"SUM(GG107:GG116)","v":0},{"$f":"SUM(GH107:GH116)","v":0},0,0,{"$f":"SUM(GK107:GK116)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR107:GR116)","v":132807.57672021014},null,{"$f":"SUM(GT107:GT116)","v":132807.57672021014},1,4.6431092347196251E-3,null,{"$f":"SUM(GX107:GX116)","v":132807.57672021014},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"SUM(HC107:HC116)","v":132841.50065579722},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL106&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"SUM(HN107:HN116)","v":148987.18458362704},{"$f":"SUM(HO107:HO116)","v":0},null,{"$f":"SUM(HQ107:HQ116)","v":148987.18458362704},1,5.2087673736602872E-3,null,{"$f":"SUM(HU107:HU116)","v":148987.18458362704},{"$f":"SUM(HV107:HV116)","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"SUM(IB107:IB116)","v":149021.29289164636},null,null,null,null,{"$f":"SUM(IG107:IG116)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO106&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ107:IQ116)","v":2442543.7602911075},null,{"$f":"SUM(IS107:IS116)","v":2442543.7602911075},1,8.5394205433827558E-2,null,1.1025,{"$f":"SUM(IX107:IX116)","v":2692904.4957209462},0.9679004462472558,9.1125031224830511E-2,null,{"$f":"SUM(JB107:JB116)","v":2606463.4631095445},1.0002479531667503,null,9.1147625964892925E-2,null,{"$f":"SUM(JG107:JG116)","v":2607109.7439792417},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A106,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP106&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"SUM(JR107:JR116)","v":1181225.7029987511},{"$f":"SUM(JS107:JS116)","v":0},null,{"$f":"SUM(JU107:JU116)","v":1181225.7029987511},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"SUM(KE107:KE116)","v":1784255.1271324549},{"$f":"SUM(KF107:KF116)","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"SUM(KJ107:KJ116)","v":1784255.1271324549},{"$f":"SUM(KK107:KK116)","v":0},null,{"$f":"SUM(KM107:KM116)","v":1784255.1271324549},{"$f":"SUM(KN107:KN116)","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"SUM(KT107:KT116)","v":1784685.3416636444},null,null,null,null,{"$f":"SUM(KY107:KY116)","v":0},null,null,null,null,null,null,0.15354232659560033,null,0,"BTD_0_1"]
["BTD","BTD_3 Regular","Regular",{"$f":"IF(C107=0,0,IF(A107=0,0,INDEX(Params!$B$5:$G$15,MATCH(C107,Params!$A$5:$A$15,0),MATCH(A107,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G107&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E107*Energia!K107*1000*H107","v":0},{"$f":"$F107*Potencia!K107*12*1000*$I107","v":0},null,{"$f":"$E107*Energia!Y107*1000*H107","v":0},1,0,null,{"$f":"$O107*Energia!Y107*(1-$D107)*1000*H107","v":0},{"$f":"$F107*Potencia!K107*(1-$D107)*12*1000*$I107","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U107*Energia!U107*(1-$D107)*1000*$H107","v":0},{"$f":"$U107*Energia!V107*(1-$D107)*1000*$H107","v":0},{"$f":"$U107*Energia!W107*(1-$D107)*1000*$H107","v":0},{"$f":"$U107*Energia!X107*(1-$D107)*1000*$H107","v":0},{"$f":"SUMPRODUCT(X107:AA107,Params!$B$19:$E$19)","v":0},{"$f":"$V107*Potencia!G107*(1-$D107)*12*1000*$I107","v":0},{"$f":"$V107*Potencia!H107*(1-$D107)*12*1000*$I107","v":0},{"$f":"$V107*Potencia!I107*(1-$D107)*12*1000*$I107","v":0},{"$f":"$V107*Potencia!J107*(1-$D107)*12*1000*$I107","v":0},{"$f":"SUMPRODUCT(AC107:AF107,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK107*Energia!K107*1000*AM107","v":0},{"$f":"$AL107*Clientes!K107*12","v":0},null,{"$f":"$AK107*Energia!Y107*1000*AM107","v":0},1,0,null,{"$f":"$AS107*Energia!Y107*(1-$D107)*1000*AM107","v":0},{"$f":"$AL107*Clientes!K107*(1-$D107)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY107*Energia!U107*(1-$D107)*1000*$AM107","v":0},{"$f":"$AY107*Energia!V107*(1-$D107)*1000*$AM107","v":0},{"$f":"$AY107*Energia!W107*(1-$D107)*1000*$AM107","v":0},{"$f":"$AY107*Energia!X107*(1-$D107)*1000*$AM107","v":0},{"$f":"SUMPRODUCT(BB107:BE107,Params!$B$19:$E$19)","v":0},{"$f":"$AZ107*Clientes!G107*(1-$D107)*12","v":0},{"$f":"$AZ107*Clientes!H107*(1-$D107)*12","v":0},{"$f":"$AZ107*Clientes!I107*(1-$D107)*12","v":0},{"$f":"$AZ107*Clientes!J107*(1-$D107)*12","v":0},{"$f":"SUMPRODUCT(BG107:BJ107,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO107*Clientes!Q107","v":0},null,71.849999999999994,null,{"$f":"$BS107*Clientes!M107","v":0},{"$f":"$BS107*Clientes!N107","v":0},{"$f":"$BS107*Clientes!O107","v":0},{"$f":"$BS107*Clientes!P107","v":0},{"$f":"SUMPRODUCT(BU107:BX107,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB107*Energia!K107*1000*CC107","v":914798.94279902242},null,{"$f":"$CB107*Energia!Y107*1000*CC107","v":914798.94279902242},1,4.7714051341846333E-3,null,{"$f":"$CH107*Energia!Y107*(1-$D107)*1000*CC107","v":914798.94279902242},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM107*Energia!U107*(1-$D107)*1000*$CC107","v":273014.98142794461},{"$f":"$CM107*Energia!V107*(1-$D107)*1000*$CC107","v":277556.65140950086},{"$f":"$CM107*Energia!W107*(1-$D107)*1000*$CC107","v":280945.94732471521},{"$f":"$CM107*Energia!X107*(1-$D107)*1000*$CC107","v":283749.51526872924},{"$f":"SUMPRODUCT(CO107:CR107,Params!$B$19:$E$19)","v":915001.682613326},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV107*Energia!K107*1000*CW107","v":446413.32294262218},null,{"$f":"$CV107*Energia!Y107*1000*CW107","v":446413.32294262218},1,2.3284010523007422E-3,null,{"$f":"$DB107*Energia!Y107*(1-$D107)*1000*CW107","v":446413.32294262218},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG107*Energia!U107*(1-$D107)*1000*$CW107","v":133228.75592691082},{"$f":"$DG107*Energia!V107*(1-$D107)*1000*$CW107","v":135445.0483747047},{"$f":"$DG107*Energia!W107*(1-$D107)*1000*$CW107","v":137098.9930626131},{"$f":"$DG107*Energia!X107*(1-$D107)*1000*$CW107","v":138467.10798210933},{"$f":"SUMPRODUCT(DI107:DL107,Params!$B$19:$E$19)","v":446512.25807466224},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP107*Energia!G107*1000/2*DQ107","v":43091.286208875747},null,{"$f":"$DP107*Energia!U107*1000/2*DQ107","v":43091.286208875747},1,1.50652209665633E-3,null,{"$f":"$DV107*Energia!U107*(1-$D107)*1000/2*DQ107","v":43091.286208875747},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA107*Energia!U107*(1-$D107)*1000/2*$DQ107","v":43100.836197354482},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK107&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ107*Energia!K107*1000*EL107","v":2850300.4176901015},null,{"$f":"$EJ107*Energia!Y107*1000*EL107","v":2850300.4176901015},1,1.4866586974098643E-2,null,{"$f":"ES96","v":1},{"$f":"$EQ107*Energia!Y107*1000*ES107*EL107","v":2850300.4176901015},1,1.4866586974098643E-2,null,{"$f":"$EV107*Energia!Y107*(1-$D107)*1000*EL107","v":2850300.4176901015},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA107*Energia!U107*(1-$D107)*1000*$EL107","v":850651.08756983746},{"$f":"$FA107*Energia!V107*(1-$D107)*1000*$EL107","v":864801.8733215481},{"$f":"$FA107*Energia!W107*(1-$D107)*1000*$EL107","v":875362.12991000921},{"$f":"$FA107*Energia!X107*(1-$D107)*1000*$EL107","v":884097.39457635826},{"$f":"SUMPRODUCT(FC107:FF107,Params!$B$19:$E$19)","v":2850932.1077264105},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL107&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ107*Energia!K107*1000*FM107","v":0},{"$f":"$FK107*Potencia!K107*12*1000*$FM107","v":0},null,{"$f":"$FJ107*Energia!Y107*1000*FM107","v":0},1,0,null,{"$f":"$FS107*Energia!Y107*(1-$D107)*1000*FM107","v":0},{"$f":"$FK107*Potencia!K107*(1-$D107)*12*1000*$FM107","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY107*Energia!U107*(1-$D107)*1000*$FM107","v":0},{"$f":"$FY107*Energia!V107*(1-$D107)*1000*$FM107","v":0},{"$f":"$FY107*Energia!W107*(1-$D107)*1000*$FM107","v":0},{"$f":"$FY107*Energia!X107*(1-$D107)*1000*$FM107","v":0},{"$f":"SUMPRODUCT(GB107:GE107,Params!$B$19:$E$19)","v":0},{"$f":"$FZ107*Potencia!G107*(1-$D107)*12*1000*$FM107","v":0},{"$f":"$FZ107*Potencia!H107*(1-$D107)*12*1000*$FM107","v":0},{"$f":"$FZ107*Potencia!I107*(1-$D107)*12*1000*$FM107","v":0},{"$f":"$FZ107*Potencia!J107*(1-$D107)*12*1000*$FM107","v":0},{"$f":"SUMPRODUCT(GG107:GJ107,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP107*Energia!G107*1000/2*GQ107","v":132807.57672021014},null,{"$f":"$GP107*Energia!U107*1000/2*GQ107","v":132807.57672021014},1,4.6431092347196251E-3,null,{"$f":"$GV107*Energia!U107*(1-$D107)*1000/2*GQ107","v":132807.57672021014},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA107*Energia!U107*(1-$D107)*1000/2*$GQ107","v":132841.50065579722},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL107&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ107*Energia!G107*1000/2*HM107","v":148987.18458362704},{"$f":"$HK107*Potencia!G107*12*1000/2*$HM107","v":0},null,{"$f":"$HJ107*Energia!U107*1000/2*HM107","v":148987.18458362704},1,5.2087673736602872E-3,null,{"$f":"$HS107*Energia!U107*(1-$D107)*1000/2*HM107","v":148987.18458362704},{"$f":"$HK107*Potencia!G107*(1-$D107)*12*1000/2*$HM107","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY107*Energia!U107*(1-$D107)*1000/2*$HM107","v":149021.29289164636},null,null,null,null,{"$f":"$HZ107*Potencia!G107*(1-$D107)*12*1000/2*$HM107","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO107&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN107*Energia!G107*1000/2*IP107","v":2442543.7602911075},null,{"$f":"$IN107*Energia!U107*1000/2*IP107","v":2442543.7602911075},1,8.5394205433827558E-2,null,{"$f":"IW106","v":1.1025},{"$f":"$IU107*Energia!U107*1000/2*IW107*$IP107","v":2692904.4957209462},0.9679004462472558,9.1125031224830511E-2,null,{"$f":"$IZ107*Energia!U107*(1-$D107)*1000/2*IP107","v":2606463.4631095445},1.0002479531667503,null,9.1147625964892925E-2,null,{"$f":"$JE107*Energia!U107*(1-$D107)*1000/2*$IP107","v":2607109.7439792417},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A107,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP107&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN107*Energia!G107*1000/2*JQ107","v":1181225.7029987511},{"$f":"$JO107*Potencia!G107*12*1000/2*$JQ107","v":0},null,{"$f":"$JN107*Energia!U107*1000/2*JQ107","v":1181225.7029987511},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW107*Energia!U107*1000/2*IF(JZ107<>0,JZ107,IF(JY107<>0,JY107*KD107,1))*JQ107","v":1784255.1271324549},{"$f":"$JO107*Potencia!G107*12*1000/2*IF(JZ107=0,1,JZ107)*JQ107","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH107*Energia!$U107*1000/2*JQ107","v":1784255.1271324549},{"$f":"$KI107*Potencia!$G107*12*1000/2*JQ107","v":0},null,{"$f":"$KH107*Energia!U107*(1-$D107)*1000/2*JQ107","v":1784255.1271324549},{"$f":"$KI107*Potencia!G107*(1-$D107)*12*1000/2*$JQ107","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ107*Energia!U107*(1-$D107)*1000/2*$JQ107","v":1784685.3416636444},null,null,null,null,{"$f":"$KR107*Potencia!G107*(1-$D107)*12*1000/2*$JQ107","v":0},null,null,null,null,null,null,0.15354232659560033,null,0,"BTD_0_1"]
["BTD","BTD_3 Agro","Agro",{"$f":"IF(C108=0,0,IF(A108=0,0,INDEX(Params!$B$5:$G$15,MATCH(C108,Params!$A$5:$A$15,0),MATCH(A108,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G108&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E108*Energia!K108*1000*H108","v":0},{"$f":"$F108*Potencia!K108*12*1000*$I108","v":0},null,{"$f":"$E108*Energia!Y108*1000*H108","v":0},1,0,null,{"$f":"$O108*Energia!Y108*(1-$D108)*1000*H108","v":0},{"$f":"$F108*Potencia!K108*(1-$D108)*12*1000*$I108","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U108*Energia!U108*(1-$D108)*1000*$H108","v":0},{"$f":"$U108*Energia!V108*(1-$D108)*1000*$H108","v":0},{"$f":"$U108*Energia!W108*(1-$D108)*1000*$H108","v":0},{"$f":"$U108*Energia!X108*(1-$D108)*1000*$H108","v":0},{"$f":"SUMPRODUCT(X108:AA108,Params!$B$19:$E$19)","v":0},{"$f":"$V108*Potencia!G108*(1-$D108)*12*1000*$I108","v":0},{"$f":"$V108*Potencia!H108*(1-$D108)*12*1000*$I108","v":0},{"$f":"$V108*Potencia!I108*(1-$D108)*12*1000*$I108","v":0},{"$f":"$V108*Potencia!J108*(1-$D108)*12*1000*$I108","v":0},{"$f":"SUMPRODUCT(AC108:AF108,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK108*Energia!K108*1000*AM108","v":0},{"$f":"$AL108*Clientes!K108*12","v":0},null,{"$f":"$AK108*Energia!Y108*1000*AM108","v":0},1,0,null,{"$f":"$AS108*Energia!Y108*(1-$D108)*1000*AM108","v":0},{"$f":"$AL108*Clientes!K108*(1-$D108)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY108*Energia!U108*(1-$D108)*1000*$AM108","v":0},{"$f":"$AY108*Energia!V108*(1-$D108)*1000*$AM108","v":0},{"$f":"$AY108*Energia!W108*(1-$D108)*1000*$AM108","v":0},{"$f":"$AY108*Energia!X108*(1-$D108)*1000*$AM108","v":0},{"$f":"SUMPRODUCT(BB108:BE108,Params!$B$19:$E$19)","v":0},{"$f":"$AZ108*Clientes!G108*(1-$D108)*12","v":0},{"$f":"$AZ108*Clientes!H108*(1-$D108)*12","v":0},{"$f":"$AZ108*Clientes!I108*(1-$D108)*12","v":0},{"$f":"$AZ108*Clientes!J108*(1-$D108)*12","v":0},{"$f":"SUMPRODUCT(BG108:BJ108,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO108*Clientes!Q108","v":0},null,71.849999999999994,null,{"$f":"$BS108*Clientes!M108","v":0},{"$f":"$BS108*Clientes!N108","v":0},{"$f":"$BS108*Clientes!O108","v":0},{"$f":"$BS108*Clientes!P108","v":0},{"$f":"SUMPRODUCT(BU108:BX108,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB108*Energia!K108*1000*CC108","v":0},null,{"$f":"$CB108*Energia!Y108*1000*CC108","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH108*Energia!Y108*(1-$D108)*1000*CC108","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM108*Energia!U108*(1-$D108)*1000*$CC108","v":0},{"$f":"$CM108*Energia!V108*(1-$D108)*1000*$CC108","v":0},{"$f":"$CM108*Energia!W108*(1-$D108)*1000*$CC108","v":0},{"$f":"$CM108*Energia!X108*(1-$D108)*1000*$CC108","v":0},{"$f":"SUMPRODUCT(CO108:CR108,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV108*Energia!K108*1000*CW108","v":0},null,{"$f":"$CV108*Energia!Y108*1000*CW108","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB108*Energia!Y108*(1-$D108)*1000*CW108","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG108*Energia!U108*(1-$D108)*1000*$CW108","v":0},{"$f":"$DG108*Energia!V108*(1-$D108)*1000*$CW108","v":0},{"$f":"$DG108*Energia!W108*(1-$D108)*1000*$CW108","v":0},{"$f":"$DG108*Energia!X108*(1-$D108)*1000*$CW108","v":0},{"$f":"SUMPRODUCT(DI108:DL108,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP108*Energia!G108*1000/2*DQ108","v":0},null,{"$f":"$DP108*Energia!U108*1000/2*DQ108","v":0},1,1.50652209665633E-3,null,{"$f":"$DV108*Energia!U108*(1-$D108)*1000/2*DQ108","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA108*Energia!U108*(1-$D108)*1000/2*$DQ108","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK108&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ108*Energia!K108*1000*EL108","v":0},null,{"$f":"$EJ108*Energia!Y108*1000*EL108","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ108*Energia!Y108*1000*ES108*EL108","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV108*Energia!Y108*(1-$D108)*1000*EL108","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA108*Energia!U108*(1-$D108)*1000*$EL108","v":0},{"$f":"$FA108*Energia!V108*(1-$D108)*1000*$EL108","v":0},{"$f":"$FA108*Energia!W108*(1-$D108)*1000*$EL108","v":0},{"$f":"$FA108*Energia!X108*(1-$D108)*1000*$EL108","v":0},{"$f":"SUMPRODUCT(FC108:FF108,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL108&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ108*Energia!K108*1000*FM108","v":0},{"$f":"$FK108*Potencia!K108*12*1000*$FM108","v":0},null,{"$f":"$FJ108*Energia!Y108*1000*FM108","v":0},1,0,null,{"$f":"$FS108*Energia!Y108*(1-$D108)*1000*FM108","v":0},{"$f":"$FK108*Potencia!K108*(1-$D108)*12*1000*$FM108","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY108*Energia!U108*(1-$D108)*1000*$FM108","v":0},{"$f":"$FY108*Energia!V108*(1-$D108)*1000*$FM108","v":0},{"$f":"$FY108*Energia!W108*(1-$D108)*1000*$FM108","v":0},{"$f":"$FY108*Energia!X108*(1-$D108)*1000*$FM108","v":0},{"$f":"SUMPRODUCT(GB108:GE108,Params!$B$19:$E$19)","v":0},{"$f":"$FZ108*Potencia!G108*(1-$D108)*12*1000*$FM108","v":0},{"$f":"$FZ108*Potencia!H108*(1-$D108)*12*1000*$FM108","v":0},{"$f":"$FZ108*Potencia!I108*(1-$D108)*12*1000*$FM108","v":0},{"$f":"$FZ108*Potencia!J108*(1-$D108)*12*1000*$FM108","v":0},{"$f":"SUMPRODUCT(GG108:GJ108,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP108*Energia!G108*1000/2*GQ108","v":0},null,{"$f":"$GP108*Energia!U108*1000/2*GQ108","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV108*Energia!U108*(1-$D108)*1000/2*GQ108","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA108*Energia!U108*(1-$D108)*1000/2*$GQ108","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL108&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ108*Energia!G108*1000/2*HM108","v":0},{"$f":"$HK108*Potencia!G108*12*1000/2*$HM108","v":0},null,{"$f":"$HJ108*Energia!U108*1000/2*HM108","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS108*Energia!U108*(1-$D108)*1000/2*HM108","v":0},{"$f":"$HK108*Potencia!G108*(1-$D108)*12*1000/2*$HM108","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY108*Energia!U108*(1-$D108)*1000/2*$HM108","v":0},null,null,null,null,{"$f":"$HZ108*Potencia!G108*(1-$D108)*12*1000/2*$HM108","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO108&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN108*Energia!G108*1000/2*IP108","v":0},null,{"$f":"$IN108*Energia!U108*1000/2*IP108","v":0},1,8.5394205433827558E-2,null,{"$f":"IW107","v":1.1025},{"$f":"$IU108*Energia!U108*1000/2*IW108*$IP108","v":0},0.9679004462472558,9.1125031224830511E-2,null,{"$f":"$IZ108*Energia!U108*(1-$D108)*1000/2*IP108","v":0},1.0002479531667503,null,9.1147625964892925E-2,null,{"$f":"$JE108*Energia!U108*(1-$D108)*1000/2*$IP108","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A108,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP108&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN108*Energia!G108*1000/2*JQ108","v":0},{"$f":"$JO108*Potencia!G108*12*1000/2*$JQ108","v":0},null,{"$f":"$JN108*Energia!U108*1000/2*JQ108","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW108*Energia!U108*1000/2*IF(JZ108<>0,JZ108,IF(JY108<>0,JY108*KD108,1))*JQ108","v":0},{"$f":"$JO108*Potencia!G108*12*1000/2*IF(JZ108=0,1,JZ108)*JQ108","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH108*Energia!$U108*1000/2*JQ108","v":0},{"$f":"$KI108*Potencia!$G108*12*1000/2*JQ108","v":0},null,{"$f":"$KH108*Energia!U108*(1-$D108)*1000/2*JQ108","v":0},{"$f":"$KI108*Potencia!G108*(1-$D108)*12*1000/2*$JQ108","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ108*Energia!U108*(1-$D108)*1000/2*$JQ108","v":0},null,null,null,null,{"$f":"$KR108*Potencia!G108*(1-$D108)*12*1000/2*$JQ108","v":0},null,null,null,null,null,null,0.15354232659560033,null,0,"BTD_0_1"]
["BTD","BTD_3 Jub. 1","Jub. 1",{"$f":"IF(C109=0,0,IF(A109=0,0,INDEX(Params!$B$5:$G$15,MATCH(C109,Params!$A$5:$A$15,0),MATCH(A109,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G109&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E109*Energia!K109*1000*H109","v":0},{"$f":"$F109*Potencia!K109*12*1000*$I109","v":0},null,{"$f":"$E109*Energia!Y109*1000*H109","v":0},1,0,null,{"$f":"$O109*Energia!Y109*(1-$D109)*1000*H109","v":0},{"$f":"$F109*Potencia!K109*(1-$D109)*12*1000*$I109","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U109*Energia!U109*(1-$D109)*1000*$H109","v":0},{"$f":"$U109*Energia!V109*(1-$D109)*1000*$H109","v":0},{"$f":"$U109*Energia!W109*(1-$D109)*1000*$H109","v":0},{"$f":"$U109*Energia!X109*(1-$D109)*1000*$H109","v":0},{"$f":"SUMPRODUCT(X109:AA109,Params!$B$19:$E$19)","v":0},{"$f":"$V109*Potencia!G109*(1-$D109)*12*1000*$I109","v":0},{"$f":"$V109*Potencia!H109*(1-$D109)*12*1000*$I109","v":0},{"$f":"$V109*Potencia!I109*(1-$D109)*12*1000*$I109","v":0},{"$f":"$V109*Potencia!J109*(1-$D109)*12*1000*$I109","v":0},{"$f":"SUMPRODUCT(AC109:AF109,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK109*Energia!K109*1000*AM109","v":0},{"$f":"$AL109*Clientes!K109*12","v":0},null,{"$f":"$AK109*Energia!Y109*1000*AM109","v":0},1,0,null,{"$f":"$AS109*Energia!Y109*(1-$D109)*1000*AM109","v":0},{"$f":"$AL109*Clientes!K109*(1-$D109)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY109*Energia!U109*(1-$D109)*1000*$AM109","v":0},{"$f":"$AY109*Energia!V109*(1-$D109)*1000*$AM109","v":0},{"$f":"$AY109*Energia!W109*(1-$D109)*1000*$AM109","v":0},{"$f":"$AY109*Energia!X109*(1-$D109)*1000*$AM109","v":0},{"$f":"SUMPRODUCT(BB109:BE109,Params!$B$19:$E$19)","v":0},{"$f":"$AZ109*Clientes!G109*(1-$D109)*12","v":0},{"$f":"$AZ109*Clientes!H109*(1-$D109)*12","v":0},{"$f":"$AZ109*Clientes!I109*(1-$D109)*12","v":0},{"$f":"$AZ109*Clientes!J109*(1-$D109)*12","v":0},{"$f":"SUMPRODUCT(BG109:BJ109,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO109*Clientes!Q109","v":0},null,71.849999999999994,null,{"$f":"$BS109*Clientes!M109","v":0},{"$f":"$BS109*Clientes!N109","v":0},{"$f":"$BS109*Clientes!O109","v":0},{"$f":"$BS109*Clientes!P109","v":0},{"$f":"SUMPRODUCT(BU109:BX109,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB109*Energia!K109*1000*CC109","v":0},null,{"$f":"$CB109*Energia!Y109*1000*CC109","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH109*Energia!Y109*(1-$D109)*1000*CC109","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM109*Energia!U109*(1-$D109)*1000*$CC109","v":0},{"$f":"$CM109*Energia!V109*(1-$D109)*1000*$CC109","v":0},{"$f":"$CM109*Energia!W109*(1-$D109)*1000*$CC109","v":0},{"$f":"$CM109*Energia!X109*(1-$D109)*1000*$CC109","v":0},{"$f":"SUMPRODUCT(CO109:CR109,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV109*Energia!K109*1000*CW109","v":0},null,{"$f":"$CV109*Energia!Y109*1000*CW109","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB109*Energia!Y109*(1-$D109)*1000*CW109","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG109*Energia!U109*(1-$D109)*1000*$CW109","v":0},{"$f":"$DG109*Energia!V109*(1-$D109)*1000*$CW109","v":0},{"$f":"$DG109*Energia!W109*(1-$D109)*1000*$CW109","v":0},{"$f":"$DG109*Energia!X109*(1-$D109)*1000*$CW109","v":0},{"$f":"SUMPRODUCT(DI109:DL109,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP109*Energia!G109*1000/2*DQ109","v":0},null,{"$f":"$DP109*Energia!U109*1000/2*DQ109","v":0},1,1.50652209665633E-3,null,{"$f":"$DV109*Energia!U109*(1-$D109)*1000/2*DQ109","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA109*Energia!U109*(1-$D109)*1000/2*$DQ109","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK109&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ109*Energia!K109*1000*EL109","v":0},null,{"$f":"$EJ109*Energia!Y109*1000*EL109","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ109*Energia!Y109*1000*ES109*EL109","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV109*Energia!Y109*(1-$D109)*1000*EL109","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA109*Energia!U109*(1-$D109)*1000*$EL109","v":0},{"$f":"$FA109*Energia!V109*(1-$D109)*1000*$EL109","v":0},{"$f":"$FA109*Energia!W109*(1-$D109)*1000*$EL109","v":0},{"$f":"$FA109*Energia!X109*(1-$D109)*1000*$EL109","v":0},{"$f":"SUMPRODUCT(FC109:FF109,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL109&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ109*Energia!K109*1000*FM109","v":0},{"$f":"$FK109*Potencia!K109*12*1000*$FM109","v":0},null,{"$f":"$FJ109*Energia!Y109*1000*FM109","v":0},1,0,null,{"$f":"$FS109*Energia!Y109*(1-$D109)*1000*FM109","v":0},{"$f":"$FK109*Potencia!K109*(1-$D109)*12*1000*$FM109","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY109*Energia!U109*(1-$D109)*1000*$FM109","v":0},{"$f":"$FY109*Energia!V109*(1-$D109)*1000*$FM109","v":0},{"$f":"$FY109*Energia!W109*(1-$D109)*1000*$FM109","v":0},{"$f":"$FY109*Energia!X109*(1-$D109)*1000*$FM109","v":0},{"$f":"SUMPRODUCT(GB109:GE109,Params!$B$19:$E$19)","v":0},{"$f":"$FZ109*Potencia!G109*(1-$D109)*12*1000*$FM109","v":0},{"$f":"$FZ109*Potencia!H109*(1-$D109)*12*1000*$FM109","v":0},{"$f":"$FZ109*Potencia!I109*(1-$D109)*12*1000*$FM109","v":0},{"$f":"$FZ109*Potencia!J109*(1-$D109)*12*1000*$FM109","v":0},{"$f":"SUMPRODUCT(GG109:GJ109,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP109*Energia!G109*1000/2*GQ109","v":0},null,{"$f":"$GP109*Energia!U109*1000/2*GQ109","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV109*Energia!U109*(1-$D109)*1000/2*GQ109","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA109*Energia!U109*(1-$D109)*1000/2*$GQ109","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL109&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ109*Energia!G109*1000/2*HM109","v":0},{"$f":"$HK109*Potencia!G109*12*1000/2*$HM109","v":0},null,{"$f":"$HJ109*Energia!U109*1000/2*HM109","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS109*Energia!U109*(1-$D109)*1000/2*HM109","v":0},{"$f":"$HK109*Potencia!G109*(1-$D109)*12*1000/2*$HM109","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY109*Energia!U109*(1-$D109)*1000/2*$HM109","v":0},null,null,null,null,{"$f":"$HZ109*Potencia!G109*(1-$D109)*12*1000/2*$HM109","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO109&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN109*Energia!G109*1000/2*IP109","v":0},null,{"$f":"$IN109*Energia!U109*1000/2*IP109","v":0},1,8.5394205433827558E-2,null,1.1025,{"$f":"$IU109*Energia!U109*1000/2*IW109*$IP109","v":0},0.9679004462472558,9.1125031224830511E-2,null,{"$f":"$IZ109*Energia!U109*(1-$D109)*1000/2*IP109","v":0},1.0002479531667503,null,9.1147625964892925E-2,null,{"$f":"$JE109*Energia!U109*(1-$D109)*1000/2*$IP109","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A109,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP109&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN109*Energia!G109*1000/2*JQ109","v":0},{"$f":"$JO109*Potencia!G109*12*1000/2*$JQ109","v":0},null,{"$f":"$JN109*Energia!U109*1000/2*JQ109","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW109*Energia!U109*1000/2*IF(JZ109<>0,JZ109,IF(JY109<>0,JY109*KD109,1))*JQ109","v":0},{"$f":"$JO109*Potencia!G109*12*1000/2*IF(JZ109=0,1,JZ109)*JQ109","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH109*Energia!$U109*1000/2*JQ109","v":0},{"$f":"$KI109*Potencia!$G109*12*1000/2*JQ109","v":0},null,{"$f":"$KH109*Energia!U109*(1-$D109)*1000/2*JQ109","v":0},{"$f":"$KI109*Potencia!G109*(1-$D109)*12*1000/2*$JQ109","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ109*Energia!U109*(1-$D109)*1000/2*$JQ109","v":0},null,null,null,null,{"$f":"$KR109*Potencia!G109*(1-$D109)*12*1000/2*$JQ109","v":0},null,null,null,null,null,null,0.15354232659560033,null,0,"BTD_0_1"]
["BTD","BTD_3 Jub. 2","Jub. 2",{"$f":"IF(C110=0,0,IF(A110=0,0,INDEX(Params!$B$5:$G$15,MATCH(C110,Params!$A$5:$A$15,0),MATCH(A110,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G110&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E110*Energia!K110*1000*H110","v":0},{"$f":"$F110*Potencia!K110*12*1000*$I110","v":0},null,{"$f":"$E110*Energia!Y110*1000*H110","v":0},1,0,null,{"$f":"$O110*Energia!Y110*(1-$D110)*1000*H110","v":0},{"$f":"$F110*Potencia!K110*(1-$D110)*12*1000*$I110","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U110*Energia!U110*(1-$D110)*1000*$H110","v":0},{"$f":"$U110*Energia!V110*(1-$D110)*1000*$H110","v":0},{"$f":"$U110*Energia!W110*(1-$D110)*1000*$H110","v":0},{"$f":"$U110*Energia!X110*(1-$D110)*1000*$H110","v":0},{"$f":"SUMPRODUCT(X110:AA110,Params!$B$19:$E$19)","v":0},{"$f":"$V110*Potencia!G110*(1-$D110)*12*1000*$I110","v":0},{"$f":"$V110*Potencia!H110*(1-$D110)*12*1000*$I110","v":0},{"$f":"$V110*Potencia!I110*(1-$D110)*12*1000*$I110","v":0},{"$f":"$V110*Potencia!J110*(1-$D110)*12*1000*$I110","v":0},{"$f":"SUMPRODUCT(AC110:AF110,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK110*Energia!K110*1000*AM110","v":0},{"$f":"$AL110*Clientes!K110*12","v":0},null,{"$f":"$AK110*Energia!Y110*1000*AM110","v":0},1,0,null,{"$f":"$AS110*Energia!Y110*(1-$D110)*1000*AM110","v":0},{"$f":"$AL110*Clientes!K110*(1-$D110)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY110*Energia!U110*(1-$D110)*1000*$AM110","v":0},{"$f":"$AY110*Energia!V110*(1-$D110)*1000*$AM110","v":0},{"$f":"$AY110*Energia!W110*(1-$D110)*1000*$AM110","v":0},{"$f":"$AY110*Energia!X110*(1-$D110)*1000*$AM110","v":0},{"$f":"SUMPRODUCT(BB110:BE110,Params!$B$19:$E$19)","v":0},{"$f":"$AZ110*Clientes!G110*(1-$D110)*12","v":0},{"$f":"$AZ110*Clientes!H110*(1-$D110)*12","v":0},{"$f":"$AZ110*Clientes!I110*(1-$D110)*12","v":0},{"$f":"$AZ110*Clientes!J110*(1-$D110)*12","v":0},{"$f":"SUMPRODUCT(BG110:BJ110,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO110*Clientes!Q110","v":0},null,71.849999999999994,null,{"$f":"$BS110*Clientes!M110","v":0},{"$f":"$BS110*Clientes!N110","v":0},{"$f":"$BS110*Clientes!O110","v":0},{"$f":"$BS110*Clientes!P110","v":0},{"$f":"SUMPRODUCT(BU110:BX110,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB110*Energia!K110*1000*CC110","v":0},null,{"$f":"$CB110*Energia!Y110*1000*CC110","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH110*Energia!Y110*(1-$D110)*1000*CC110","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM110*Energia!U110*(1-$D110)*1000*$CC110","v":0},{"$f":"$CM110*Energia!V110*(1-$D110)*1000*$CC110","v":0},{"$f":"$CM110*Energia!W110*(1-$D110)*1000*$CC110","v":0},{"$f":"$CM110*Energia!X110*(1-$D110)*1000*$CC110","v":0},{"$f":"SUMPRODUCT(CO110:CR110,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV110*Energia!K110*1000*CW110","v":0},null,{"$f":"$CV110*Energia!Y110*1000*CW110","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB110*Energia!Y110*(1-$D110)*1000*CW110","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG110*Energia!U110*(1-$D110)*1000*$CW110","v":0},{"$f":"$DG110*Energia!V110*(1-$D110)*1000*$CW110","v":0},{"$f":"$DG110*Energia!W110*(1-$D110)*1000*$CW110","v":0},{"$f":"$DG110*Energia!X110*(1-$D110)*1000*$CW110","v":0},{"$f":"SUMPRODUCT(DI110:DL110,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP110*Energia!G110*1000/2*DQ110","v":0},null,{"$f":"$DP110*Energia!U110*1000/2*DQ110","v":0},1,1.50652209665633E-3,null,{"$f":"$DV110*Energia!U110*(1-$D110)*1000/2*DQ110","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA110*Energia!U110*(1-$D110)*1000/2*$DQ110","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK110&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ110*Energia!K110*1000*EL110","v":0},null,{"$f":"$EJ110*Energia!Y110*1000*EL110","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ110*Energia!Y110*1000*ES110*EL110","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV110*Energia!Y110*(1-$D110)*1000*EL110","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA110*Energia!U110*(1-$D110)*1000*$EL110","v":0},{"$f":"$FA110*Energia!V110*(1-$D110)*1000*$EL110","v":0},{"$f":"$FA110*Energia!W110*(1-$D110)*1000*$EL110","v":0},{"$f":"$FA110*Energia!X110*(1-$D110)*1000*$EL110","v":0},{"$f":"SUMPRODUCT(FC110:FF110,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL110&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ110*Energia!K110*1000*FM110","v":0},{"$f":"$FK110*Potencia!K110*12*1000*$FM110","v":0},null,{"$f":"$FJ110*Energia!Y110*1000*FM110","v":0},1,0,null,{"$f":"$FS110*Energia!Y110*(1-$D110)*1000*FM110","v":0},{"$f":"$FK110*Potencia!K110*(1-$D110)*12*1000*$FM110","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY110*Energia!U110*(1-$D110)*1000*$FM110","v":0},{"$f":"$FY110*Energia!V110*(1-$D110)*1000*$FM110","v":0},{"$f":"$FY110*Energia!W110*(1-$D110)*1000*$FM110","v":0},{"$f":"$FY110*Energia!X110*(1-$D110)*1000*$FM110","v":0},{"$f":"SUMPRODUCT(GB110:GE110,Params!$B$19:$E$19)","v":0},{"$f":"$FZ110*Potencia!G110*(1-$D110)*12*1000*$FM110","v":0},{"$f":"$FZ110*Potencia!H110*(1-$D110)*12*1000*$FM110","v":0},{"$f":"$FZ110*Potencia!I110*(1-$D110)*12*1000*$FM110","v":0},{"$f":"$FZ110*Potencia!J110*(1-$D110)*12*1000*$FM110","v":0},{"$f":"SUMPRODUCT(GG110:GJ110,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP110*Energia!G110*1000/2*GQ110","v":0},null,{"$f":"$GP110*Energia!U110*1000/2*GQ110","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV110*Energia!U110*(1-$D110)*1000/2*GQ110","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA110*Energia!U110*(1-$D110)*1000/2*$GQ110","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL110&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ110*Energia!G110*1000/2*HM110","v":0},{"$f":"$HK110*Potencia!G110*12*1000/2*$HM110","v":0},null,{"$f":"$HJ110*Energia!U110*1000/2*HM110","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS110*Energia!U110*(1-$D110)*1000/2*HM110","v":0},{"$f":"$HK110*Potencia!G110*(1-$D110)*12*1000/2*$HM110","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY110*Energia!U110*(1-$D110)*1000/2*$HM110","v":0},null,null,null,null,{"$f":"$HZ110*Potencia!G110*(1-$D110)*12*1000/2*$HM110","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO110&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN110*Energia!G110*1000/2*IP110","v":0},null,{"$f":"$IN110*Energia!U110*1000/2*IP110","v":0},1,8.5394205433827558E-2,null,1.1025,{"$f":"$IU110*Energia!U110*1000/2*IW110*$IP110","v":0},0.9679004462472558,9.1125031224830511E-2,null,{"$f":"$IZ110*Energia!U110*(1-$D110)*1000/2*IP110","v":0},1.0002479531667503,null,9.1147625964892925E-2,null,{"$f":"$JE110*Energia!U110*(1-$D110)*1000/2*$IP110","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A110,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP110&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN110*Energia!G110*1000/2*JQ110","v":0},{"$f":"$JO110*Potencia!G110*12*1000/2*$JQ110","v":0},null,{"$f":"$JN110*Energia!U110*1000/2*JQ110","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW110*Energia!U110*1000/2*IF(JZ110<>0,JZ110,IF(JY110<>0,JY110*KD110,1))*JQ110","v":0},{"$f":"$JO110*Potencia!G110*12*1000/2*IF(JZ110=0,1,JZ110)*JQ110","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH110*Energia!$U110*1000/2*JQ110","v":0},{"$f":"$KI110*Potencia!$G110*12*1000/2*JQ110","v":0},null,{"$f":"$KH110*Energia!U110*(1-$D110)*1000/2*JQ110","v":0},{"$f":"$KI110*Potencia!G110*(1-$D110)*12*1000/2*$JQ110","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ110*Energia!U110*(1-$D110)*1000/2*$JQ110","v":0},null,null,null,null,{"$f":"$KR110*Potencia!G110*(1-$D110)*12*1000/2*$JQ110","v":0},null,null,null,null,null,null,0.15354232659560033,null,0,"BTD_0_1"]
["BTD","BTD_3 Político","Part Político",{"$f":"IF(C111=0,0,IF(A111=0,0,INDEX(Params!$B$5:$G$15,MATCH(C111,Params!$A$5:$A$15,0),MATCH(A111,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G111&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E111*Energia!K111*1000*H111","v":0},{"$f":"$F111*Potencia!K111*12*1000*$I111","v":0},null,{"$f":"$E111*Energia!Y111*1000*H111","v":0},1,0,null,{"$f":"$O111*Energia!Y111*(1-$D111)*1000*H111","v":0},{"$f":"$F111*Potencia!K111*(1-$D111)*12*1000*$I111","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U111*Energia!U111*(1-$D111)*1000*$H111","v":0},{"$f":"$U111*Energia!V111*(1-$D111)*1000*$H111","v":0},{"$f":"$U111*Energia!W111*(1-$D111)*1000*$H111","v":0},{"$f":"$U111*Energia!X111*(1-$D111)*1000*$H111","v":0},{"$f":"SUMPRODUCT(X111:AA111,Params!$B$19:$E$19)","v":0},{"$f":"$V111*Potencia!G111*(1-$D111)*12*1000*$I111","v":0},{"$f":"$V111*Potencia!H111*(1-$D111)*12*1000*$I111","v":0},{"$f":"$V111*Potencia!I111*(1-$D111)*12*1000*$I111","v":0},{"$f":"$V111*Potencia!J111*(1-$D111)*12*1000*$I111","v":0},{"$f":"SUMPRODUCT(AC111:AF111,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK111*Energia!K111*1000*AM111","v":0},{"$f":"$AL111*Clientes!K111*12","v":0},null,{"$f":"$AK111*Energia!Y111*1000*AM111","v":0},1,0,null,{"$f":"$AS111*Energia!Y111*(1-$D111)*1000*AM111","v":0},{"$f":"$AL111*Clientes!K111*(1-$D111)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY111*Energia!U111*(1-$D111)*1000*$AM111","v":0},{"$f":"$AY111*Energia!V111*(1-$D111)*1000*$AM111","v":0},{"$f":"$AY111*Energia!W111*(1-$D111)*1000*$AM111","v":0},{"$f":"$AY111*Energia!X111*(1-$D111)*1000*$AM111","v":0},{"$f":"SUMPRODUCT(BB111:BE111,Params!$B$19:$E$19)","v":0},{"$f":"$AZ111*Clientes!G111*(1-$D111)*12","v":0},{"$f":"$AZ111*Clientes!H111*(1-$D111)*12","v":0},{"$f":"$AZ111*Clientes!I111*(1-$D111)*12","v":0},{"$f":"$AZ111*Clientes!J111*(1-$D111)*12","v":0},{"$f":"SUMPRODUCT(BG111:BJ111,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO111*Clientes!Q111","v":0},null,71.849999999999994,null,{"$f":"$BS111*Clientes!M111","v":0},{"$f":"$BS111*Clientes!N111","v":0},{"$f":"$BS111*Clientes!O111","v":0},{"$f":"$BS111*Clientes!P111","v":0},{"$f":"SUMPRODUCT(BU111:BX111,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB111*Energia!K111*1000*CC111","v":0},null,{"$f":"$CB111*Energia!Y111*1000*CC111","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH111*Energia!Y111*(1-$D111)*1000*CC111","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM111*Energia!U111*(1-$D111)*1000*$CC111","v":0},{"$f":"$CM111*Energia!V111*(1-$D111)*1000*$CC111","v":0},{"$f":"$CM111*Energia!W111*(1-$D111)*1000*$CC111","v":0},{"$f":"$CM111*Energia!X111*(1-$D111)*1000*$CC111","v":0},{"$f":"SUMPRODUCT(CO111:CR111,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV111*Energia!K111*1000*CW111","v":0},null,{"$f":"$CV111*Energia!Y111*1000*CW111","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB111*Energia!Y111*(1-$D111)*1000*CW111","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG111*Energia!U111*(1-$D111)*1000*$CW111","v":0},{"$f":"$DG111*Energia!V111*(1-$D111)*1000*$CW111","v":0},{"$f":"$DG111*Energia!W111*(1-$D111)*1000*$CW111","v":0},{"$f":"$DG111*Energia!X111*(1-$D111)*1000*$CW111","v":0},{"$f":"SUMPRODUCT(DI111:DL111,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP111*Energia!G111*1000/2*DQ111","v":0},null,{"$f":"$DP111*Energia!U111*1000/2*DQ111","v":0},1,1.50652209665633E-3,null,{"$f":"$DV111*Energia!U111*(1-$D111)*1000/2*DQ111","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA111*Energia!U111*(1-$D111)*1000/2*$DQ111","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK111&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ111*Energia!K111*1000*EL111","v":0},null,{"$f":"$EJ111*Energia!Y111*1000*EL111","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ111*Energia!Y111*1000*ES111*EL111","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV111*Energia!Y111*(1-$D111)*1000*EL111","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA111*Energia!U111*(1-$D111)*1000*$EL111","v":0},{"$f":"$FA111*Energia!V111*(1-$D111)*1000*$EL111","v":0},{"$f":"$FA111*Energia!W111*(1-$D111)*1000*$EL111","v":0},{"$f":"$FA111*Energia!X111*(1-$D111)*1000*$EL111","v":0},{"$f":"SUMPRODUCT(FC111:FF111,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL111&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ111*Energia!K111*1000*FM111","v":0},{"$f":"$FK111*Potencia!K111*12*1000*$FM111","v":0},null,{"$f":"$FJ111*Energia!Y111*1000*FM111","v":0},1,0,null,{"$f":"$FS111*Energia!Y111*(1-$D111)*1000*FM111","v":0},{"$f":"$FK111*Potencia!K111*(1-$D111)*12*1000*$FM111","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY111*Energia!U111*(1-$D111)*1000*$FM111","v":0},{"$f":"$FY111*Energia!V111*(1-$D111)*1000*$FM111","v":0},{"$f":"$FY111*Energia!W111*(1-$D111)*1000*$FM111","v":0},{"$f":"$FY111*Energia!X111*(1-$D111)*1000*$FM111","v":0},{"$f":"SUMPRODUCT(GB111:GE111,Params!$B$19:$E$19)","v":0},{"$f":"$FZ111*Potencia!G111*(1-$D111)*12*1000*$FM111","v":0},{"$f":"$FZ111*Potencia!H111*(1-$D111)*12*1000*$FM111","v":0},{"$f":"$FZ111*Potencia!I111*(1-$D111)*12*1000*$FM111","v":0},{"$f":"$FZ111*Potencia!J111*(1-$D111)*12*1000*$FM111","v":0},{"$f":"SUMPRODUCT(GG111:GJ111,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP111*Energia!G111*1000/2*GQ111","v":0},null,{"$f":"$GP111*Energia!U111*1000/2*GQ111","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV111*Energia!U111*(1-$D111)*1000/2*GQ111","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA111*Energia!U111*(1-$D111)*1000/2*$GQ111","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL111&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ111*Energia!G111*1000/2*HM111","v":0},{"$f":"$HK111*Potencia!G111*12*1000/2*$HM111","v":0},null,{"$f":"$HJ111*Energia!U111*1000/2*HM111","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS111*Energia!U111*(1-$D111)*1000/2*HM111","v":0},{"$f":"$HK111*Potencia!G111*(1-$D111)*12*1000/2*$HM111","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY111*Energia!U111*(1-$D111)*1000/2*$HM111","v":0},null,null,null,null,{"$f":"$HZ111*Potencia!G111*(1-$D111)*12*1000/2*$HM111","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO111&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN111*Energia!G111*1000/2*IP111","v":0},null,{"$f":"$IN111*Energia!U111*1000/2*IP111","v":0},1,8.5394205433827558E-2,null,1.1025,{"$f":"$IU111*Energia!U111*1000/2*IW111*$IP111","v":0},0.9679004462472558,9.1125031224830511E-2,null,{"$f":"$IZ111*Energia!U111*(1-$D111)*1000/2*IP111","v":0},1.0002479531667503,null,9.1147625964892925E-2,null,{"$f":"$JE111*Energia!U111*(1-$D111)*1000/2*$IP111","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A111,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP111&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN111*Energia!G111*1000/2*JQ111","v":0},{"$f":"$JO111*Potencia!G111*12*1000/2*$JQ111","v":0},null,{"$f":"$JN111*Energia!U111*1000/2*JQ111","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW111*Energia!U111*1000/2*IF(JZ111<>0,JZ111,IF(JY111<>0,JY111*KD111,1))*JQ111","v":0},{"$f":"$JO111*Potencia!G111*12*1000/2*IF(JZ111=0,1,JZ111)*JQ111","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH111*Energia!$U111*1000/2*JQ111","v":0},{"$f":"$KI111*Potencia!$G111*12*1000/2*JQ111","v":0},null,{"$f":"$KH111*Energia!U111*(1-$D111)*1000/2*JQ111","v":0},{"$f":"$KI111*Potencia!G111*(1-$D111)*12*1000/2*$JQ111","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ111*Energia!U111*(1-$D111)*1000/2*$JQ111","v":0},null,null,null,null,{"$f":"$KR111*Potencia!G111*(1-$D111)*12*1000/2*$JQ111","v":0},null,null,null,null,null,null,0.15354232659560033,null,0,"BTD_0_1"]
["BTD","BTD_3 Discap.","Discapacitados",{"$f":"IF(C112=0,0,IF(A112=0,0,INDEX(Params!$B$5:$G$15,MATCH(C112,Params!$A$5:$A$15,0),MATCH(A112,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G112&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E112*Energia!K112*1000*H112","v":0},{"$f":"$F112*Potencia!K112*12*1000*$I112","v":0},null,{"$f":"$E112*Energia!Y112*1000*H112","v":0},1,0,null,{"$f":"$O112*Energia!Y112*(1-$D112)*1000*H112","v":0},{"$f":"$F112*Potencia!K112*(1-$D112)*12*1000*$I112","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U112*Energia!U112*(1-$D112)*1000*$H112","v":0},{"$f":"$U112*Energia!V112*(1-$D112)*1000*$H112","v":0},{"$f":"$U112*Energia!W112*(1-$D112)*1000*$H112","v":0},{"$f":"$U112*Energia!X112*(1-$D112)*1000*$H112","v":0},{"$f":"SUMPRODUCT(X112:AA112,Params!$B$19:$E$19)","v":0},{"$f":"$V112*Potencia!G112*(1-$D112)*12*1000*$I112","v":0},{"$f":"$V112*Potencia!H112*(1-$D112)*12*1000*$I112","v":0},{"$f":"$V112*Potencia!I112*(1-$D112)*12*1000*$I112","v":0},{"$f":"$V112*Potencia!J112*(1-$D112)*12*1000*$I112","v":0},{"$f":"SUMPRODUCT(AC112:AF112,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK112*Energia!K112*1000*AM112","v":0},{"$f":"$AL112*Clientes!K112*12","v":0},null,{"$f":"$AK112*Energia!Y112*1000*AM112","v":0},1,0,null,{"$f":"$AS112*Energia!Y112*(1-$D112)*1000*AM112","v":0},{"$f":"$AL112*Clientes!K112*(1-$D112)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY112*Energia!U112*(1-$D112)*1000*$AM112","v":0},{"$f":"$AY112*Energia!V112*(1-$D112)*1000*$AM112","v":0},{"$f":"$AY112*Energia!W112*(1-$D112)*1000*$AM112","v":0},{"$f":"$AY112*Energia!X112*(1-$D112)*1000*$AM112","v":0},{"$f":"SUMPRODUCT(BB112:BE112,Params!$B$19:$E$19)","v":0},{"$f":"$AZ112*Clientes!G112*(1-$D112)*12","v":0},{"$f":"$AZ112*Clientes!H112*(1-$D112)*12","v":0},{"$f":"$AZ112*Clientes!I112*(1-$D112)*12","v":0},{"$f":"$AZ112*Clientes!J112*(1-$D112)*12","v":0},{"$f":"SUMPRODUCT(BG112:BJ112,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO112*Clientes!Q112","v":0},null,71.849999999999994,null,{"$f":"$BS112*Clientes!M112","v":0},{"$f":"$BS112*Clientes!N112","v":0},{"$f":"$BS112*Clientes!O112","v":0},{"$f":"$BS112*Clientes!P112","v":0},{"$f":"SUMPRODUCT(BU112:BX112,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB112*Energia!K112*1000*CC112","v":0},null,{"$f":"$CB112*Energia!Y112*1000*CC112","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH112*Energia!Y112*(1-$D112)*1000*CC112","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM112*Energia!U112*(1-$D112)*1000*$CC112","v":0},{"$f":"$CM112*Energia!V112*(1-$D112)*1000*$CC112","v":0},{"$f":"$CM112*Energia!W112*(1-$D112)*1000*$CC112","v":0},{"$f":"$CM112*Energia!X112*(1-$D112)*1000*$CC112","v":0},{"$f":"SUMPRODUCT(CO112:CR112,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV112*Energia!K112*1000*CW112","v":0},null,{"$f":"$CV112*Energia!Y112*1000*CW112","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB112*Energia!Y112*(1-$D112)*1000*CW112","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG112*Energia!U112*(1-$D112)*1000*$CW112","v":0},{"$f":"$DG112*Energia!V112*(1-$D112)*1000*$CW112","v":0},{"$f":"$DG112*Energia!W112*(1-$D112)*1000*$CW112","v":0},{"$f":"$DG112*Energia!X112*(1-$D112)*1000*$CW112","v":0},{"$f":"SUMPRODUCT(DI112:DL112,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP112*Energia!G112*1000/2*DQ112","v":0},null,{"$f":"$DP112*Energia!U112*1000/2*DQ112","v":0},1,1.50652209665633E-3,null,{"$f":"$DV112*Energia!U112*(1-$D112)*1000/2*DQ112","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA112*Energia!U112*(1-$D112)*1000/2*$DQ112","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK112&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ112*Energia!K112*1000*EL112","v":0},null,{"$f":"$EJ112*Energia!Y112*1000*EL112","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ112*Energia!Y112*1000*ES112*EL112","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV112*Energia!Y112*(1-$D112)*1000*EL112","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA112*Energia!U112*(1-$D112)*1000*$EL112","v":0},{"$f":"$FA112*Energia!V112*(1-$D112)*1000*$EL112","v":0},{"$f":"$FA112*Energia!W112*(1-$D112)*1000*$EL112","v":0},{"$f":"$FA112*Energia!X112*(1-$D112)*1000*$EL112","v":0},{"$f":"SUMPRODUCT(FC112:FF112,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL112&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ112*Energia!K112*1000*FM112","v":0},{"$f":"$FK112*Potencia!K112*12*1000*$FM112","v":0},null,{"$f":"$FJ112*Energia!Y112*1000*FM112","v":0},1,0,null,{"$f":"$FS112*Energia!Y112*(1-$D112)*1000*FM112","v":0},{"$f":"$FK112*Potencia!K112*(1-$D112)*12*1000*$FM112","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY112*Energia!U112*(1-$D112)*1000*$FM112","v":0},{"$f":"$FY112*Energia!V112*(1-$D112)*1000*$FM112","v":0},{"$f":"$FY112*Energia!W112*(1-$D112)*1000*$FM112","v":0},{"$f":"$FY112*Energia!X112*(1-$D112)*1000*$FM112","v":0},{"$f":"SUMPRODUCT(GB112:GE112,Params!$B$19:$E$19)","v":0},{"$f":"$FZ112*Potencia!G112*(1-$D112)*12*1000*$FM112","v":0},{"$f":"$FZ112*Potencia!H112*(1-$D112)*12*1000*$FM112","v":0},{"$f":"$FZ112*Potencia!I112*(1-$D112)*12*1000*$FM112","v":0},{"$f":"$FZ112*Potencia!J112*(1-$D112)*12*1000*$FM112","v":0},{"$f":"SUMPRODUCT(GG112:GJ112,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP112*Energia!G112*1000/2*GQ112","v":0},null,{"$f":"$GP112*Energia!U112*1000/2*GQ112","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV112*Energia!U112*(1-$D112)*1000/2*GQ112","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA112*Energia!U112*(1-$D112)*1000/2*$GQ112","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL112&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ112*Energia!G112*1000/2*HM112","v":0},{"$f":"$HK112*Potencia!G112*12*1000/2*$HM112","v":0},null,{"$f":"$HJ112*Energia!U112*1000/2*HM112","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS112*Energia!U112*(1-$D112)*1000/2*HM112","v":0},{"$f":"$HK112*Potencia!G112*(1-$D112)*12*1000/2*$HM112","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY112*Energia!U112*(1-$D112)*1000/2*$HM112","v":0},null,null,null,null,{"$f":"$HZ112*Potencia!G112*(1-$D112)*12*1000/2*$HM112","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO112&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN112*Energia!G112*1000/2*IP112","v":0},null,{"$f":"$IN112*Energia!U112*1000/2*IP112","v":0},1,8.5394205433827558E-2,null,1.1025,{"$f":"$IU112*Energia!U112*1000/2*IW112*$IP112","v":0},0.9679004462472558,9.1125031224830511E-2,null,{"$f":"$IZ112*Energia!U112*(1-$D112)*1000/2*IP112","v":0},1.0002479531667503,null,9.1147625964892925E-2,null,{"$f":"$JE112*Energia!U112*(1-$D112)*1000/2*$IP112","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A112,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP112&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN112*Energia!G112*1000/2*JQ112","v":0},{"$f":"$JO112*Potencia!G112*12*1000/2*$JQ112","v":0},null,{"$f":"$JN112*Energia!U112*1000/2*JQ112","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW112*Energia!U112*1000/2*IF(JZ112<>0,JZ112,IF(JY112<>0,JY112*KD112,1))*JQ112","v":0},{"$f":"$JO112*Potencia!G112*12*1000/2*IF(JZ112=0,1,JZ112)*JQ112","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH112*Energia!$U112*1000/2*JQ112","v":0},{"$f":"$KI112*Potencia!$G112*12*1000/2*JQ112","v":0},null,{"$f":"$KH112*Energia!U112*(1-$D112)*1000/2*JQ112","v":0},{"$f":"$KI112*Potencia!G112*(1-$D112)*12*1000/2*$JQ112","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ112*Energia!U112*(1-$D112)*1000/2*$JQ112","v":0},null,null,null,null,{"$f":"$KR112*Potencia!G112*(1-$D112)*12*1000/2*$JQ112","v":0},null,null,null,null,null,null,0.15354232659560033,null,0,"BTD_0_1"]
["BTD","BTD_3 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C113=0,0,IF(A113=0,0,INDEX(Params!$B$5:$G$15,MATCH(C113,Params!$A$5:$A$15,0),MATCH(A113,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G113&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E113*Energia!K113*1000*H113","v":0},{"$f":"$F113*Potencia!K113*12*1000*$I113","v":0},null,{"$f":"$E113*Energia!Y113*1000*H113","v":0},1,0,null,{"$f":"$O113*Energia!Y113*(1-$D113)*1000*H113","v":0},{"$f":"$F113*Potencia!K113*(1-$D113)*12*1000*$I113","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U113*Energia!U113*(1-$D113)*1000*$H113","v":0},{"$f":"$U113*Energia!V113*(1-$D113)*1000*$H113","v":0},{"$f":"$U113*Energia!W113*(1-$D113)*1000*$H113","v":0},{"$f":"$U113*Energia!X113*(1-$D113)*1000*$H113","v":0},{"$f":"SUMPRODUCT(X113:AA113,Params!$B$19:$E$19)","v":0},{"$f":"$V113*Potencia!G113*(1-$D113)*12*1000*$I113","v":0},{"$f":"$V113*Potencia!H113*(1-$D113)*12*1000*$I113","v":0},{"$f":"$V113*Potencia!I113*(1-$D113)*12*1000*$I113","v":0},{"$f":"$V113*Potencia!J113*(1-$D113)*12*1000*$I113","v":0},{"$f":"SUMPRODUCT(AC113:AF113,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK113*Energia!K113*1000*AM113","v":0},{"$f":"$AL113*Clientes!K113*12","v":0},null,{"$f":"$AK113*Energia!Y113*1000*AM113","v":0},1,0,null,{"$f":"$AS113*Energia!Y113*(1-$D113)*1000*AM113","v":0},{"$f":"$AL113*Clientes!K113*(1-$D113)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY113*Energia!U113*(1-$D113)*1000*$AM113","v":0},{"$f":"$AY113*Energia!V113*(1-$D113)*1000*$AM113","v":0},{"$f":"$AY113*Energia!W113*(1-$D113)*1000*$AM113","v":0},{"$f":"$AY113*Energia!X113*(1-$D113)*1000*$AM113","v":0},{"$f":"SUMPRODUCT(BB113:BE113,Params!$B$19:$E$19)","v":0},{"$f":"$AZ113*Clientes!G113*(1-$D113)*12","v":0},{"$f":"$AZ113*Clientes!H113*(1-$D113)*12","v":0},{"$f":"$AZ113*Clientes!I113*(1-$D113)*12","v":0},{"$f":"$AZ113*Clientes!J113*(1-$D113)*12","v":0},{"$f":"SUMPRODUCT(BG113:BJ113,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO113*Clientes!Q113","v":0},null,71.849999999999994,null,{"$f":"$BS113*Clientes!M113","v":0},{"$f":"$BS113*Clientes!N113","v":0},{"$f":"$BS113*Clientes!O113","v":0},{"$f":"$BS113*Clientes!P113","v":0},{"$f":"SUMPRODUCT(BU113:BX113,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB113*Energia!K113*1000*CC113","v":0},null,{"$f":"$CB113*Energia!Y113*1000*CC113","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH113*Energia!Y113*(1-$D113)*1000*CC113","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM113*Energia!U113*(1-$D113)*1000*$CC113","v":0},{"$f":"$CM113*Energia!V113*(1-$D113)*1000*$CC113","v":0},{"$f":"$CM113*Energia!W113*(1-$D113)*1000*$CC113","v":0},{"$f":"$CM113*Energia!X113*(1-$D113)*1000*$CC113","v":0},{"$f":"SUMPRODUCT(CO113:CR113,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV113*Energia!K113*1000*CW113","v":0},null,{"$f":"$CV113*Energia!Y113*1000*CW113","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB113*Energia!Y113*(1-$D113)*1000*CW113","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG113*Energia!U113*(1-$D113)*1000*$CW113","v":0},{"$f":"$DG113*Energia!V113*(1-$D113)*1000*$CW113","v":0},{"$f":"$DG113*Energia!W113*(1-$D113)*1000*$CW113","v":0},{"$f":"$DG113*Energia!X113*(1-$D113)*1000*$CW113","v":0},{"$f":"SUMPRODUCT(DI113:DL113,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP113*Energia!G113*1000/2*DQ113","v":0},null,{"$f":"$DP113*Energia!U113*1000/2*DQ113","v":0},1,1.50652209665633E-3,null,{"$f":"$DV113*Energia!U113*(1-$D113)*1000/2*DQ113","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA113*Energia!U113*(1-$D113)*1000/2*$DQ113","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK113&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ113*Energia!K113*1000*EL113","v":0},null,{"$f":"$EJ113*Energia!Y113*1000*EL113","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ113*Energia!Y113*1000*ES113*EL113","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV113*Energia!Y113*(1-$D113)*1000*EL113","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA113*Energia!U113*(1-$D113)*1000*$EL113","v":0},{"$f":"$FA113*Energia!V113*(1-$D113)*1000*$EL113","v":0},{"$f":"$FA113*Energia!W113*(1-$D113)*1000*$EL113","v":0},{"$f":"$FA113*Energia!X113*(1-$D113)*1000*$EL113","v":0},{"$f":"SUMPRODUCT(FC113:FF113,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL113&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ113*Energia!K113*1000*FM113","v":0},{"$f":"$FK113*Potencia!K113*12*1000*$FM113","v":0},null,{"$f":"$FJ113*Energia!Y113*1000*FM113","v":0},1,0,null,{"$f":"$FS113*Energia!Y113*(1-$D113)*1000*FM113","v":0},{"$f":"$FK113*Potencia!K113*(1-$D113)*12*1000*$FM113","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY113*Energia!U113*(1-$D113)*1000*$FM113","v":0},{"$f":"$FY113*Energia!V113*(1-$D113)*1000*$FM113","v":0},{"$f":"$FY113*Energia!W113*(1-$D113)*1000*$FM113","v":0},{"$f":"$FY113*Energia!X113*(1-$D113)*1000*$FM113","v":0},{"$f":"SUMPRODUCT(GB113:GE113,Params!$B$19:$E$19)","v":0},{"$f":"$FZ113*Potencia!G113*(1-$D113)*12*1000*$FM113","v":0},{"$f":"$FZ113*Potencia!H113*(1-$D113)*12*1000*$FM113","v":0},{"$f":"$FZ113*Potencia!I113*(1-$D113)*12*1000*$FM113","v":0},{"$f":"$FZ113*Potencia!J113*(1-$D113)*12*1000*$FM113","v":0},{"$f":"SUMPRODUCT(GG113:GJ113,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP113*Energia!G113*1000/2*GQ113","v":0},null,{"$f":"$GP113*Energia!U113*1000/2*GQ113","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV113*Energia!U113*(1-$D113)*1000/2*GQ113","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA113*Energia!U113*(1-$D113)*1000/2*$GQ113","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL113&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ113*Energia!G113*1000/2*HM113","v":0},{"$f":"$HK113*Potencia!G113*12*1000/2*$HM113","v":0},null,{"$f":"$HJ113*Energia!U113*1000/2*HM113","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS113*Energia!U113*(1-$D113)*1000/2*HM113","v":0},{"$f":"$HK113*Potencia!G113*(1-$D113)*12*1000/2*$HM113","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY113*Energia!U113*(1-$D113)*1000/2*$HM113","v":0},null,null,null,null,{"$f":"$HZ113*Potencia!G113*(1-$D113)*12*1000/2*$HM113","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO113&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN113*Energia!G113*1000/2*IP113","v":0},null,{"$f":"$IN113*Energia!U113*1000/2*IP113","v":0},1,8.5394205433827558E-2,null,1.1025,{"$f":"$IU113*Energia!U113*1000/2*IW113*$IP113","v":0},0.9679004462472558,9.1125031224830511E-2,null,{"$f":"$IZ113*Energia!U113*(1-$D113)*1000/2*IP113","v":0},1.0002479531667503,null,9.1147625964892925E-2,null,{"$f":"$JE113*Energia!U113*(1-$D113)*1000/2*$IP113","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A113,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP113&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN113*Energia!G113*1000/2*JQ113","v":0},{"$f":"$JO113*Potencia!G113*12*1000/2*$JQ113","v":0},null,{"$f":"$JN113*Energia!U113*1000/2*JQ113","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW113*Energia!U113*1000/2*IF(JZ113<>0,JZ113,IF(JY113<>0,JY113*KD113,1))*JQ113","v":0},{"$f":"$JO113*Potencia!G113*12*1000/2*IF(JZ113=0,1,JZ113)*JQ113","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH113*Energia!$U113*1000/2*JQ113","v":0},{"$f":"$KI113*Potencia!$G113*12*1000/2*JQ113","v":0},null,{"$f":"$KH113*Energia!U113*(1-$D113)*1000/2*JQ113","v":0},{"$f":"$KI113*Potencia!G113*(1-$D113)*12*1000/2*$JQ113","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ113*Energia!U113*(1-$D113)*1000/2*$JQ113","v":0},null,null,null,null,{"$f":"$KR113*Potencia!G113*(1-$D113)*12*1000/2*$JQ113","v":0},null,null,null,null,null,null,0.15354232659560033,null,0,"BTD_0_1"]
["BTD","BTD_3 Cruz Roja","Cruz Roja",{"$f":"IF(C114=0,0,IF(A114=0,0,INDEX(Params!$B$5:$G$15,MATCH(C114,Params!$A$5:$A$15,0),MATCH(A114,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G114&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E114*Energia!K114*1000*H114","v":0},{"$f":"$F114*Potencia!K114*12*1000*$I114","v":0},null,{"$f":"$E114*Energia!Y114*1000*H114","v":0},1,0,null,{"$f":"$O114*Energia!Y114*(1-$D114)*1000*H114","v":0},{"$f":"$F114*Potencia!K114*(1-$D114)*12*1000*$I114","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U114*Energia!U114*(1-$D114)*1000*$H114","v":0},{"$f":"$U114*Energia!V114*(1-$D114)*1000*$H114","v":0},{"$f":"$U114*Energia!W114*(1-$D114)*1000*$H114","v":0},{"$f":"$U114*Energia!X114*(1-$D114)*1000*$H114","v":0},{"$f":"SUMPRODUCT(X114:AA114,Params!$B$19:$E$19)","v":0},{"$f":"$V114*Potencia!G114*(1-$D114)*12*1000*$I114","v":0},{"$f":"$V114*Potencia!H114*(1-$D114)*12*1000*$I114","v":0},{"$f":"$V114*Potencia!I114*(1-$D114)*12*1000*$I114","v":0},{"$f":"$V114*Potencia!J114*(1-$D114)*12*1000*$I114","v":0},{"$f":"SUMPRODUCT(AC114:AF114,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK114*Energia!K114*1000*AM114","v":0},{"$f":"$AL114*Clientes!K114*12","v":0},null,{"$f":"$AK114*Energia!Y114*1000*AM114","v":0},1,0,null,{"$f":"$AS114*Energia!Y114*(1-$D114)*1000*AM114","v":0},{"$f":"$AL114*Clientes!K114*(1-$D114)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY114*Energia!U114*(1-$D114)*1000*$AM114","v":0},{"$f":"$AY114*Energia!V114*(1-$D114)*1000*$AM114","v":0},{"$f":"$AY114*Energia!W114*(1-$D114)*1000*$AM114","v":0},{"$f":"$AY114*Energia!X114*(1-$D114)*1000*$AM114","v":0},{"$f":"SUMPRODUCT(BB114:BE114,Params!$B$19:$E$19)","v":0},{"$f":"$AZ114*Clientes!G114*(1-$D114)*12","v":0},{"$f":"$AZ114*Clientes!H114*(1-$D114)*12","v":0},{"$f":"$AZ114*Clientes!I114*(1-$D114)*12","v":0},{"$f":"$AZ114*Clientes!J114*(1-$D114)*12","v":0},{"$f":"SUMPRODUCT(BG114:BJ114,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO114*Clientes!Q114","v":0},null,71.849999999999994,null,{"$f":"$BS114*Clientes!M114","v":0},{"$f":"$BS114*Clientes!N114","v":0},{"$f":"$BS114*Clientes!O114","v":0},{"$f":"$BS114*Clientes!P114","v":0},{"$f":"SUMPRODUCT(BU114:BX114,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB114*Energia!K114*1000*CC114","v":0},null,{"$f":"$CB114*Energia!Y114*1000*CC114","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH114*Energia!Y114*(1-$D114)*1000*CC114","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM114*Energia!U114*(1-$D114)*1000*$CC114","v":0},{"$f":"$CM114*Energia!V114*(1-$D114)*1000*$CC114","v":0},{"$f":"$CM114*Energia!W114*(1-$D114)*1000*$CC114","v":0},{"$f":"$CM114*Energia!X114*(1-$D114)*1000*$CC114","v":0},{"$f":"SUMPRODUCT(CO114:CR114,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV114*Energia!K114*1000*CW114","v":0},null,{"$f":"$CV114*Energia!Y114*1000*CW114","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB114*Energia!Y114*(1-$D114)*1000*CW114","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG114*Energia!U114*(1-$D114)*1000*$CW114","v":0},{"$f":"$DG114*Energia!V114*(1-$D114)*1000*$CW114","v":0},{"$f":"$DG114*Energia!W114*(1-$D114)*1000*$CW114","v":0},{"$f":"$DG114*Energia!X114*(1-$D114)*1000*$CW114","v":0},{"$f":"SUMPRODUCT(DI114:DL114,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP114*Energia!G114*1000/2*DQ114","v":0},null,{"$f":"$DP114*Energia!U114*1000/2*DQ114","v":0},1,1.50652209665633E-3,null,{"$f":"$DV114*Energia!U114*(1-$D114)*1000/2*DQ114","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA114*Energia!U114*(1-$D114)*1000/2*$DQ114","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK114&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ114*Energia!K114*1000*EL114","v":0},null,{"$f":"$EJ114*Energia!Y114*1000*EL114","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ114*Energia!Y114*1000*ES114*EL114","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV114*Energia!Y114*(1-$D114)*1000*EL114","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA114*Energia!U114*(1-$D114)*1000*$EL114","v":0},{"$f":"$FA114*Energia!V114*(1-$D114)*1000*$EL114","v":0},{"$f":"$FA114*Energia!W114*(1-$D114)*1000*$EL114","v":0},{"$f":"$FA114*Energia!X114*(1-$D114)*1000*$EL114","v":0},{"$f":"SUMPRODUCT(FC114:FF114,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL114&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ114*Energia!K114*1000*FM114","v":0},{"$f":"$FK114*Potencia!K114*12*1000*$FM114","v":0},null,{"$f":"$FJ114*Energia!Y114*1000*FM114","v":0},1,0,null,{"$f":"$FS114*Energia!Y114*(1-$D114)*1000*FM114","v":0},{"$f":"$FK114*Potencia!K114*(1-$D114)*12*1000*$FM114","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY114*Energia!U114*(1-$D114)*1000*$FM114","v":0},{"$f":"$FY114*Energia!V114*(1-$D114)*1000*$FM114","v":0},{"$f":"$FY114*Energia!W114*(1-$D114)*1000*$FM114","v":0},{"$f":"$FY114*Energia!X114*(1-$D114)*1000*$FM114","v":0},{"$f":"SUMPRODUCT(GB114:GE114,Params!$B$19:$E$19)","v":0},{"$f":"$FZ114*Potencia!G114*(1-$D114)*12*1000*$FM114","v":0},{"$f":"$FZ114*Potencia!H114*(1-$D114)*12*1000*$FM114","v":0},{"$f":"$FZ114*Potencia!I114*(1-$D114)*12*1000*$FM114","v":0},{"$f":"$FZ114*Potencia!J114*(1-$D114)*12*1000*$FM114","v":0},{"$f":"SUMPRODUCT(GG114:GJ114,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP114*Energia!G114*1000/2*GQ114","v":0},null,{"$f":"$GP114*Energia!U114*1000/2*GQ114","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV114*Energia!U114*(1-$D114)*1000/2*GQ114","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA114*Energia!U114*(1-$D114)*1000/2*$GQ114","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL114&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ114*Energia!G114*1000/2*HM114","v":0},{"$f":"$HK114*Potencia!G114*12*1000/2*$HM114","v":0},null,{"$f":"$HJ114*Energia!U114*1000/2*HM114","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS114*Energia!U114*(1-$D114)*1000/2*HM114","v":0},{"$f":"$HK114*Potencia!G114*(1-$D114)*12*1000/2*$HM114","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY114*Energia!U114*(1-$D114)*1000/2*$HM114","v":0},null,null,null,null,{"$f":"$HZ114*Potencia!G114*(1-$D114)*12*1000/2*$HM114","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO114&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN114*Energia!G114*1000/2*IP114","v":0},null,{"$f":"$IN114*Energia!U114*1000/2*IP114","v":0},1,8.5394205433827558E-2,null,1.1025,{"$f":"$IU114*Energia!U114*1000/2*IW114*$IP114","v":0},0.9679004462472558,9.1125031224830511E-2,null,{"$f":"$IZ114*Energia!U114*(1-$D114)*1000/2*IP114","v":0},1.0002479531667503,null,9.1147625964892925E-2,null,{"$f":"$JE114*Energia!U114*(1-$D114)*1000/2*$IP114","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A114,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP114&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN114*Energia!G114*1000/2*JQ114","v":0},{"$f":"$JO114*Potencia!G114*12*1000/2*$JQ114","v":0},null,{"$f":"$JN114*Energia!U114*1000/2*JQ114","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW114*Energia!U114*1000/2*IF(JZ114<>0,JZ114,IF(JY114<>0,JY114*KD114,1))*JQ114","v":0},{"$f":"$JO114*Potencia!G114*12*1000/2*IF(JZ114=0,1,JZ114)*JQ114","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH114*Energia!$U114*1000/2*JQ114","v":0},{"$f":"$KI114*Potencia!$G114*12*1000/2*JQ114","v":0},null,{"$f":"$KH114*Energia!U114*(1-$D114)*1000/2*JQ114","v":0},{"$f":"$KI114*Potencia!G114*(1-$D114)*12*1000/2*$JQ114","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ114*Energia!U114*(1-$D114)*1000/2*$JQ114","v":0},null,null,null,null,{"$f":"$KR114*Potencia!G114*(1-$D114)*12*1000/2*$JQ114","v":0},null,null,null,null,null,null,0.15354232659560033,null,0,"BTD_0_1"]
["BTD","BTD_3 XX","XX",{"$f":"IF(C115=0,0,IF(A115=0,0,INDEX(Params!$B$5:$G$15,MATCH(C115,Params!$A$5:$A$15,0),MATCH(A115,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G115&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E115*Energia!K115*1000*H115","v":0},{"$f":"$F115*Potencia!K115*12*1000*$I115","v":0},null,{"$f":"$E115*Energia!Y115*1000*H115","v":0},{"$f":"IF(M115=0,1,J$83/M$83)","v":1},0,null,{"$f":"$O115*Energia!Y115*(1-$D115)*1000*H115","v":0},{"$f":"$F115*Potencia!K115*(1-$D115)*12*1000*$I115","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U115*Energia!U115*(1-$D115)*1000*$H115","v":0},{"$f":"$U115*Energia!V115*(1-$D115)*1000*$H115","v":0},{"$f":"$U115*Energia!W115*(1-$D115)*1000*$H115","v":0},{"$f":"$U115*Energia!X115*(1-$D115)*1000*$H115","v":0},{"$f":"SUMPRODUCT(X115:AA115,Params!$B$19:$E$19)","v":0},{"$f":"$V115*Potencia!G115*(1-$D115)*12*1000*$I115","v":0},{"$f":"$V115*Potencia!H115*(1-$D115)*12*1000*$I115","v":0},{"$f":"$V115*Potencia!I115*(1-$D115)*12*1000*$I115","v":0},{"$f":"$V115*Potencia!J115*(1-$D115)*12*1000*$I115","v":0},{"$f":"SUMPRODUCT(AC115:AF115,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK115*Energia!K115*1000*AM115","v":0},{"$f":"$AL115*Clientes!K115*12","v":0},null,{"$f":"$AK115*Energia!Y115*1000*AM115","v":0},{"$f":"IF(AQ115=0,1,AN$83/AQ$83)","v":1},0,null,{"$f":"$AS115*Energia!Y115*(1-$D115)*1000*AM115","v":0},{"$f":"$AL115*Clientes!K115*(1-$D115)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY115*Energia!U115*(1-$D115)*1000*$AM115","v":0},{"$f":"$AY115*Energia!V115*(1-$D115)*1000*$AM115","v":0},{"$f":"$AY115*Energia!W115*(1-$D115)*1000*$AM115","v":0},{"$f":"$AY115*Energia!X115*(1-$D115)*1000*$AM115","v":0},{"$f":"SUMPRODUCT(BB115:BE115,Params!$B$19:$E$19)","v":0},{"$f":"$AZ115*Clientes!G115*(1-$D115)*12","v":0},{"$f":"$AZ115*Clientes!H115*(1-$D115)*12","v":0},{"$f":"$AZ115*Clientes!I115*(1-$D115)*12","v":0},{"$f":"$AZ115*Clientes!J115*(1-$D115)*12","v":0},{"$f":"SUMPRODUCT(BG115:BJ115,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO115*Clientes!Q115","v":0},null,71.849999999999994,null,{"$f":"$BS115*Clientes!M115","v":0},{"$f":"$BS115*Clientes!N115","v":0},{"$f":"$BS115*Clientes!O115","v":0},{"$f":"$BS115*Clientes!P115","v":0},{"$f":"SUMPRODUCT(BU115:BX115,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB115*Energia!K115*1000*CC115","v":0},null,{"$f":"$CB115*Energia!Y115*1000*CC115","v":0},{"$f":"IF(CF115=0,1,CD$83/CF$83)","v":1},4.7714051341846333E-3,null,{"$f":"$CH115*Energia!Y115*(1-$D115)*1000*CC115","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM115*Energia!U115*(1-$D115)*1000*$CC115","v":0},{"$f":"$CM115*Energia!V115*(1-$D115)*1000*$CC115","v":0},{"$f":"$CM115*Energia!W115*(1-$D115)*1000*$CC115","v":0},{"$f":"$CM115*Energia!X115*(1-$D115)*1000*$CC115","v":0},{"$f":"SUMPRODUCT(CO115:CR115,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV115*Energia!K115*1000*CW115","v":0},null,{"$f":"$CV115*Energia!Y115*1000*CW115","v":0},{"$f":"IF(CZ115=0,1,CX$83/CZ$83)","v":1},2.3284010523007422E-3,null,{"$f":"$DB115*Energia!Y115*(1-$D115)*1000*CW115","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG115*Energia!U115*(1-$D115)*1000*$CW115","v":0},{"$f":"$DG115*Energia!V115*(1-$D115)*1000*$CW115","v":0},{"$f":"$DG115*Energia!W115*(1-$D115)*1000*$CW115","v":0},{"$f":"$DG115*Energia!X115*(1-$D115)*1000*$CW115","v":0},{"$f":"SUMPRODUCT(DI115:DL115,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP115*Energia!G115*1000/2*DQ115","v":0},null,{"$f":"$DP115*Energia!U115*1000/2*DQ115","v":0},{"$f":"IF(DT115=0,1,DR$83/DT$83)","v":1},1.50652209665633E-3,null,{"$f":"$DV115*Energia!U115*(1-$D115)*1000/2*DQ115","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA115*Energia!U115*(1-$D115)*1000/2*$DQ115","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK115&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ115*Energia!K115*1000*EL115","v":0},null,{"$f":"$EJ115*Energia!Y115*1000*EL115","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ115*Energia!Y115*1000*ES115*EL115","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV115*Energia!Y115*(1-$D115)*1000*EL115","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA115*Energia!U115*(1-$D115)*1000*$EL115","v":0},{"$f":"$FA115*Energia!V115*(1-$D115)*1000*$EL115","v":0},{"$f":"$FA115*Energia!W115*(1-$D115)*1000*$EL115","v":0},{"$f":"$FA115*Energia!X115*(1-$D115)*1000*$EL115","v":0},{"$f":"SUMPRODUCT(FC115:FF115,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL115&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ115*Energia!K115*1000*FM115","v":0},{"$f":"$FK115*Potencia!K115*12*1000*$FM115","v":0},null,{"$f":"$FJ115*Energia!Y115*1000*FM115","v":0},{"$f":"IF(FQ115=0,1,FN$83/FQ$83)","v":1},0,null,{"$f":"$FS115*Energia!Y115*(1-$D115)*1000*FM115","v":0},{"$f":"$FK115*Potencia!K115*(1-$D115)*12*1000*$FM115","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY115*Energia!U115*(1-$D115)*1000*$FM115","v":0},{"$f":"$FY115*Energia!V115*(1-$D115)*1000*$FM115","v":0},{"$f":"$FY115*Energia!W115*(1-$D115)*1000*$FM115","v":0},{"$f":"$FY115*Energia!X115*(1-$D115)*1000*$FM115","v":0},{"$f":"SUMPRODUCT(GB115:GE115,Params!$B$19:$E$19)","v":0},{"$f":"$FZ115*Potencia!G115*(1-$D115)*12*1000*$FM115","v":0},{"$f":"$FZ115*Potencia!H115*(1-$D115)*12*1000*$FM115","v":0},{"$f":"$FZ115*Potencia!I115*(1-$D115)*12*1000*$FM115","v":0},{"$f":"$FZ115*Potencia!J115*(1-$D115)*12*1000*$FM115","v":0},{"$f":"SUMPRODUCT(GG115:GJ115,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP115*Energia!G115*1000/2*GQ115","v":0},null,{"$f":"$GP115*Energia!U115*1000/2*GQ115","v":0},{"$f":"IF(GT115=0,1,GR$83/GT$83)","v":1},4.6431092347196251E-3,null,{"$f":"$GV115*Energia!U115*(1-$D115)*1000/2*GQ115","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA115*Energia!U115*(1-$D115)*1000/2*$GQ115","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL115&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ115*Energia!G115*1000/2*HM115","v":0},{"$f":"$HK115*Potencia!G115*12*1000/2*$HM115","v":0},null,{"$f":"$HJ115*Energia!U115*1000/2*HM115","v":0},{"$f":"IF(HQ115=0,1,HN$83/HQ$83)","v":1},5.2087673736602872E-3,null,{"$f":"$HS115*Energia!U115*(1-$D115)*1000/2*HM115","v":0},{"$f":"$HK115*Potencia!G115*(1-$D115)*12*1000/2*$HM115","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY115*Energia!U115*(1-$D115)*1000/2*$HM115","v":0},null,null,null,null,{"$f":"$HZ115*Potencia!G115*(1-$D115)*12*1000/2*$HM115","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO115&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN115*Energia!G115*1000/2*IP115","v":0},null,{"$f":"$IN115*Energia!U115*1000/2*IP115","v":0},{"$f":"IF(IS115=0,1,IQ$83/IS$83)","v":1},8.5394205433827558E-2,null,1.1025,{"$f":"$IU115*Energia!U115*1000/2*IW115*$IP115","v":0},{"$f":"IF(IX$83=0,1,IQ$83/IX$83)","v":0.9679004462472558},9.1125031224830511E-2,null,{"$f":"$IZ115*Energia!U115*(1-$D115)*1000/2*IP115","v":0},1.0002479531667503,null,9.1147625964892925E-2,null,{"$f":"$JE115*Energia!U115*(1-$D115)*1000/2*$IP115","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A115,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP115&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN115*Energia!G115*1000/2*JQ115","v":0},{"$f":"$JO115*Potencia!G115*12*1000/2*$JQ115","v":0},null,{"$f":"$JN115*Energia!U115*1000/2*JQ115","v":0},{"$f":"IF(JU115=0,1,JR$83/JU$83)","v":1},4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW115*Energia!U115*1000/2*IF(JZ115<>0,JZ115,IF(JY115<>0,JY115*KD115,1))*JQ115","v":0},{"$f":"$JO115*Potencia!G115*12*1000/2*IF(JZ115=0,1,JZ115)*JQ115","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH115*Energia!$U115*1000/2*JQ115","v":0},{"$f":"$KI115*Potencia!$G115*12*1000/2*JQ115","v":0},null,{"$f":"$KH115*Energia!U115*(1-$D115)*1000/2*JQ115","v":0},{"$f":"$KI115*Potencia!G115*(1-$D115)*12*1000/2*$JQ115","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ115*Energia!U115*(1-$D115)*1000/2*$JQ115","v":0},null,null,null,null,{"$f":"$KR115*Potencia!G115*(1-$D115)*12*1000/2*$JQ115","v":0},null,null,null,null,null,null,0.15354232659560033,null,0,"BTD_0_1"]
["BTD","BTD_3 YY","YY",{"$f":"IF(C116=0,0,IF(A116=0,0,INDEX(Params!$B$5:$G$15,MATCH(C116,Params!$A$5:$A$15,0),MATCH(A116,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G116&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E116*Energia!K116*1000*H116","v":0},{"$f":"$F116*Potencia!K116*12*1000*$I116","v":0},null,{"$f":"$E116*Energia!Y116*1000*H116","v":0},1,0,null,{"$f":"$O116*Energia!Y116*(1-$D116)*1000*H116","v":0},{"$f":"$F116*Potencia!K116*(1-$D116)*12*1000*$I116","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U116*Energia!U116*(1-$D116)*1000*$H116","v":0},{"$f":"$U116*Energia!V116*(1-$D116)*1000*$H116","v":0},{"$f":"$U116*Energia!W116*(1-$D116)*1000*$H116","v":0},{"$f":"$U116*Energia!X116*(1-$D116)*1000*$H116","v":0},{"$f":"SUMPRODUCT(X116:AA116,Params!$B$19:$E$19)","v":0},{"$f":"$V116*Potencia!G116*(1-$D116)*12*1000*$I116","v":0},{"$f":"$V116*Potencia!H116*(1-$D116)*12*1000*$I116","v":0},{"$f":"$V116*Potencia!I116*(1-$D116)*12*1000*$I116","v":0},{"$f":"$V116*Potencia!J116*(1-$D116)*12*1000*$I116","v":0},{"$f":"SUMPRODUCT(AC116:AF116,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK116*Energia!K116*1000*AM116","v":0},{"$f":"$AL116*Clientes!K116*12","v":0},null,{"$f":"$AK116*Energia!Y116*1000*AM116","v":0},1,0,null,{"$f":"$AS116*Energia!Y116*(1-$D116)*1000*AM116","v":0},{"$f":"$AL116*Clientes!K116*(1-$D116)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY116*Energia!U116*(1-$D116)*1000*$AM116","v":0},{"$f":"$AY116*Energia!V116*(1-$D116)*1000*$AM116","v":0},{"$f":"$AY116*Energia!W116*(1-$D116)*1000*$AM116","v":0},{"$f":"$AY116*Energia!X116*(1-$D116)*1000*$AM116","v":0},{"$f":"SUMPRODUCT(BB116:BE116,Params!$B$19:$E$19)","v":0},{"$f":"$AZ116*Clientes!G116*(1-$D116)*12","v":0},{"$f":"$AZ116*Clientes!H116*(1-$D116)*12","v":0},{"$f":"$AZ116*Clientes!I116*(1-$D116)*12","v":0},{"$f":"$AZ116*Clientes!J116*(1-$D116)*12","v":0},{"$f":"SUMPRODUCT(BG116:BJ116,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO116*Clientes!Q116","v":0},null,71.849999999999994,null,{"$f":"$BS116*Clientes!M116","v":0},{"$f":"$BS116*Clientes!N116","v":0},{"$f":"$BS116*Clientes!O116","v":0},{"$f":"$BS116*Clientes!P116","v":0},{"$f":"SUMPRODUCT(BU116:BX116,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB116*Energia!K116*1000*CC116","v":0},null,{"$f":"$CB116*Energia!Y116*1000*CC116","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH116*Energia!Y116*(1-$D116)*1000*CC116","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM116*Energia!U116*(1-$D116)*1000*$CC116","v":0},{"$f":"$CM116*Energia!V116*(1-$D116)*1000*$CC116","v":0},{"$f":"$CM116*Energia!W116*(1-$D116)*1000*$CC116","v":0},{"$f":"$CM116*Energia!X116*(1-$D116)*1000*$CC116","v":0},{"$f":"SUMPRODUCT(CO116:CR116,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV116*Energia!K116*1000*CW116","v":0},null,{"$f":"$CV116*Energia!Y116*1000*CW116","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB116*Energia!Y116*(1-$D116)*1000*CW116","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG116*Energia!U116*(1-$D116)*1000*$CW116","v":0},{"$f":"$DG116*Energia!V116*(1-$D116)*1000*$CW116","v":0},{"$f":"$DG116*Energia!W116*(1-$D116)*1000*$CW116","v":0},{"$f":"$DG116*Energia!X116*(1-$D116)*1000*$CW116","v":0},{"$f":"SUMPRODUCT(DI116:DL116,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP116*Energia!G116*1000/2*DQ116","v":0},null,{"$f":"$DP116*Energia!U116*1000/2*DQ116","v":0},1,1.50652209665633E-3,null,{"$f":"$DV116*Energia!U116*(1-$D116)*1000/2*DQ116","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA116*Energia!U116*(1-$D116)*1000/2*$DQ116","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK116&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ116*Energia!K116*1000*EL116","v":0},null,{"$f":"$EJ116*Energia!Y116*1000*EL116","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ116*Energia!Y116*1000*ES116*EL116","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV116*Energia!Y116*(1-$D116)*1000*EL116","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA116*Energia!U116*(1-$D116)*1000*$EL116","v":0},{"$f":"$FA116*Energia!V116*(1-$D116)*1000*$EL116","v":0},{"$f":"$FA116*Energia!W116*(1-$D116)*1000*$EL116","v":0},{"$f":"$FA116*Energia!X116*(1-$D116)*1000*$EL116","v":0},{"$f":"SUMPRODUCT(FC116:FF116,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL116&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ116*Energia!K116*1000*FM116","v":0},{"$f":"$FK116*Potencia!K116*12*1000*$FM116","v":0},null,{"$f":"$FJ116*Energia!Y116*1000*FM116","v":0},1,0,null,{"$f":"$FS116*Energia!Y116*(1-$D116)*1000*FM116","v":0},{"$f":"$FK116*Potencia!K116*(1-$D116)*12*1000*$FM116","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY116*Energia!U116*(1-$D116)*1000*$FM116","v":0},{"$f":"$FY116*Energia!V116*(1-$D116)*1000*$FM116","v":0},{"$f":"$FY116*Energia!W116*(1-$D116)*1000*$FM116","v":0},{"$f":"$FY116*Energia!X116*(1-$D116)*1000*$FM116","v":0},{"$f":"SUMPRODUCT(GB116:GE116,Params!$B$19:$E$19)","v":0},{"$f":"$FZ116*Potencia!G116*(1-$D116)*12*1000*$FM116","v":0},{"$f":"$FZ116*Potencia!H116*(1-$D116)*12*1000*$FM116","v":0},{"$f":"$FZ116*Potencia!I116*(1-$D116)*12*1000*$FM116","v":0},{"$f":"$FZ116*Potencia!J116*(1-$D116)*12*1000*$FM116","v":0},{"$f":"SUMPRODUCT(GG116:GJ116,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP116*Energia!G116*1000/2*GQ116","v":0},null,{"$f":"$GP116*Energia!U116*1000/2*GQ116","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV116*Energia!U116*(1-$D116)*1000/2*GQ116","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA116*Energia!U116*(1-$D116)*1000/2*$GQ116","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL116&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},{"$f":"HL115","v":"M"},1,{"$f":"$HJ116*Energia!G116*1000/2*HM116","v":0},{"$f":"$HK116*Potencia!G116*12*1000/2*$HM116","v":0},null,{"$f":"$HJ116*Energia!U116*1000/2*HM116","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS116*Energia!U116*(1-$D116)*1000/2*HM116","v":0},{"$f":"$HK116*Potencia!G116*(1-$D116)*12*1000/2*$HM116","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY116*Energia!U116*(1-$D116)*1000/2*$HM116","v":0},null,null,null,null,{"$f":"$HZ116*Potencia!G116*(1-$D116)*12*1000/2*$HM116","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO116&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN116*Energia!G116*1000/2*IP116","v":0},null,{"$f":"$IN116*Energia!U116*1000/2*IP116","v":0},1,8.5394205433827558E-2,null,1.1025,{"$f":"$IU116*Energia!U116*1000/2*IW116*$IP116","v":0},0.9679004462472558,9.1125031224830511E-2,null,{"$f":"$IZ116*Energia!U116*(1-$D116)*1000/2*IP116","v":0},1.0002479531667503,null,9.1147625964892925E-2,null,{"$f":"$JE116*Energia!U116*(1-$D116)*1000/2*$IP116","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A116,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP116&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},{"$f":"JP115","v":"M"},1,{"$f":"$JN116*Energia!G116*1000/2*JQ116","v":0},{"$f":"$JO116*Potencia!G116*12*1000/2*$JQ116","v":0},null,{"$f":"$JN116*Energia!U116*1000/2*JQ116","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW116*Energia!U116*1000/2*IF(JZ116<>0,JZ116,IF(JY116<>0,JY116*KD116,1))*JQ116","v":0},{"$f":"$JO116*Potencia!G116*12*1000/2*IF(JZ116=0,1,JZ116)*JQ116","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH116*Energia!$U116*1000/2*JQ116","v":0},{"$f":"$KI116*Potencia!$G116*12*1000/2*JQ116","v":0},null,{"$f":"$KH116*Energia!U116*(1-$D116)*1000/2*JQ116","v":0},{"$f":"$KI116*Potencia!G116*(1-$D116)*12*1000/2*$JQ116","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ116*Energia!U116*(1-$D116)*1000/2*$JQ116","v":0},null,null,null,null,{"$f":"$KR116*Potencia!G116*(1-$D116)*12*1000/2*$JQ116","v":0},null,null,null,null,null,null,0.15354232659560033,null,0,"BTD_0_1"]
["BTD","BTD_4 (50,001-más)",null,{"$f":"IF(C117=0,0,IF(A117=0,0,INDEX(Params!$B$5:$G$15,MATCH(C117,Params!$A$5:$A$15,0),MATCH(A117,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G117&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"SUM(J118:J127)","v":0},0,null,{"$f":"SUM(M118:M127)","v":0},1,0,null,{"$f":"SUM(Q118:Q127)","v":0},0,1.0002304578016825,null,0,12.350481537959073,null,{"$f":"SUM(X118:X127)","v":0},0,0,0,0,0,{"$f":"SUM(AD118:AD127)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"SUM(AN118:AN127)","v":0},{"$f":"SUM(AO118:AO127)","v":0},null,{"$f":"SUM(AQ118:AQ127)","v":0},1,0,null,{"$f":"SUM(AU118:AU127)","v":0},{"$f":"SUM(AV118:AV127)","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"SUM(BB118:BB127)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"SUM(BQ118:BQ127)","v":0},null,71.849999999999994,null,{"$f":"SUM(BU118:BU127)","v":0},{"$f":"SUM(BV118:BV127)","v":0},{"$f":"SUM(BW118:BW127)","v":0},{"$f":"SUM(BX118:BX127)","v":0},{"$f":"SUM(BY118:BY127)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"SUM(CD118:CD127)","v":863147.69672784721},null,{"$f":"SUM(CF118:CF127)","v":863147.69672784721},1,4.7714051341846333E-3,null,{"$f":"SUM(CJ118:CJ127)","v":863147.69672784721},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"SUM(CO118:CO127)","v":257600.04889238082},{"$f":"SUM(CP118:CP127)","v":261885.28775796562},{"$f":"SUM(CQ118:CQ127)","v":265083.21773566678},{"$f":"SUM(CR118:CR127)","v":267728.49103046488},{"$f":"SUM(CS118:CS127)","v":863338.98947597388},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX118:CX127)","v":421207.99823792797},null,{"$f":"SUM(CZ118:CZ127)","v":421207.99823792797},1,2.3284010523007422E-3,null,{"$f":"SUM(DD118:DD127)","v":421207.99823792797},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"SUM(DI118:DI127)","v":125706.41311015793},{"$f":"SUM(DJ118:DJ127)","v":127797.5695731676},{"$f":"SUM(DK118:DK127)","v":129358.12947446718},{"$f":"SUM(DL118:DL127)","v":130648.99808654601},{"$f":"SUM(DM118:DM127)","v":421301.34730880102},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR118:DR127)","v":40658.272217093014},null,{"$f":"SUM(DT118:DT127)","v":40658.272217093014},1,1.50652209665633E-3,null,{"$f":"SUM(DX118:DX127)","v":40658.272217093014},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"SUM(EC118:EC127)","v":40667.282995498565},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK117&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"SUM(EM118:EM127)","v":2689367.166280312},null,{"$f":"SUM(EO118:EO127)","v":2689367.166280312},1,1.4866586974098643E-2,null,{"$f":"ES106","v":1},{"$f":"SUM(ET118:ET127)","v":2689367.166280312},1,1.4866586974098643E-2,null,{"$f":"SUM(EX118:EX127)","v":2689367.166280312},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"SUM(FC118:FC127)","v":802621.74845588184},{"$f":"SUM(FD118:FD127)","v":815973.55458183365},{"$f":"SUM(FE118:FE127)","v":825937.55948469893},{"$f":"SUM(FF118:FF127)","v":834179.61489634775},{"$f":"SUM(FG118:FG127)","v":2689963.1899248282},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL117&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"SUM(FN118:FN127)","v":0},{"$f":"SUM(FO118:FO127)","v":0},null,{"$f":"SUM(FQ118:FQ127)","v":0},1,0,null,{"$f":"SUM(FU118:FU127)","v":0},{"$f":"SUM(FV118:FV127)","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"SUM(GB118:GB127)","v":0},{"$f":"SUM(GC118:GC127)","v":0},0,0,{"$f":"SUM(GF118:GF127)","v":0},{"$f":"SUM(GG118:GG127)","v":0},{"$f":"SUM(GH118:GH127)","v":0},0,0,{"$f":"SUM(GK118:GK127)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR118:GR127)","v":125309.01446312731},null,{"$f":"SUM(GT118:GT127)","v":125309.01446312731},1,4.6431092347196251E-3,null,{"$f":"SUM(GX118:GX127)","v":125309.01446312731},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"SUM(HC118:HC127)","v":125341.02299035227},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL117&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"SUM(HN118:HN127)","v":140575.09163909996},{"$f":"SUM(HO118:HO127)","v":0},null,{"$f":"SUM(HQ118:HQ127)","v":140575.09163909996},1,5.2087673736602872E-3,null,{"$f":"SUM(HU118:HU127)","v":140575.09163909996},{"$f":"SUM(HV118:HV127)","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"SUM(IB118:IB127)","v":140607.27412874743},null,null,null,null,{"$f":"SUM(IG118:IG127)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO117&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ118:IQ127)","v":2304633.2065071315},null,{"$f":"SUM(IS118:IS127)","v":2304633.2065071315},1,8.5394205433827558E-2,null,{"$f":"IW106*1.05","v":1.1576250000000001},{"$f":"SUM(IX118:IX127)","v":2667901.0156828184},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"SUM(JB118:JB127)","v":2582262.5836229068},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"SUM(JG118:JG127)","v":2582902.8638078971},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A117,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP117&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"SUM(JR118:JR127)","v":1114531.5075895321},{"$f":"SUM(JS118:JS127)","v":0},null,{"$f":"SUM(JU118:JU127)","v":1114531.5075895321},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"SUM(KE118:KE127)","v":1683512.7712839732},{"$f":"SUM(KF118:KF127)","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"SUM(KJ118:KJ127)","v":1683512.7712839732},{"$f":"SUM(KK118:KK127)","v":0},null,{"$f":"SUM(KM118:KM127)","v":1683512.7712839732},{"$f":"SUM(KN118:KN127)","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"SUM(KT118:KT127)","v":1683918.6951043035},null,null,null,null,{"$f":"SUM(KY118:KY127)","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_4 Regular","Regular",{"$f":"IF(C118=0,0,IF(A118=0,0,INDEX(Params!$B$5:$G$15,MATCH(C118,Params!$A$5:$A$15,0),MATCH(A118,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G118&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E118*Energia!K118*1000*H118","v":0},{"$f":"$F118*Potencia!K118*12*1000*$I118","v":0},null,{"$f":"$E118*Energia!Y118*1000*H118","v":0},1,0,null,{"$f":"$O118*Energia!Y118*(1-$D118)*1000*H118","v":0},{"$f":"$F118*Potencia!K118*(1-$D118)*12*1000*$I118","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U118*Energia!U118*(1-$D118)*1000*$H118","v":0},{"$f":"$U118*Energia!V118*(1-$D118)*1000*$H118","v":0},{"$f":"$U118*Energia!W118*(1-$D118)*1000*$H118","v":0},{"$f":"$U118*Energia!X118*(1-$D118)*1000*$H118","v":0},{"$f":"SUMPRODUCT(X118:AA118,Params!$B$19:$E$19)","v":0},{"$f":"$V118*Potencia!G118*(1-$D118)*12*1000*$I118","v":0},{"$f":"$V118*Potencia!H118*(1-$D118)*12*1000*$I118","v":0},{"$f":"$V118*Potencia!I118*(1-$D118)*12*1000*$I118","v":0},{"$f":"$V118*Potencia!J118*(1-$D118)*12*1000*$I118","v":0},{"$f":"SUMPRODUCT(AC118:AF118,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK118*Energia!K118*1000*AM118","v":0},{"$f":"$AL118*Clientes!K118*12","v":0},null,{"$f":"$AK118*Energia!Y118*1000*AM118","v":0},1,0,null,{"$f":"$AS118*Energia!Y118*(1-$D118)*1000*AM118","v":0},{"$f":"$AL118*Clientes!K118*(1-$D118)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY118*Energia!U118*(1-$D118)*1000*$AM118","v":0},{"$f":"$AY118*Energia!V118*(1-$D118)*1000*$AM118","v":0},{"$f":"$AY118*Energia!W118*(1-$D118)*1000*$AM118","v":0},{"$f":"$AY118*Energia!X118*(1-$D118)*1000*$AM118","v":0},{"$f":"SUMPRODUCT(BB118:BE118,Params!$B$19:$E$19)","v":0},{"$f":"$AZ118*Clientes!G118*(1-$D118)*12","v":0},{"$f":"$AZ118*Clientes!H118*(1-$D118)*12","v":0},{"$f":"$AZ118*Clientes!I118*(1-$D118)*12","v":0},{"$f":"$AZ118*Clientes!J118*(1-$D118)*12","v":0},{"$f":"SUMPRODUCT(BG118:BJ118,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO118*Clientes!Q118","v":0},null,71.849999999999994,null,{"$f":"$BS118*Clientes!M118","v":0},{"$f":"$BS118*Clientes!N118","v":0},{"$f":"$BS118*Clientes!O118","v":0},{"$f":"$BS118*Clientes!P118","v":0},{"$f":"SUMPRODUCT(BU118:BX118,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB118*Energia!K118*1000*CC118","v":863147.69672784721},null,{"$f":"$CB118*Energia!Y118*1000*CC118","v":863147.69672784721},1,4.7714051341846333E-3,null,{"$f":"$CH118*Energia!Y118*(1-$D118)*1000*CC118","v":863147.69672784721},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM118*Energia!U118*(1-$D118)*1000*$CC118","v":257600.04889238082},{"$f":"$CM118*Energia!V118*(1-$D118)*1000*$CC118","v":261885.28775796562},{"$f":"$CM118*Energia!W118*(1-$D118)*1000*$CC118","v":265083.21773566678},{"$f":"$CM118*Energia!X118*(1-$D118)*1000*$CC118","v":267728.49103046488},{"$f":"SUMPRODUCT(CO118:CR118,Params!$B$19:$E$19)","v":863338.98947597388},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV118*Energia!K118*1000*CW118","v":421207.99823792797},null,{"$f":"$CV118*Energia!Y118*1000*CW118","v":421207.99823792797},1,2.3284010523007422E-3,null,{"$f":"$DB118*Energia!Y118*(1-$D118)*1000*CW118","v":421207.99823792797},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG118*Energia!U118*(1-$D118)*1000*$CW118","v":125706.41311015793},{"$f":"$DG118*Energia!V118*(1-$D118)*1000*$CW118","v":127797.5695731676},{"$f":"$DG118*Energia!W118*(1-$D118)*1000*$CW118","v":129358.12947446718},{"$f":"$DG118*Energia!X118*(1-$D118)*1000*$CW118","v":130648.99808654601},{"$f":"SUMPRODUCT(DI118:DL118,Params!$B$19:$E$19)","v":421301.34730880102},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP118*Energia!G118*1000/2*DQ118","v":40658.272217093014},null,{"$f":"$DP118*Energia!U118*1000/2*DQ118","v":40658.272217093014},1,1.50652209665633E-3,null,{"$f":"$DV118*Energia!U118*(1-$D118)*1000/2*DQ118","v":40658.272217093014},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA118*Energia!U118*(1-$D118)*1000/2*$DQ118","v":40667.282995498565},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK118&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ118*Energia!K118*1000*EL118","v":2689367.166280312},null,{"$f":"$EJ118*Energia!Y118*1000*EL118","v":2689367.166280312},1,1.4866586974098643E-2,null,1,{"$f":"$EQ118*Energia!Y118*1000*ES118*EL118","v":2689367.166280312},1,1.4866586974098643E-2,null,{"$f":"$EV118*Energia!Y118*(1-$D118)*1000*EL118","v":2689367.166280312},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA118*Energia!U118*(1-$D118)*1000*$EL118","v":802621.74845588184},{"$f":"$FA118*Energia!V118*(1-$D118)*1000*$EL118","v":815973.55458183365},{"$f":"$FA118*Energia!W118*(1-$D118)*1000*$EL118","v":825937.55948469893},{"$f":"$FA118*Energia!X118*(1-$D118)*1000*$EL118","v":834179.61489634775},{"$f":"SUMPRODUCT(FC118:FF118,Params!$B$19:$E$19)","v":2689963.1899248282},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL118&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ118*Energia!K118*1000*FM118","v":0},{"$f":"$FK118*Potencia!K118*12*1000*$FM118","v":0},null,{"$f":"$FJ118*Energia!Y118*1000*FM118","v":0},1,0,null,{"$f":"$FS118*Energia!Y118*(1-$D118)*1000*FM118","v":0},{"$f":"$FK118*Potencia!K118*(1-$D118)*12*1000*$FM118","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY118*Energia!U118*(1-$D118)*1000*$FM118","v":0},{"$f":"$FY118*Energia!V118*(1-$D118)*1000*$FM118","v":0},{"$f":"$FY118*Energia!W118*(1-$D118)*1000*$FM118","v":0},{"$f":"$FY118*Energia!X118*(1-$D118)*1000*$FM118","v":0},{"$f":"SUMPRODUCT(GB118:GE118,Params!$B$19:$E$19)","v":0},{"$f":"$FZ118*Potencia!G118*(1-$D118)*12*1000*$FM118","v":0},{"$f":"$FZ118*Potencia!H118*(1-$D118)*12*1000*$FM118","v":0},{"$f":"$FZ118*Potencia!I118*(1-$D118)*12*1000*$FM118","v":0},{"$f":"$FZ118*Potencia!J118*(1-$D118)*12*1000*$FM118","v":0},{"$f":"SUMPRODUCT(GG118:GJ118,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP118*Energia!G118*1000/2*GQ118","v":125309.01446312731},null,{"$f":"$GP118*Energia!U118*1000/2*GQ118","v":125309.01446312731},1,4.6431092347196251E-3,null,{"$f":"$GV118*Energia!U118*(1-$D118)*1000/2*GQ118","v":125309.01446312731},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA118*Energia!U118*(1-$D118)*1000/2*$GQ118","v":125341.02299035227},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL118&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ118*Energia!G118*1000/2*HM118","v":140575.09163909996},{"$f":"$HK118*Potencia!G118*12*1000/2*$HM118","v":0},null,{"$f":"$HJ118*Energia!U118*1000/2*HM118","v":140575.09163909996},1,5.2087673736602872E-3,null,{"$f":"$HS118*Energia!U118*(1-$D118)*1000/2*HM118","v":140575.09163909996},{"$f":"$HK118*Potencia!G118*(1-$D118)*12*1000/2*$HM118","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY118*Energia!U118*(1-$D118)*1000/2*$HM118","v":140607.27412874743},null,null,null,null,{"$f":"$HZ118*Potencia!G118*(1-$D118)*12*1000/2*$HM118","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO118&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN118*Energia!G118*1000/2*IP118","v":2304633.2065071315},null,{"$f":"$IN118*Energia!U118*1000/2*IP118","v":2304633.2065071315},1,8.5394205433827558E-2,null,{"$f":"IW117","v":1.1576250000000001},{"$f":"$IU118*Energia!U118*1000/2*IW118*$IP118","v":2667901.0156828184},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ118*Energia!U118*(1-$D118)*1000/2*IP118","v":2582262.5836229068},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE118*Energia!U118*(1-$D118)*1000/2*$IP118","v":2582902.8638078971},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A118,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP118&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN118*Energia!G118*1000/2*JQ118","v":1114531.5075895321},{"$f":"$JO118*Potencia!G118*12*1000/2*$JQ118","v":0},null,{"$f":"$JN118*Energia!U118*1000/2*JQ118","v":1114531.5075895321},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW118*Energia!U118*1000/2*IF(JZ118<>0,JZ118,IF(JY118<>0,JY118*KD118,1))*JQ118","v":1683512.7712839732},{"$f":"$JO118*Potencia!G118*12*1000/2*IF(JZ118=0,1,JZ118)*JQ118","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH118*Energia!$U118*1000/2*JQ118","v":1683512.7712839732},{"$f":"$KI118*Potencia!$G118*12*1000/2*JQ118","v":0},null,{"$f":"$KH118*Energia!U118*(1-$D118)*1000/2*JQ118","v":1683512.7712839732},{"$f":"$KI118*Potencia!G118*(1-$D118)*12*1000/2*$JQ118","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ118*Energia!U118*(1-$D118)*1000/2*$JQ118","v":1683918.6951043035},null,null,null,null,{"$f":"$KR118*Potencia!G118*(1-$D118)*12*1000/2*$JQ118","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_4 Agro","Agro",{"$f":"IF(C119=0,0,IF(A119=0,0,INDEX(Params!$B$5:$G$15,MATCH(C119,Params!$A$5:$A$15,0),MATCH(A119,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G119&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E119*Energia!K119*1000*H119","v":0},{"$f":"$F119*Potencia!K119*12*1000*$I119","v":0},null,{"$f":"$E119*Energia!Y119*1000*H119","v":0},1,0,null,{"$f":"$O119*Energia!Y119*(1-$D119)*1000*H119","v":0},{"$f":"$F119*Potencia!K119*(1-$D119)*12*1000*$I119","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U119*Energia!U119*(1-$D119)*1000*$H119","v":0},{"$f":"$U119*Energia!V119*(1-$D119)*1000*$H119","v":0},{"$f":"$U119*Energia!W119*(1-$D119)*1000*$H119","v":0},{"$f":"$U119*Energia!X119*(1-$D119)*1000*$H119","v":0},{"$f":"SUMPRODUCT(X119:AA119,Params!$B$19:$E$19)","v":0},{"$f":"$V119*Potencia!G119*(1-$D119)*12*1000*$I119","v":0},{"$f":"$V119*Potencia!H119*(1-$D119)*12*1000*$I119","v":0},{"$f":"$V119*Potencia!I119*(1-$D119)*12*1000*$I119","v":0},{"$f":"$V119*Potencia!J119*(1-$D119)*12*1000*$I119","v":0},{"$f":"SUMPRODUCT(AC119:AF119,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK119*Energia!K119*1000*AM119","v":0},{"$f":"$AL119*Clientes!K119*12","v":0},null,{"$f":"$AK119*Energia!Y119*1000*AM119","v":0},1,0,null,{"$f":"$AS119*Energia!Y119*(1-$D119)*1000*AM119","v":0},{"$f":"$AL119*Clientes!K119*(1-$D119)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY119*Energia!U119*(1-$D119)*1000*$AM119","v":0},{"$f":"$AY119*Energia!V119*(1-$D119)*1000*$AM119","v":0},{"$f":"$AY119*Energia!W119*(1-$D119)*1000*$AM119","v":0},{"$f":"$AY119*Energia!X119*(1-$D119)*1000*$AM119","v":0},{"$f":"SUMPRODUCT(BB119:BE119,Params!$B$19:$E$19)","v":0},{"$f":"$AZ119*Clientes!G119*(1-$D119)*12","v":0},{"$f":"$AZ119*Clientes!H119*(1-$D119)*12","v":0},{"$f":"$AZ119*Clientes!I119*(1-$D119)*12","v":0},{"$f":"$AZ119*Clientes!J119*(1-$D119)*12","v":0},{"$f":"SUMPRODUCT(BG119:BJ119,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO119*Clientes!Q119","v":0},null,71.849999999999994,null,{"$f":"$BS119*Clientes!M119","v":0},{"$f":"$BS119*Clientes!N119","v":0},{"$f":"$BS119*Clientes!O119","v":0},{"$f":"$BS119*Clientes!P119","v":0},{"$f":"SUMPRODUCT(BU119:BX119,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB119*Energia!K119*1000*CC119","v":0},null,{"$f":"$CB119*Energia!Y119*1000*CC119","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH119*Energia!Y119*(1-$D119)*1000*CC119","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM119*Energia!U119*(1-$D119)*1000*$CC119","v":0},{"$f":"$CM119*Energia!V119*(1-$D119)*1000*$CC119","v":0},{"$f":"$CM119*Energia!W119*(1-$D119)*1000*$CC119","v":0},{"$f":"$CM119*Energia!X119*(1-$D119)*1000*$CC119","v":0},{"$f":"SUMPRODUCT(CO119:CR119,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV119*Energia!K119*1000*CW119","v":0},null,{"$f":"$CV119*Energia!Y119*1000*CW119","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB119*Energia!Y119*(1-$D119)*1000*CW119","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG119*Energia!U119*(1-$D119)*1000*$CW119","v":0},{"$f":"$DG119*Energia!V119*(1-$D119)*1000*$CW119","v":0},{"$f":"$DG119*Energia!W119*(1-$D119)*1000*$CW119","v":0},{"$f":"$DG119*Energia!X119*(1-$D119)*1000*$CW119","v":0},{"$f":"SUMPRODUCT(DI119:DL119,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP119*Energia!G119*1000/2*DQ119","v":0},null,{"$f":"$DP119*Energia!U119*1000/2*DQ119","v":0},1,1.50652209665633E-3,null,{"$f":"$DV119*Energia!U119*(1-$D119)*1000/2*DQ119","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA119*Energia!U119*(1-$D119)*1000/2*$DQ119","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK119&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ119*Energia!K119*1000*EL119","v":0},null,{"$f":"$EJ119*Energia!Y119*1000*EL119","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ119*Energia!Y119*1000*ES119*EL119","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV119*Energia!Y119*(1-$D119)*1000*EL119","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA119*Energia!U119*(1-$D119)*1000*$EL119","v":0},{"$f":"$FA119*Energia!V119*(1-$D119)*1000*$EL119","v":0},{"$f":"$FA119*Energia!W119*(1-$D119)*1000*$EL119","v":0},{"$f":"$FA119*Energia!X119*(1-$D119)*1000*$EL119","v":0},{"$f":"SUMPRODUCT(FC119:FF119,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL119&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ119*Energia!K119*1000*FM119","v":0},{"$f":"$FK119*Potencia!K119*12*1000*$FM119","v":0},null,{"$f":"$FJ119*Energia!Y119*1000*FM119","v":0},1,0,null,{"$f":"$FS119*Energia!Y119*(1-$D119)*1000*FM119","v":0},{"$f":"$FK119*Potencia!K119*(1-$D119)*12*1000*$FM119","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY119*Energia!U119*(1-$D119)*1000*$FM119","v":0},{"$f":"$FY119*Energia!V119*(1-$D119)*1000*$FM119","v":0},{"$f":"$FY119*Energia!W119*(1-$D119)*1000*$FM119","v":0},{"$f":"$FY119*Energia!X119*(1-$D119)*1000*$FM119","v":0},{"$f":"SUMPRODUCT(GB119:GE119,Params!$B$19:$E$19)","v":0},{"$f":"$FZ119*Potencia!G119*(1-$D119)*12*1000*$FM119","v":0},{"$f":"$FZ119*Potencia!H119*(1-$D119)*12*1000*$FM119","v":0},{"$f":"$FZ119*Potencia!I119*(1-$D119)*12*1000*$FM119","v":0},{"$f":"$FZ119*Potencia!J119*(1-$D119)*12*1000*$FM119","v":0},{"$f":"SUMPRODUCT(GG119:GJ119,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP119*Energia!G119*1000/2*GQ119","v":0},null,{"$f":"$GP119*Energia!U119*1000/2*GQ119","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV119*Energia!U119*(1-$D119)*1000/2*GQ119","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA119*Energia!U119*(1-$D119)*1000/2*$GQ119","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL119&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ119*Energia!G119*1000/2*HM119","v":0},{"$f":"$HK119*Potencia!G119*12*1000/2*$HM119","v":0},null,{"$f":"$HJ119*Energia!U119*1000/2*HM119","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS119*Energia!U119*(1-$D119)*1000/2*HM119","v":0},{"$f":"$HK119*Potencia!G119*(1-$D119)*12*1000/2*$HM119","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY119*Energia!U119*(1-$D119)*1000/2*$HM119","v":0},null,null,null,null,{"$f":"$HZ119*Potencia!G119*(1-$D119)*12*1000/2*$HM119","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO119&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN119*Energia!G119*1000/2*IP119","v":0},null,{"$f":"$IN119*Energia!U119*1000/2*IP119","v":0},1,8.5394205433827558E-2,null,{"$f":"IW118","v":1.1576250000000001},{"$f":"$IU119*Energia!U119*1000/2*IW119*$IP119","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ119*Energia!U119*(1-$D119)*1000/2*IP119","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE119*Energia!U119*(1-$D119)*1000/2*$IP119","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A119,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP119&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN119*Energia!G119*1000/2*JQ119","v":0},{"$f":"$JO119*Potencia!G119*12*1000/2*$JQ119","v":0},null,{"$f":"$JN119*Energia!U119*1000/2*JQ119","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW119*Energia!U119*1000/2*IF(JZ119<>0,JZ119,IF(JY119<>0,JY119*KD119,1))*JQ119","v":0},{"$f":"$JO119*Potencia!G119*12*1000/2*IF(JZ119=0,1,JZ119)*JQ119","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH119*Energia!$U119*1000/2*JQ119","v":0},{"$f":"$KI119*Potencia!$G119*12*1000/2*JQ119","v":0},null,{"$f":"$KH119*Energia!U119*(1-$D119)*1000/2*JQ119","v":0},{"$f":"$KI119*Potencia!G119*(1-$D119)*12*1000/2*$JQ119","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ119*Energia!U119*(1-$D119)*1000/2*$JQ119","v":0},null,null,null,null,{"$f":"$KR119*Potencia!G119*(1-$D119)*12*1000/2*$JQ119","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_4 Jub. 1","Jub. 1",{"$f":"IF(C120=0,0,IF(A120=0,0,INDEX(Params!$B$5:$G$15,MATCH(C120,Params!$A$5:$A$15,0),MATCH(A120,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G120&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E120*Energia!K120*1000*H120","v":0},{"$f":"$F120*Potencia!K120*12*1000*$I120","v":0},null,{"$f":"$E120*Energia!Y120*1000*H120","v":0},1,0,null,{"$f":"$O120*Energia!Y120*(1-$D120)*1000*H120","v":0},{"$f":"$F120*Potencia!K120*(1-$D120)*12*1000*$I120","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U120*Energia!U120*(1-$D120)*1000*$H120","v":0},{"$f":"$U120*Energia!V120*(1-$D120)*1000*$H120","v":0},{"$f":"$U120*Energia!W120*(1-$D120)*1000*$H120","v":0},{"$f":"$U120*Energia!X120*(1-$D120)*1000*$H120","v":0},{"$f":"SUMPRODUCT(X120:AA120,Params!$B$19:$E$19)","v":0},{"$f":"$V120*Potencia!G120*(1-$D120)*12*1000*$I120","v":0},{"$f":"$V120*Potencia!H120*(1-$D120)*12*1000*$I120","v":0},{"$f":"$V120*Potencia!I120*(1-$D120)*12*1000*$I120","v":0},{"$f":"$V120*Potencia!J120*(1-$D120)*12*1000*$I120","v":0},{"$f":"SUMPRODUCT(AC120:AF120,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK120*Energia!K120*1000*AM120","v":0},{"$f":"$AL120*Clientes!K120*12","v":0},null,{"$f":"$AK120*Energia!Y120*1000*AM120","v":0},1,0,null,{"$f":"$AS120*Energia!Y120*(1-$D120)*1000*AM120","v":0},{"$f":"$AL120*Clientes!K120*(1-$D120)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY120*Energia!U120*(1-$D120)*1000*$AM120","v":0},{"$f":"$AY120*Energia!V120*(1-$D120)*1000*$AM120","v":0},{"$f":"$AY120*Energia!W120*(1-$D120)*1000*$AM120","v":0},{"$f":"$AY120*Energia!X120*(1-$D120)*1000*$AM120","v":0},{"$f":"SUMPRODUCT(BB120:BE120,Params!$B$19:$E$19)","v":0},{"$f":"$AZ120*Clientes!G120*(1-$D120)*12","v":0},{"$f":"$AZ120*Clientes!H120*(1-$D120)*12","v":0},{"$f":"$AZ120*Clientes!I120*(1-$D120)*12","v":0},{"$f":"$AZ120*Clientes!J120*(1-$D120)*12","v":0},{"$f":"SUMPRODUCT(BG120:BJ120,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO120*Clientes!Q120","v":0},null,71.849999999999994,null,{"$f":"$BS120*Clientes!M120","v":0},{"$f":"$BS120*Clientes!N120","v":0},{"$f":"$BS120*Clientes!O120","v":0},{"$f":"$BS120*Clientes!P120","v":0},{"$f":"SUMPRODUCT(BU120:BX120,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB120*Energia!K120*1000*CC120","v":0},null,{"$f":"$CB120*Energia!Y120*1000*CC120","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH120*Energia!Y120*(1-$D120)*1000*CC120","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM120*Energia!U120*(1-$D120)*1000*$CC120","v":0},{"$f":"$CM120*Energia!V120*(1-$D120)*1000*$CC120","v":0},{"$f":"$CM120*Energia!W120*(1-$D120)*1000*$CC120","v":0},{"$f":"$CM120*Energia!X120*(1-$D120)*1000*$CC120","v":0},{"$f":"SUMPRODUCT(CO120:CR120,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV120*Energia!K120*1000*CW120","v":0},null,{"$f":"$CV120*Energia!Y120*1000*CW120","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB120*Energia!Y120*(1-$D120)*1000*CW120","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG120*Energia!U120*(1-$D120)*1000*$CW120","v":0},{"$f":"$DG120*Energia!V120*(1-$D120)*1000*$CW120","v":0},{"$f":"$DG120*Energia!W120*(1-$D120)*1000*$CW120","v":0},{"$f":"$DG120*Energia!X120*(1-$D120)*1000*$CW120","v":0},{"$f":"SUMPRODUCT(DI120:DL120,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP120*Energia!G120*1000/2*DQ120","v":0},null,{"$f":"$DP120*Energia!U120*1000/2*DQ120","v":0},1,1.50652209665633E-3,null,{"$f":"$DV120*Energia!U120*(1-$D120)*1000/2*DQ120","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA120*Energia!U120*(1-$D120)*1000/2*$DQ120","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK120&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ120*Energia!K120*1000*EL120","v":0},null,{"$f":"$EJ120*Energia!Y120*1000*EL120","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ120*Energia!Y120*1000*ES120*EL120","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV120*Energia!Y120*(1-$D120)*1000*EL120","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA120*Energia!U120*(1-$D120)*1000*$EL120","v":0},{"$f":"$FA120*Energia!V120*(1-$D120)*1000*$EL120","v":0},{"$f":"$FA120*Energia!W120*(1-$D120)*1000*$EL120","v":0},{"$f":"$FA120*Energia!X120*(1-$D120)*1000*$EL120","v":0},{"$f":"SUMPRODUCT(FC120:FF120,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL120&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ120*Energia!K120*1000*FM120","v":0},{"$f":"$FK120*Potencia!K120*12*1000*$FM120","v":0},null,{"$f":"$FJ120*Energia!Y120*1000*FM120","v":0},1,0,null,{"$f":"$FS120*Energia!Y120*(1-$D120)*1000*FM120","v":0},{"$f":"$FK120*Potencia!K120*(1-$D120)*12*1000*$FM120","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY120*Energia!U120*(1-$D120)*1000*$FM120","v":0},{"$f":"$FY120*Energia!V120*(1-$D120)*1000*$FM120","v":0},{"$f":"$FY120*Energia!W120*(1-$D120)*1000*$FM120","v":0},{"$f":"$FY120*Energia!X120*(1-$D120)*1000*$FM120","v":0},{"$f":"SUMPRODUCT(GB120:GE120,Params!$B$19:$E$19)","v":0},{"$f":"$FZ120*Potencia!G120*(1-$D120)*12*1000*$FM120","v":0},{"$f":"$FZ120*Potencia!H120*(1-$D120)*12*1000*$FM120","v":0},{"$f":"$FZ120*Potencia!I120*(1-$D120)*12*1000*$FM120","v":0},{"$f":"$FZ120*Potencia!J120*(1-$D120)*12*1000*$FM120","v":0},{"$f":"SUMPRODUCT(GG120:GJ120,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP120*Energia!G120*1000/2*GQ120","v":0},null,{"$f":"$GP120*Energia!U120*1000/2*GQ120","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV120*Energia!U120*(1-$D120)*1000/2*GQ120","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA120*Energia!U120*(1-$D120)*1000/2*$GQ120","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL120&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ120*Energia!G120*1000/2*HM120","v":0},{"$f":"$HK120*Potencia!G120*12*1000/2*$HM120","v":0},null,{"$f":"$HJ120*Energia!U120*1000/2*HM120","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS120*Energia!U120*(1-$D120)*1000/2*HM120","v":0},{"$f":"$HK120*Potencia!G120*(1-$D120)*12*1000/2*$HM120","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY120*Energia!U120*(1-$D120)*1000/2*$HM120","v":0},null,null,null,null,{"$f":"$HZ120*Potencia!G120*(1-$D120)*12*1000/2*$HM120","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO120&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN120*Energia!G120*1000/2*IP120","v":0},null,{"$f":"$IN120*Energia!U120*1000/2*IP120","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU120*Energia!U120*1000/2*IW120*$IP120","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ120*Energia!U120*(1-$D120)*1000/2*IP120","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE120*Energia!U120*(1-$D120)*1000/2*$IP120","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A120,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP120&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN120*Energia!G120*1000/2*JQ120","v":0},{"$f":"$JO120*Potencia!G120*12*1000/2*$JQ120","v":0},null,{"$f":"$JN120*Energia!U120*1000/2*JQ120","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW120*Energia!U120*1000/2*IF(JZ120<>0,JZ120,IF(JY120<>0,JY120*KD120,1))*JQ120","v":0},{"$f":"$JO120*Potencia!G120*12*1000/2*IF(JZ120=0,1,JZ120)*JQ120","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH120*Energia!$U120*1000/2*JQ120","v":0},{"$f":"$KI120*Potencia!$G120*12*1000/2*JQ120","v":0},null,{"$f":"$KH120*Energia!U120*(1-$D120)*1000/2*JQ120","v":0},{"$f":"$KI120*Potencia!G120*(1-$D120)*12*1000/2*$JQ120","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ120*Energia!U120*(1-$D120)*1000/2*$JQ120","v":0},null,null,null,null,{"$f":"$KR120*Potencia!G120*(1-$D120)*12*1000/2*$JQ120","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_4 Jub. 2","Jub. 2",{"$f":"IF(C121=0,0,IF(A121=0,0,INDEX(Params!$B$5:$G$15,MATCH(C121,Params!$A$5:$A$15,0),MATCH(A121,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G121&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E121*Energia!K121*1000*H121","v":0},{"$f":"$F121*Potencia!K121*12*1000*$I121","v":0},null,{"$f":"$E121*Energia!Y121*1000*H121","v":0},1,0,null,{"$f":"$O121*Energia!Y121*(1-$D121)*1000*H121","v":0},{"$f":"$F121*Potencia!K121*(1-$D121)*12*1000*$I121","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U121*Energia!U121*(1-$D121)*1000*$H121","v":0},{"$f":"$U121*Energia!V121*(1-$D121)*1000*$H121","v":0},{"$f":"$U121*Energia!W121*(1-$D121)*1000*$H121","v":0},{"$f":"$U121*Energia!X121*(1-$D121)*1000*$H121","v":0},{"$f":"SUMPRODUCT(X121:AA121,Params!$B$19:$E$19)","v":0},{"$f":"$V121*Potencia!G121*(1-$D121)*12*1000*$I121","v":0},{"$f":"$V121*Potencia!H121*(1-$D121)*12*1000*$I121","v":0},{"$f":"$V121*Potencia!I121*(1-$D121)*12*1000*$I121","v":0},{"$f":"$V121*Potencia!J121*(1-$D121)*12*1000*$I121","v":0},{"$f":"SUMPRODUCT(AC121:AF121,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK121*Energia!K121*1000*AM121","v":0},{"$f":"$AL121*Clientes!K121*12","v":0},null,{"$f":"$AK121*Energia!Y121*1000*AM121","v":0},1,0,null,{"$f":"$AS121*Energia!Y121*(1-$D121)*1000*AM121","v":0},{"$f":"$AL121*Clientes!K121*(1-$D121)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY121*Energia!U121*(1-$D121)*1000*$AM121","v":0},{"$f":"$AY121*Energia!V121*(1-$D121)*1000*$AM121","v":0},{"$f":"$AY121*Energia!W121*(1-$D121)*1000*$AM121","v":0},{"$f":"$AY121*Energia!X121*(1-$D121)*1000*$AM121","v":0},{"$f":"SUMPRODUCT(BB121:BE121,Params!$B$19:$E$19)","v":0},{"$f":"$AZ121*Clientes!G121*(1-$D121)*12","v":0},{"$f":"$AZ121*Clientes!H121*(1-$D121)*12","v":0},{"$f":"$AZ121*Clientes!I121*(1-$D121)*12","v":0},{"$f":"$AZ121*Clientes!J121*(1-$D121)*12","v":0},{"$f":"SUMPRODUCT(BG121:BJ121,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO121*Clientes!Q121","v":0},null,71.849999999999994,null,{"$f":"$BS121*Clientes!M121","v":0},{"$f":"$BS121*Clientes!N121","v":0},{"$f":"$BS121*Clientes!O121","v":0},{"$f":"$BS121*Clientes!P121","v":0},{"$f":"SUMPRODUCT(BU121:BX121,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB121*Energia!K121*1000*CC121","v":0},null,{"$f":"$CB121*Energia!Y121*1000*CC121","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH121*Energia!Y121*(1-$D121)*1000*CC121","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM121*Energia!U121*(1-$D121)*1000*$CC121","v":0},{"$f":"$CM121*Energia!V121*(1-$D121)*1000*$CC121","v":0},{"$f":"$CM121*Energia!W121*(1-$D121)*1000*$CC121","v":0},{"$f":"$CM121*Energia!X121*(1-$D121)*1000*$CC121","v":0},{"$f":"SUMPRODUCT(CO121:CR121,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV121*Energia!K121*1000*CW121","v":0},null,{"$f":"$CV121*Energia!Y121*1000*CW121","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB121*Energia!Y121*(1-$D121)*1000*CW121","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG121*Energia!U121*(1-$D121)*1000*$CW121","v":0},{"$f":"$DG121*Energia!V121*(1-$D121)*1000*$CW121","v":0},{"$f":"$DG121*Energia!W121*(1-$D121)*1000*$CW121","v":0},{"$f":"$DG121*Energia!X121*(1-$D121)*1000*$CW121","v":0},{"$f":"SUMPRODUCT(DI121:DL121,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP121*Energia!G121*1000/2*DQ121","v":0},null,{"$f":"$DP121*Energia!U121*1000/2*DQ121","v":0},1,1.50652209665633E-3,null,{"$f":"$DV121*Energia!U121*(1-$D121)*1000/2*DQ121","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA121*Energia!U121*(1-$D121)*1000/2*$DQ121","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK121&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ121*Energia!K121*1000*EL121","v":0},null,{"$f":"$EJ121*Energia!Y121*1000*EL121","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ121*Energia!Y121*1000*ES121*EL121","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV121*Energia!Y121*(1-$D121)*1000*EL121","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA121*Energia!U121*(1-$D121)*1000*$EL121","v":0},{"$f":"$FA121*Energia!V121*(1-$D121)*1000*$EL121","v":0},{"$f":"$FA121*Energia!W121*(1-$D121)*1000*$EL121","v":0},{"$f":"$FA121*Energia!X121*(1-$D121)*1000*$EL121","v":0},{"$f":"SUMPRODUCT(FC121:FF121,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL121&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ121*Energia!K121*1000*FM121","v":0},{"$f":"$FK121*Potencia!K121*12*1000*$FM121","v":0},null,{"$f":"$FJ121*Energia!Y121*1000*FM121","v":0},1,0,null,{"$f":"$FS121*Energia!Y121*(1-$D121)*1000*FM121","v":0},{"$f":"$FK121*Potencia!K121*(1-$D121)*12*1000*$FM121","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY121*Energia!U121*(1-$D121)*1000*$FM121","v":0},{"$f":"$FY121*Energia!V121*(1-$D121)*1000*$FM121","v":0},{"$f":"$FY121*Energia!W121*(1-$D121)*1000*$FM121","v":0},{"$f":"$FY121*Energia!X121*(1-$D121)*1000*$FM121","v":0},{"$f":"SUMPRODUCT(GB121:GE121,Params!$B$19:$E$19)","v":0},{"$f":"$FZ121*Potencia!G121*(1-$D121)*12*1000*$FM121","v":0},{"$f":"$FZ121*Potencia!H121*(1-$D121)*12*1000*$FM121","v":0},{"$f":"$FZ121*Potencia!I121*(1-$D121)*12*1000*$FM121","v":0},{"$f":"$FZ121*Potencia!J121*(1-$D121)*12*1000*$FM121","v":0},{"$f":"SUMPRODUCT(GG121:GJ121,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP121*Energia!G121*1000/2*GQ121","v":0},null,{"$f":"$GP121*Energia!U121*1000/2*GQ121","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV121*Energia!U121*(1-$D121)*1000/2*GQ121","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA121*Energia!U121*(1-$D121)*1000/2*$GQ121","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL121&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ121*Energia!G121*1000/2*HM121","v":0},{"$f":"$HK121*Potencia!G121*12*1000/2*$HM121","v":0},null,{"$f":"$HJ121*Energia!U121*1000/2*HM121","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS121*Energia!U121*(1-$D121)*1000/2*HM121","v":0},{"$f":"$HK121*Potencia!G121*(1-$D121)*12*1000/2*$HM121","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY121*Energia!U121*(1-$D121)*1000/2*$HM121","v":0},null,null,null,null,{"$f":"$HZ121*Potencia!G121*(1-$D121)*12*1000/2*$HM121","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO121&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN121*Energia!G121*1000/2*IP121","v":0},null,{"$f":"$IN121*Energia!U121*1000/2*IP121","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU121*Energia!U121*1000/2*IW121*$IP121","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ121*Energia!U121*(1-$D121)*1000/2*IP121","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE121*Energia!U121*(1-$D121)*1000/2*$IP121","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A121,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP121&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN121*Energia!G121*1000/2*JQ121","v":0},{"$f":"$JO121*Potencia!G121*12*1000/2*$JQ121","v":0},null,{"$f":"$JN121*Energia!U121*1000/2*JQ121","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW121*Energia!U121*1000/2*IF(JZ121<>0,JZ121,IF(JY121<>0,JY121*KD121,1))*JQ121","v":0},{"$f":"$JO121*Potencia!G121*12*1000/2*IF(JZ121=0,1,JZ121)*JQ121","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH121*Energia!$U121*1000/2*JQ121","v":0},{"$f":"$KI121*Potencia!$G121*12*1000/2*JQ121","v":0},null,{"$f":"$KH121*Energia!U121*(1-$D121)*1000/2*JQ121","v":0},{"$f":"$KI121*Potencia!G121*(1-$D121)*12*1000/2*$JQ121","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ121*Energia!U121*(1-$D121)*1000/2*$JQ121","v":0},null,null,null,null,{"$f":"$KR121*Potencia!G121*(1-$D121)*12*1000/2*$JQ121","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_4 Político","Part Político",{"$f":"IF(C122=0,0,IF(A122=0,0,INDEX(Params!$B$5:$G$15,MATCH(C122,Params!$A$5:$A$15,0),MATCH(A122,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G122&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E122*Energia!K122*1000*H122","v":0},{"$f":"$F122*Potencia!K122*12*1000*$I122","v":0},null,{"$f":"$E122*Energia!Y122*1000*H122","v":0},1,0,null,{"$f":"$O122*Energia!Y122*(1-$D122)*1000*H122","v":0},{"$f":"$F122*Potencia!K122*(1-$D122)*12*1000*$I122","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U122*Energia!U122*(1-$D122)*1000*$H122","v":0},{"$f":"$U122*Energia!V122*(1-$D122)*1000*$H122","v":0},{"$f":"$U122*Energia!W122*(1-$D122)*1000*$H122","v":0},{"$f":"$U122*Energia!X122*(1-$D122)*1000*$H122","v":0},{"$f":"SUMPRODUCT(X122:AA122,Params!$B$19:$E$19)","v":0},{"$f":"$V122*Potencia!G122*(1-$D122)*12*1000*$I122","v":0},{"$f":"$V122*Potencia!H122*(1-$D122)*12*1000*$I122","v":0},{"$f":"$V122*Potencia!I122*(1-$D122)*12*1000*$I122","v":0},{"$f":"$V122*Potencia!J122*(1-$D122)*12*1000*$I122","v":0},{"$f":"SUMPRODUCT(AC122:AF122,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK122*Energia!K122*1000*AM122","v":0},{"$f":"$AL122*Clientes!K122*12","v":0},null,{"$f":"$AK122*Energia!Y122*1000*AM122","v":0},1,0,null,{"$f":"$AS122*Energia!Y122*(1-$D122)*1000*AM122","v":0},{"$f":"$AL122*Clientes!K122*(1-$D122)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY122*Energia!U122*(1-$D122)*1000*$AM122","v":0},{"$f":"$AY122*Energia!V122*(1-$D122)*1000*$AM122","v":0},{"$f":"$AY122*Energia!W122*(1-$D122)*1000*$AM122","v":0},{"$f":"$AY122*Energia!X122*(1-$D122)*1000*$AM122","v":0},{"$f":"SUMPRODUCT(BB122:BE122,Params!$B$19:$E$19)","v":0},{"$f":"$AZ122*Clientes!G122*(1-$D122)*12","v":0},{"$f":"$AZ122*Clientes!H122*(1-$D122)*12","v":0},{"$f":"$AZ122*Clientes!I122*(1-$D122)*12","v":0},{"$f":"$AZ122*Clientes!J122*(1-$D122)*12","v":0},{"$f":"SUMPRODUCT(BG122:BJ122,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO122*Clientes!Q122","v":0},null,71.849999999999994,null,{"$f":"$BS122*Clientes!M122","v":0},{"$f":"$BS122*Clientes!N122","v":0},{"$f":"$BS122*Clientes!O122","v":0},{"$f":"$BS122*Clientes!P122","v":0},{"$f":"SUMPRODUCT(BU122:BX122,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB122*Energia!K122*1000*CC122","v":0},null,{"$f":"$CB122*Energia!Y122*1000*CC122","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH122*Energia!Y122*(1-$D122)*1000*CC122","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM122*Energia!U122*(1-$D122)*1000*$CC122","v":0},{"$f":"$CM122*Energia!V122*(1-$D122)*1000*$CC122","v":0},{"$f":"$CM122*Energia!W122*(1-$D122)*1000*$CC122","v":0},{"$f":"$CM122*Energia!X122*(1-$D122)*1000*$CC122","v":0},{"$f":"SUMPRODUCT(CO122:CR122,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV122*Energia!K122*1000*CW122","v":0},null,{"$f":"$CV122*Energia!Y122*1000*CW122","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB122*Energia!Y122*(1-$D122)*1000*CW122","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG122*Energia!U122*(1-$D122)*1000*$CW122","v":0},{"$f":"$DG122*Energia!V122*(1-$D122)*1000*$CW122","v":0},{"$f":"$DG122*Energia!W122*(1-$D122)*1000*$CW122","v":0},{"$f":"$DG122*Energia!X122*(1-$D122)*1000*$CW122","v":0},{"$f":"SUMPRODUCT(DI122:DL122,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP122*Energia!G122*1000/2*DQ122","v":0},null,{"$f":"$DP122*Energia!U122*1000/2*DQ122","v":0},1,1.50652209665633E-3,null,{"$f":"$DV122*Energia!U122*(1-$D122)*1000/2*DQ122","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA122*Energia!U122*(1-$D122)*1000/2*$DQ122","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK122&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ122*Energia!K122*1000*EL122","v":0},null,{"$f":"$EJ122*Energia!Y122*1000*EL122","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ122*Energia!Y122*1000*ES122*EL122","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV122*Energia!Y122*(1-$D122)*1000*EL122","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA122*Energia!U122*(1-$D122)*1000*$EL122","v":0},{"$f":"$FA122*Energia!V122*(1-$D122)*1000*$EL122","v":0},{"$f":"$FA122*Energia!W122*(1-$D122)*1000*$EL122","v":0},{"$f":"$FA122*Energia!X122*(1-$D122)*1000*$EL122","v":0},{"$f":"SUMPRODUCT(FC122:FF122,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL122&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ122*Energia!K122*1000*FM122","v":0},{"$f":"$FK122*Potencia!K122*12*1000*$FM122","v":0},null,{"$f":"$FJ122*Energia!Y122*1000*FM122","v":0},1,0,null,{"$f":"$FS122*Energia!Y122*(1-$D122)*1000*FM122","v":0},{"$f":"$FK122*Potencia!K122*(1-$D122)*12*1000*$FM122","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY122*Energia!U122*(1-$D122)*1000*$FM122","v":0},{"$f":"$FY122*Energia!V122*(1-$D122)*1000*$FM122","v":0},{"$f":"$FY122*Energia!W122*(1-$D122)*1000*$FM122","v":0},{"$f":"$FY122*Energia!X122*(1-$D122)*1000*$FM122","v":0},{"$f":"SUMPRODUCT(GB122:GE122,Params!$B$19:$E$19)","v":0},{"$f":"$FZ122*Potencia!G122*(1-$D122)*12*1000*$FM122","v":0},{"$f":"$FZ122*Potencia!H122*(1-$D122)*12*1000*$FM122","v":0},{"$f":"$FZ122*Potencia!I122*(1-$D122)*12*1000*$FM122","v":0},{"$f":"$FZ122*Potencia!J122*(1-$D122)*12*1000*$FM122","v":0},{"$f":"SUMPRODUCT(GG122:GJ122,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP122*Energia!G122*1000/2*GQ122","v":0},null,{"$f":"$GP122*Energia!U122*1000/2*GQ122","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV122*Energia!U122*(1-$D122)*1000/2*GQ122","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA122*Energia!U122*(1-$D122)*1000/2*$GQ122","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL122&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ122*Energia!G122*1000/2*HM122","v":0},{"$f":"$HK122*Potencia!G122*12*1000/2*$HM122","v":0},null,{"$f":"$HJ122*Energia!U122*1000/2*HM122","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS122*Energia!U122*(1-$D122)*1000/2*HM122","v":0},{"$f":"$HK122*Potencia!G122*(1-$D122)*12*1000/2*$HM122","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY122*Energia!U122*(1-$D122)*1000/2*$HM122","v":0},null,null,null,null,{"$f":"$HZ122*Potencia!G122*(1-$D122)*12*1000/2*$HM122","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO122&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN122*Energia!G122*1000/2*IP122","v":0},null,{"$f":"$IN122*Energia!U122*1000/2*IP122","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU122*Energia!U122*1000/2*IW122*$IP122","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ122*Energia!U122*(1-$D122)*1000/2*IP122","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE122*Energia!U122*(1-$D122)*1000/2*$IP122","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A122,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP122&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN122*Energia!G122*1000/2*JQ122","v":0},{"$f":"$JO122*Potencia!G122*12*1000/2*$JQ122","v":0},null,{"$f":"$JN122*Energia!U122*1000/2*JQ122","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW122*Energia!U122*1000/2*IF(JZ122<>0,JZ122,IF(JY122<>0,JY122*KD122,1))*JQ122","v":0},{"$f":"$JO122*Potencia!G122*12*1000/2*IF(JZ122=0,1,JZ122)*JQ122","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH122*Energia!$U122*1000/2*JQ122","v":0},{"$f":"$KI122*Potencia!$G122*12*1000/2*JQ122","v":0},null,{"$f":"$KH122*Energia!U122*(1-$D122)*1000/2*JQ122","v":0},{"$f":"$KI122*Potencia!G122*(1-$D122)*12*1000/2*$JQ122","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ122*Energia!U122*(1-$D122)*1000/2*$JQ122","v":0},null,null,null,null,{"$f":"$KR122*Potencia!G122*(1-$D122)*12*1000/2*$JQ122","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_4 Discap.","Discapacitados",{"$f":"IF(C123=0,0,IF(A123=0,0,INDEX(Params!$B$5:$G$15,MATCH(C123,Params!$A$5:$A$15,0),MATCH(A123,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G123&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E123*Energia!K123*1000*H123","v":0},{"$f":"$F123*Potencia!K123*12*1000*$I123","v":0},null,{"$f":"$E123*Energia!Y123*1000*H123","v":0},1,0,null,{"$f":"$O123*Energia!Y123*(1-$D123)*1000*H123","v":0},{"$f":"$F123*Potencia!K123*(1-$D123)*12*1000*$I123","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U123*Energia!U123*(1-$D123)*1000*$H123","v":0},{"$f":"$U123*Energia!V123*(1-$D123)*1000*$H123","v":0},{"$f":"$U123*Energia!W123*(1-$D123)*1000*$H123","v":0},{"$f":"$U123*Energia!X123*(1-$D123)*1000*$H123","v":0},{"$f":"SUMPRODUCT(X123:AA123,Params!$B$19:$E$19)","v":0},{"$f":"$V123*Potencia!G123*(1-$D123)*12*1000*$I123","v":0},{"$f":"$V123*Potencia!H123*(1-$D123)*12*1000*$I123","v":0},{"$f":"$V123*Potencia!I123*(1-$D123)*12*1000*$I123","v":0},{"$f":"$V123*Potencia!J123*(1-$D123)*12*1000*$I123","v":0},{"$f":"SUMPRODUCT(AC123:AF123,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK123*Energia!K123*1000*AM123","v":0},{"$f":"$AL123*Clientes!K123*12","v":0},null,{"$f":"$AK123*Energia!Y123*1000*AM123","v":0},1,0,null,{"$f":"$AS123*Energia!Y123*(1-$D123)*1000*AM123","v":0},{"$f":"$AL123*Clientes!K123*(1-$D123)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY123*Energia!U123*(1-$D123)*1000*$AM123","v":0},{"$f":"$AY123*Energia!V123*(1-$D123)*1000*$AM123","v":0},{"$f":"$AY123*Energia!W123*(1-$D123)*1000*$AM123","v":0},{"$f":"$AY123*Energia!X123*(1-$D123)*1000*$AM123","v":0},{"$f":"SUMPRODUCT(BB123:BE123,Params!$B$19:$E$19)","v":0},{"$f":"$AZ123*Clientes!G123*(1-$D123)*12","v":0},{"$f":"$AZ123*Clientes!H123*(1-$D123)*12","v":0},{"$f":"$AZ123*Clientes!I123*(1-$D123)*12","v":0},{"$f":"$AZ123*Clientes!J123*(1-$D123)*12","v":0},{"$f":"SUMPRODUCT(BG123:BJ123,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO123*Clientes!Q123","v":0},null,71.849999999999994,null,{"$f":"$BS123*Clientes!M123","v":0},{"$f":"$BS123*Clientes!N123","v":0},{"$f":"$BS123*Clientes!O123","v":0},{"$f":"$BS123*Clientes!P123","v":0},{"$f":"SUMPRODUCT(BU123:BX123,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB123*Energia!K123*1000*CC123","v":0},null,{"$f":"$CB123*Energia!Y123*1000*CC123","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH123*Energia!Y123*(1-$D123)*1000*CC123","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM123*Energia!U123*(1-$D123)*1000*$CC123","v":0},{"$f":"$CM123*Energia!V123*(1-$D123)*1000*$CC123","v":0},{"$f":"$CM123*Energia!W123*(1-$D123)*1000*$CC123","v":0},{"$f":"$CM123*Energia!X123*(1-$D123)*1000*$CC123","v":0},{"$f":"SUMPRODUCT(CO123:CR123,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV123*Energia!K123*1000*CW123","v":0},null,{"$f":"$CV123*Energia!Y123*1000*CW123","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB123*Energia!Y123*(1-$D123)*1000*CW123","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG123*Energia!U123*(1-$D123)*1000*$CW123","v":0},{"$f":"$DG123*Energia!V123*(1-$D123)*1000*$CW123","v":0},{"$f":"$DG123*Energia!W123*(1-$D123)*1000*$CW123","v":0},{"$f":"$DG123*Energia!X123*(1-$D123)*1000*$CW123","v":0},{"$f":"SUMPRODUCT(DI123:DL123,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP123*Energia!G123*1000/2*DQ123","v":0},null,{"$f":"$DP123*Energia!U123*1000/2*DQ123","v":0},1,1.50652209665633E-3,null,{"$f":"$DV123*Energia!U123*(1-$D123)*1000/2*DQ123","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA123*Energia!U123*(1-$D123)*1000/2*$DQ123","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK123&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ123*Energia!K123*1000*EL123","v":0},null,{"$f":"$EJ123*Energia!Y123*1000*EL123","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ123*Energia!Y123*1000*ES123*EL123","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV123*Energia!Y123*(1-$D123)*1000*EL123","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA123*Energia!U123*(1-$D123)*1000*$EL123","v":0},{"$f":"$FA123*Energia!V123*(1-$D123)*1000*$EL123","v":0},{"$f":"$FA123*Energia!W123*(1-$D123)*1000*$EL123","v":0},{"$f":"$FA123*Energia!X123*(1-$D123)*1000*$EL123","v":0},{"$f":"SUMPRODUCT(FC123:FF123,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL123&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ123*Energia!K123*1000*FM123","v":0},{"$f":"$FK123*Potencia!K123*12*1000*$FM123","v":0},null,{"$f":"$FJ123*Energia!Y123*1000*FM123","v":0},1,0,null,{"$f":"$FS123*Energia!Y123*(1-$D123)*1000*FM123","v":0},{"$f":"$FK123*Potencia!K123*(1-$D123)*12*1000*$FM123","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY123*Energia!U123*(1-$D123)*1000*$FM123","v":0},{"$f":"$FY123*Energia!V123*(1-$D123)*1000*$FM123","v":0},{"$f":"$FY123*Energia!W123*(1-$D123)*1000*$FM123","v":0},{"$f":"$FY123*Energia!X123*(1-$D123)*1000*$FM123","v":0},{"$f":"SUMPRODUCT(GB123:GE123,Params!$B$19:$E$19)","v":0},{"$f":"$FZ123*Potencia!G123*(1-$D123)*12*1000*$FM123","v":0},{"$f":"$FZ123*Potencia!H123*(1-$D123)*12*1000*$FM123","v":0},{"$f":"$FZ123*Potencia!I123*(1-$D123)*12*1000*$FM123","v":0},{"$f":"$FZ123*Potencia!J123*(1-$D123)*12*1000*$FM123","v":0},{"$f":"SUMPRODUCT(GG123:GJ123,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP123*Energia!G123*1000/2*GQ123","v":0},null,{"$f":"$GP123*Energia!U123*1000/2*GQ123","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV123*Energia!U123*(1-$D123)*1000/2*GQ123","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA123*Energia!U123*(1-$D123)*1000/2*$GQ123","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL123&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ123*Energia!G123*1000/2*HM123","v":0},{"$f":"$HK123*Potencia!G123*12*1000/2*$HM123","v":0},null,{"$f":"$HJ123*Energia!U123*1000/2*HM123","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS123*Energia!U123*(1-$D123)*1000/2*HM123","v":0},{"$f":"$HK123*Potencia!G123*(1-$D123)*12*1000/2*$HM123","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY123*Energia!U123*(1-$D123)*1000/2*$HM123","v":0},null,null,null,null,{"$f":"$HZ123*Potencia!G123*(1-$D123)*12*1000/2*$HM123","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO123&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN123*Energia!G123*1000/2*IP123","v":0},null,{"$f":"$IN123*Energia!U123*1000/2*IP123","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU123*Energia!U123*1000/2*IW123*$IP123","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ123*Energia!U123*(1-$D123)*1000/2*IP123","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE123*Energia!U123*(1-$D123)*1000/2*$IP123","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A123,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP123&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN123*Energia!G123*1000/2*JQ123","v":0},{"$f":"$JO123*Potencia!G123*12*1000/2*$JQ123","v":0},null,{"$f":"$JN123*Energia!U123*1000/2*JQ123","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW123*Energia!U123*1000/2*IF(JZ123<>0,JZ123,IF(JY123<>0,JY123*KD123,1))*JQ123","v":0},{"$f":"$JO123*Potencia!G123*12*1000/2*IF(JZ123=0,1,JZ123)*JQ123","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH123*Energia!$U123*1000/2*JQ123","v":0},{"$f":"$KI123*Potencia!$G123*12*1000/2*JQ123","v":0},null,{"$f":"$KH123*Energia!U123*(1-$D123)*1000/2*JQ123","v":0},{"$f":"$KI123*Potencia!G123*(1-$D123)*12*1000/2*$JQ123","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ123*Energia!U123*(1-$D123)*1000/2*$JQ123","v":0},null,null,null,null,{"$f":"$KR123*Potencia!G123*(1-$D123)*12*1000/2*$JQ123","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_4 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C124=0,0,IF(A124=0,0,INDEX(Params!$B$5:$G$15,MATCH(C124,Params!$A$5:$A$15,0),MATCH(A124,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G124&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E124*Energia!K124*1000*H124","v":0},{"$f":"$F124*Potencia!K124*12*1000*$I124","v":0},null,{"$f":"$E124*Energia!Y124*1000*H124","v":0},1,0,null,{"$f":"$O124*Energia!Y124*(1-$D124)*1000*H124","v":0},{"$f":"$F124*Potencia!K124*(1-$D124)*12*1000*$I124","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U124*Energia!U124*(1-$D124)*1000*$H124","v":0},{"$f":"$U124*Energia!V124*(1-$D124)*1000*$H124","v":0},{"$f":"$U124*Energia!W124*(1-$D124)*1000*$H124","v":0},{"$f":"$U124*Energia!X124*(1-$D124)*1000*$H124","v":0},{"$f":"SUMPRODUCT(X124:AA124,Params!$B$19:$E$19)","v":0},{"$f":"$V124*Potencia!G124*(1-$D124)*12*1000*$I124","v":0},{"$f":"$V124*Potencia!H124*(1-$D124)*12*1000*$I124","v":0},{"$f":"$V124*Potencia!I124*(1-$D124)*12*1000*$I124","v":0},{"$f":"$V124*Potencia!J124*(1-$D124)*12*1000*$I124","v":0},{"$f":"SUMPRODUCT(AC124:AF124,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK124*Energia!K124*1000*AM124","v":0},{"$f":"$AL124*Clientes!K124*12","v":0},null,{"$f":"$AK124*Energia!Y124*1000*AM124","v":0},1,0,null,{"$f":"$AS124*Energia!Y124*(1-$D124)*1000*AM124","v":0},{"$f":"$AL124*Clientes!K124*(1-$D124)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY124*Energia!U124*(1-$D124)*1000*$AM124","v":0},{"$f":"$AY124*Energia!V124*(1-$D124)*1000*$AM124","v":0},{"$f":"$AY124*Energia!W124*(1-$D124)*1000*$AM124","v":0},{"$f":"$AY124*Energia!X124*(1-$D124)*1000*$AM124","v":0},{"$f":"SUMPRODUCT(BB124:BE124,Params!$B$19:$E$19)","v":0},{"$f":"$AZ124*Clientes!G124*(1-$D124)*12","v":0},{"$f":"$AZ124*Clientes!H124*(1-$D124)*12","v":0},{"$f":"$AZ124*Clientes!I124*(1-$D124)*12","v":0},{"$f":"$AZ124*Clientes!J124*(1-$D124)*12","v":0},{"$f":"SUMPRODUCT(BG124:BJ124,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO124*Clientes!Q124","v":0},null,71.849999999999994,null,{"$f":"$BS124*Clientes!M124","v":0},{"$f":"$BS124*Clientes!N124","v":0},{"$f":"$BS124*Clientes!O124","v":0},{"$f":"$BS124*Clientes!P124","v":0},{"$f":"SUMPRODUCT(BU124:BX124,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB124*Energia!K124*1000*CC124","v":0},null,{"$f":"$CB124*Energia!Y124*1000*CC124","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH124*Energia!Y124*(1-$D124)*1000*CC124","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM124*Energia!U124*(1-$D124)*1000*$CC124","v":0},{"$f":"$CM124*Energia!V124*(1-$D124)*1000*$CC124","v":0},{"$f":"$CM124*Energia!W124*(1-$D124)*1000*$CC124","v":0},{"$f":"$CM124*Energia!X124*(1-$D124)*1000*$CC124","v":0},{"$f":"SUMPRODUCT(CO124:CR124,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV124*Energia!K124*1000*CW124","v":0},null,{"$f":"$CV124*Energia!Y124*1000*CW124","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB124*Energia!Y124*(1-$D124)*1000*CW124","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG124*Energia!U124*(1-$D124)*1000*$CW124","v":0},{"$f":"$DG124*Energia!V124*(1-$D124)*1000*$CW124","v":0},{"$f":"$DG124*Energia!W124*(1-$D124)*1000*$CW124","v":0},{"$f":"$DG124*Energia!X124*(1-$D124)*1000*$CW124","v":0},{"$f":"SUMPRODUCT(DI124:DL124,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP124*Energia!G124*1000/2*DQ124","v":0},null,{"$f":"$DP124*Energia!U124*1000/2*DQ124","v":0},1,1.50652209665633E-3,null,{"$f":"$DV124*Energia!U124*(1-$D124)*1000/2*DQ124","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA124*Energia!U124*(1-$D124)*1000/2*$DQ124","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK124&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ124*Energia!K124*1000*EL124","v":0},null,{"$f":"$EJ124*Energia!Y124*1000*EL124","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ124*Energia!Y124*1000*ES124*EL124","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV124*Energia!Y124*(1-$D124)*1000*EL124","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA124*Energia!U124*(1-$D124)*1000*$EL124","v":0},{"$f":"$FA124*Energia!V124*(1-$D124)*1000*$EL124","v":0},{"$f":"$FA124*Energia!W124*(1-$D124)*1000*$EL124","v":0},{"$f":"$FA124*Energia!X124*(1-$D124)*1000*$EL124","v":0},{"$f":"SUMPRODUCT(FC124:FF124,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL124&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ124*Energia!K124*1000*FM124","v":0},{"$f":"$FK124*Potencia!K124*12*1000*$FM124","v":0},null,{"$f":"$FJ124*Energia!Y124*1000*FM124","v":0},1,0,null,{"$f":"$FS124*Energia!Y124*(1-$D124)*1000*FM124","v":0},{"$f":"$FK124*Potencia!K124*(1-$D124)*12*1000*$FM124","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY124*Energia!U124*(1-$D124)*1000*$FM124","v":0},{"$f":"$FY124*Energia!V124*(1-$D124)*1000*$FM124","v":0},{"$f":"$FY124*Energia!W124*(1-$D124)*1000*$FM124","v":0},{"$f":"$FY124*Energia!X124*(1-$D124)*1000*$FM124","v":0},{"$f":"SUMPRODUCT(GB124:GE124,Params!$B$19:$E$19)","v":0},{"$f":"$FZ124*Potencia!G124*(1-$D124)*12*1000*$FM124","v":0},{"$f":"$FZ124*Potencia!H124*(1-$D124)*12*1000*$FM124","v":0},{"$f":"$FZ124*Potencia!I124*(1-$D124)*12*1000*$FM124","v":0},{"$f":"$FZ124*Potencia!J124*(1-$D124)*12*1000*$FM124","v":0},{"$f":"SUMPRODUCT(GG124:GJ124,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP124*Energia!G124*1000/2*GQ124","v":0},null,{"$f":"$GP124*Energia!U124*1000/2*GQ124","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV124*Energia!U124*(1-$D124)*1000/2*GQ124","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA124*Energia!U124*(1-$D124)*1000/2*$GQ124","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL124&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ124*Energia!G124*1000/2*HM124","v":0},{"$f":"$HK124*Potencia!G124*12*1000/2*$HM124","v":0},null,{"$f":"$HJ124*Energia!U124*1000/2*HM124","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS124*Energia!U124*(1-$D124)*1000/2*HM124","v":0},{"$f":"$HK124*Potencia!G124*(1-$D124)*12*1000/2*$HM124","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY124*Energia!U124*(1-$D124)*1000/2*$HM124","v":0},null,null,null,null,{"$f":"$HZ124*Potencia!G124*(1-$D124)*12*1000/2*$HM124","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO124&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN124*Energia!G124*1000/2*IP124","v":0},null,{"$f":"$IN124*Energia!U124*1000/2*IP124","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU124*Energia!U124*1000/2*IW124*$IP124","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ124*Energia!U124*(1-$D124)*1000/2*IP124","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE124*Energia!U124*(1-$D124)*1000/2*$IP124","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A124,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP124&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN124*Energia!G124*1000/2*JQ124","v":0},{"$f":"$JO124*Potencia!G124*12*1000/2*$JQ124","v":0},null,{"$f":"$JN124*Energia!U124*1000/2*JQ124","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW124*Energia!U124*1000/2*IF(JZ124<>0,JZ124,IF(JY124<>0,JY124*KD124,1))*JQ124","v":0},{"$f":"$JO124*Potencia!G124*12*1000/2*IF(JZ124=0,1,JZ124)*JQ124","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH124*Energia!$U124*1000/2*JQ124","v":0},{"$f":"$KI124*Potencia!$G124*12*1000/2*JQ124","v":0},null,{"$f":"$KH124*Energia!U124*(1-$D124)*1000/2*JQ124","v":0},{"$f":"$KI124*Potencia!G124*(1-$D124)*12*1000/2*$JQ124","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ124*Energia!U124*(1-$D124)*1000/2*$JQ124","v":0},null,null,null,null,{"$f":"$KR124*Potencia!G124*(1-$D124)*12*1000/2*$JQ124","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_4 Cruz Roja","Cruz Roja",{"$f":"IF(C125=0,0,IF(A125=0,0,INDEX(Params!$B$5:$G$15,MATCH(C125,Params!$A$5:$A$15,0),MATCH(A125,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G125&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E125*Energia!K125*1000*H125","v":0},{"$f":"$F125*Potencia!K125*12*1000*$I125","v":0},null,{"$f":"$E125*Energia!Y125*1000*H125","v":0},1,0,null,{"$f":"$O125*Energia!Y125*(1-$D125)*1000*H125","v":0},{"$f":"$F125*Potencia!K125*(1-$D125)*12*1000*$I125","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U125*Energia!U125*(1-$D125)*1000*$H125","v":0},{"$f":"$U125*Energia!V125*(1-$D125)*1000*$H125","v":0},{"$f":"$U125*Energia!W125*(1-$D125)*1000*$H125","v":0},{"$f":"$U125*Energia!X125*(1-$D125)*1000*$H125","v":0},{"$f":"SUMPRODUCT(X125:AA125,Params!$B$19:$E$19)","v":0},{"$f":"$V125*Potencia!G125*(1-$D125)*12*1000*$I125","v":0},{"$f":"$V125*Potencia!H125*(1-$D125)*12*1000*$I125","v":0},{"$f":"$V125*Potencia!I125*(1-$D125)*12*1000*$I125","v":0},{"$f":"$V125*Potencia!J125*(1-$D125)*12*1000*$I125","v":0},{"$f":"SUMPRODUCT(AC125:AF125,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK125*Energia!K125*1000*AM125","v":0},{"$f":"$AL125*Clientes!K125*12","v":0},null,{"$f":"$AK125*Energia!Y125*1000*AM125","v":0},1,0,null,{"$f":"$AS125*Energia!Y125*(1-$D125)*1000*AM125","v":0},{"$f":"$AL125*Clientes!K125*(1-$D125)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY125*Energia!U125*(1-$D125)*1000*$AM125","v":0},{"$f":"$AY125*Energia!V125*(1-$D125)*1000*$AM125","v":0},{"$f":"$AY125*Energia!W125*(1-$D125)*1000*$AM125","v":0},{"$f":"$AY125*Energia!X125*(1-$D125)*1000*$AM125","v":0},{"$f":"SUMPRODUCT(BB125:BE125,Params!$B$19:$E$19)","v":0},{"$f":"$AZ125*Clientes!G125*(1-$D125)*12","v":0},{"$f":"$AZ125*Clientes!H125*(1-$D125)*12","v":0},{"$f":"$AZ125*Clientes!I125*(1-$D125)*12","v":0},{"$f":"$AZ125*Clientes!J125*(1-$D125)*12","v":0},{"$f":"SUMPRODUCT(BG125:BJ125,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO125*Clientes!Q125","v":0},null,71.849999999999994,null,{"$f":"$BS125*Clientes!M125","v":0},{"$f":"$BS125*Clientes!N125","v":0},{"$f":"$BS125*Clientes!O125","v":0},{"$f":"$BS125*Clientes!P125","v":0},{"$f":"SUMPRODUCT(BU125:BX125,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB125*Energia!K125*1000*CC125","v":0},null,{"$f":"$CB125*Energia!Y125*1000*CC125","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH125*Energia!Y125*(1-$D125)*1000*CC125","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM125*Energia!U125*(1-$D125)*1000*$CC125","v":0},{"$f":"$CM125*Energia!V125*(1-$D125)*1000*$CC125","v":0},{"$f":"$CM125*Energia!W125*(1-$D125)*1000*$CC125","v":0},{"$f":"$CM125*Energia!X125*(1-$D125)*1000*$CC125","v":0},{"$f":"SUMPRODUCT(CO125:CR125,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV125*Energia!K125*1000*CW125","v":0},null,{"$f":"$CV125*Energia!Y125*1000*CW125","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB125*Energia!Y125*(1-$D125)*1000*CW125","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG125*Energia!U125*(1-$D125)*1000*$CW125","v":0},{"$f":"$DG125*Energia!V125*(1-$D125)*1000*$CW125","v":0},{"$f":"$DG125*Energia!W125*(1-$D125)*1000*$CW125","v":0},{"$f":"$DG125*Energia!X125*(1-$D125)*1000*$CW125","v":0},{"$f":"SUMPRODUCT(DI125:DL125,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP125*Energia!G125*1000/2*DQ125","v":0},null,{"$f":"$DP125*Energia!U125*1000/2*DQ125","v":0},1,1.50652209665633E-3,null,{"$f":"$DV125*Energia!U125*(1-$D125)*1000/2*DQ125","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA125*Energia!U125*(1-$D125)*1000/2*$DQ125","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK125&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ125*Energia!K125*1000*EL125","v":0},null,{"$f":"$EJ125*Energia!Y125*1000*EL125","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ125*Energia!Y125*1000*ES125*EL125","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV125*Energia!Y125*(1-$D125)*1000*EL125","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA125*Energia!U125*(1-$D125)*1000*$EL125","v":0},{"$f":"$FA125*Energia!V125*(1-$D125)*1000*$EL125","v":0},{"$f":"$FA125*Energia!W125*(1-$D125)*1000*$EL125","v":0},{"$f":"$FA125*Energia!X125*(1-$D125)*1000*$EL125","v":0},{"$f":"SUMPRODUCT(FC125:FF125,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL125&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ125*Energia!K125*1000*FM125","v":0},{"$f":"$FK125*Potencia!K125*12*1000*$FM125","v":0},null,{"$f":"$FJ125*Energia!Y125*1000*FM125","v":0},1,0,null,{"$f":"$FS125*Energia!Y125*(1-$D125)*1000*FM125","v":0},{"$f":"$FK125*Potencia!K125*(1-$D125)*12*1000*$FM125","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY125*Energia!U125*(1-$D125)*1000*$FM125","v":0},{"$f":"$FY125*Energia!V125*(1-$D125)*1000*$FM125","v":0},{"$f":"$FY125*Energia!W125*(1-$D125)*1000*$FM125","v":0},{"$f":"$FY125*Energia!X125*(1-$D125)*1000*$FM125","v":0},{"$f":"SUMPRODUCT(GB125:GE125,Params!$B$19:$E$19)","v":0},{"$f":"$FZ125*Potencia!G125*(1-$D125)*12*1000*$FM125","v":0},{"$f":"$FZ125*Potencia!H125*(1-$D125)*12*1000*$FM125","v":0},{"$f":"$FZ125*Potencia!I125*(1-$D125)*12*1000*$FM125","v":0},{"$f":"$FZ125*Potencia!J125*(1-$D125)*12*1000*$FM125","v":0},{"$f":"SUMPRODUCT(GG125:GJ125,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP125*Energia!G125*1000/2*GQ125","v":0},null,{"$f":"$GP125*Energia!U125*1000/2*GQ125","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV125*Energia!U125*(1-$D125)*1000/2*GQ125","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA125*Energia!U125*(1-$D125)*1000/2*$GQ125","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL125&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ125*Energia!G125*1000/2*HM125","v":0},{"$f":"$HK125*Potencia!G125*12*1000/2*$HM125","v":0},null,{"$f":"$HJ125*Energia!U125*1000/2*HM125","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS125*Energia!U125*(1-$D125)*1000/2*HM125","v":0},{"$f":"$HK125*Potencia!G125*(1-$D125)*12*1000/2*$HM125","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY125*Energia!U125*(1-$D125)*1000/2*$HM125","v":0},null,null,null,null,{"$f":"$HZ125*Potencia!G125*(1-$D125)*12*1000/2*$HM125","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO125&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN125*Energia!G125*1000/2*IP125","v":0},null,{"$f":"$IN125*Energia!U125*1000/2*IP125","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU125*Energia!U125*1000/2*IW125*$IP125","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ125*Energia!U125*(1-$D125)*1000/2*IP125","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE125*Energia!U125*(1-$D125)*1000/2*$IP125","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A125,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP125&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN125*Energia!G125*1000/2*JQ125","v":0},{"$f":"$JO125*Potencia!G125*12*1000/2*$JQ125","v":0},null,{"$f":"$JN125*Energia!U125*1000/2*JQ125","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW125*Energia!U125*1000/2*IF(JZ125<>0,JZ125,IF(JY125<>0,JY125*KD125,1))*JQ125","v":0},{"$f":"$JO125*Potencia!G125*12*1000/2*IF(JZ125=0,1,JZ125)*JQ125","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH125*Energia!$U125*1000/2*JQ125","v":0},{"$f":"$KI125*Potencia!$G125*12*1000/2*JQ125","v":0},null,{"$f":"$KH125*Energia!U125*(1-$D125)*1000/2*JQ125","v":0},{"$f":"$KI125*Potencia!G125*(1-$D125)*12*1000/2*$JQ125","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ125*Energia!U125*(1-$D125)*1000/2*$JQ125","v":0},null,null,null,null,{"$f":"$KR125*Potencia!G125*(1-$D125)*12*1000/2*$JQ125","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_4 XX","XX",{"$f":"IF(C126=0,0,IF(A126=0,0,INDEX(Params!$B$5:$G$15,MATCH(C126,Params!$A$5:$A$15,0),MATCH(A126,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G126&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E126*Energia!K126*1000*H126","v":0},{"$f":"$F126*Potencia!K126*12*1000*$I126","v":0},null,{"$f":"$E126*Energia!Y126*1000*H126","v":0},1,0,null,{"$f":"$O126*Energia!Y126*(1-$D126)*1000*H126","v":0},{"$f":"$F126*Potencia!K126*(1-$D126)*12*1000*$I126","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U126*Energia!U126*(1-$D126)*1000*$H126","v":0},{"$f":"$U126*Energia!V126*(1-$D126)*1000*$H126","v":0},{"$f":"$U126*Energia!W126*(1-$D126)*1000*$H126","v":0},{"$f":"$U126*Energia!X126*(1-$D126)*1000*$H126","v":0},{"$f":"SUMPRODUCT(X126:AA126,Params!$B$19:$E$19)","v":0},{"$f":"$V126*Potencia!G126*(1-$D126)*12*1000*$I126","v":0},{"$f":"$V126*Potencia!H126*(1-$D126)*12*1000*$I126","v":0},{"$f":"$V126*Potencia!I126*(1-$D126)*12*1000*$I126","v":0},{"$f":"$V126*Potencia!J126*(1-$D126)*12*1000*$I126","v":0},{"$f":"SUMPRODUCT(AC126:AF126,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK126*Energia!K126*1000*AM126","v":0},{"$f":"$AL126*Clientes!K126*12","v":0},null,{"$f":"$AK126*Energia!Y126*1000*AM126","v":0},1,0,null,{"$f":"$AS126*Energia!Y126*(1-$D126)*1000*AM126","v":0},{"$f":"$AL126*Clientes!K126*(1-$D126)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY126*Energia!U126*(1-$D126)*1000*$AM126","v":0},{"$f":"$AY126*Energia!V126*(1-$D126)*1000*$AM126","v":0},{"$f":"$AY126*Energia!W126*(1-$D126)*1000*$AM126","v":0},{"$f":"$AY126*Energia!X126*(1-$D126)*1000*$AM126","v":0},{"$f":"SUMPRODUCT(BB126:BE126,Params!$B$19:$E$19)","v":0},{"$f":"$AZ126*Clientes!G126*(1-$D126)*12","v":0},{"$f":"$AZ126*Clientes!H126*(1-$D126)*12","v":0},{"$f":"$AZ126*Clientes!I126*(1-$D126)*12","v":0},{"$f":"$AZ126*Clientes!J126*(1-$D126)*12","v":0},{"$f":"SUMPRODUCT(BG126:BJ126,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO126*Clientes!Q126","v":0},null,71.849999999999994,null,{"$f":"$BS126*Clientes!M126","v":0},{"$f":"$BS126*Clientes!N126","v":0},{"$f":"$BS126*Clientes!O126","v":0},{"$f":"$BS126*Clientes!P126","v":0},{"$f":"SUMPRODUCT(BU126:BX126,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB126*Energia!K126*1000*CC126","v":0},null,{"$f":"$CB126*Energia!Y126*1000*CC126","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH126*Energia!Y126*(1-$D126)*1000*CC126","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM126*Energia!U126*(1-$D126)*1000*$CC126","v":0},{"$f":"$CM126*Energia!V126*(1-$D126)*1000*$CC126","v":0},{"$f":"$CM126*Energia!W126*(1-$D126)*1000*$CC126","v":0},{"$f":"$CM126*Energia!X126*(1-$D126)*1000*$CC126","v":0},{"$f":"SUMPRODUCT(CO126:CR126,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV126*Energia!K126*1000*CW126","v":0},null,{"$f":"$CV126*Energia!Y126*1000*CW126","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB126*Energia!Y126*(1-$D126)*1000*CW126","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG126*Energia!U126*(1-$D126)*1000*$CW126","v":0},{"$f":"$DG126*Energia!V126*(1-$D126)*1000*$CW126","v":0},{"$f":"$DG126*Energia!W126*(1-$D126)*1000*$CW126","v":0},{"$f":"$DG126*Energia!X126*(1-$D126)*1000*$CW126","v":0},{"$f":"SUMPRODUCT(DI126:DL126,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP126*Energia!G126*1000/2*DQ126","v":0},null,{"$f":"$DP126*Energia!U126*1000/2*DQ126","v":0},1,1.50652209665633E-3,null,{"$f":"$DV126*Energia!U126*(1-$D126)*1000/2*DQ126","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA126*Energia!U126*(1-$D126)*1000/2*$DQ126","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK126&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ126*Energia!K126*1000*EL126","v":0},null,{"$f":"$EJ126*Energia!Y126*1000*EL126","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ126*Energia!Y126*1000*ES126*EL126","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV126*Energia!Y126*(1-$D126)*1000*EL126","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA126*Energia!U126*(1-$D126)*1000*$EL126","v":0},{"$f":"$FA126*Energia!V126*(1-$D126)*1000*$EL126","v":0},{"$f":"$FA126*Energia!W126*(1-$D126)*1000*$EL126","v":0},{"$f":"$FA126*Energia!X126*(1-$D126)*1000*$EL126","v":0},{"$f":"SUMPRODUCT(FC126:FF126,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL126&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ126*Energia!K126*1000*FM126","v":0},{"$f":"$FK126*Potencia!K126*12*1000*$FM126","v":0},null,{"$f":"$FJ126*Energia!Y126*1000*FM126","v":0},1,0,null,{"$f":"$FS126*Energia!Y126*(1-$D126)*1000*FM126","v":0},{"$f":"$FK126*Potencia!K126*(1-$D126)*12*1000*$FM126","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY126*Energia!U126*(1-$D126)*1000*$FM126","v":0},{"$f":"$FY126*Energia!V126*(1-$D126)*1000*$FM126","v":0},{"$f":"$FY126*Energia!W126*(1-$D126)*1000*$FM126","v":0},{"$f":"$FY126*Energia!X126*(1-$D126)*1000*$FM126","v":0},{"$f":"SUMPRODUCT(GB126:GE126,Params!$B$19:$E$19)","v":0},{"$f":"$FZ126*Potencia!G126*(1-$D126)*12*1000*$FM126","v":0},{"$f":"$FZ126*Potencia!H126*(1-$D126)*12*1000*$FM126","v":0},{"$f":"$FZ126*Potencia!I126*(1-$D126)*12*1000*$FM126","v":0},{"$f":"$FZ126*Potencia!J126*(1-$D126)*12*1000*$FM126","v":0},{"$f":"SUMPRODUCT(GG126:GJ126,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP126*Energia!G126*1000/2*GQ126","v":0},null,{"$f":"$GP126*Energia!U126*1000/2*GQ126","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV126*Energia!U126*(1-$D126)*1000/2*GQ126","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA126*Energia!U126*(1-$D126)*1000/2*$GQ126","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL126&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ126*Energia!G126*1000/2*HM126","v":0},{"$f":"$HK126*Potencia!G126*12*1000/2*$HM126","v":0},null,{"$f":"$HJ126*Energia!U126*1000/2*HM126","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS126*Energia!U126*(1-$D126)*1000/2*HM126","v":0},{"$f":"$HK126*Potencia!G126*(1-$D126)*12*1000/2*$HM126","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY126*Energia!U126*(1-$D126)*1000/2*$HM126","v":0},null,null,null,null,{"$f":"$HZ126*Potencia!G126*(1-$D126)*12*1000/2*$HM126","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO126&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN126*Energia!G126*1000/2*IP126","v":0},null,{"$f":"$IN126*Energia!U126*1000/2*IP126","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU126*Energia!U126*1000/2*IW126*$IP126","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ126*Energia!U126*(1-$D126)*1000/2*IP126","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE126*Energia!U126*(1-$D126)*1000/2*$IP126","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A126,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP126&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN126*Energia!G126*1000/2*JQ126","v":0},{"$f":"$JO126*Potencia!G126*12*1000/2*$JQ126","v":0},null,{"$f":"$JN126*Energia!U126*1000/2*JQ126","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW126*Energia!U126*1000/2*IF(JZ126<>0,JZ126,IF(JY126<>0,JY126*KD126,1))*JQ126","v":0},{"$f":"$JO126*Potencia!G126*12*1000/2*IF(JZ126=0,1,JZ126)*JQ126","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH126*Energia!$U126*1000/2*JQ126","v":0},{"$f":"$KI126*Potencia!$G126*12*1000/2*JQ126","v":0},null,{"$f":"$KH126*Energia!U126*(1-$D126)*1000/2*JQ126","v":0},{"$f":"$KI126*Potencia!G126*(1-$D126)*12*1000/2*$JQ126","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ126*Energia!U126*(1-$D126)*1000/2*$JQ126","v":0},null,null,null,null,{"$f":"$KR126*Potencia!G126*(1-$D126)*12*1000/2*$JQ126","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_4 YY","YY",{"$f":"IF(C127=0,0,IF(A127=0,0,INDEX(Params!$B$5:$G$15,MATCH(C127,Params!$A$5:$A$15,0),MATCH(A127,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G127&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E127*Energia!K127*1000*H127","v":0},{"$f":"$F127*Potencia!K127*12*1000*$I127","v":0},null,{"$f":"$E127*Energia!Y127*1000*H127","v":0},1,0,null,{"$f":"$O127*Energia!Y127*(1-$D127)*1000*H127","v":0},{"$f":"$F127*Potencia!K127*(1-$D127)*12*1000*$I127","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U127*Energia!U127*(1-$D127)*1000*$H127","v":0},{"$f":"$U127*Energia!V127*(1-$D127)*1000*$H127","v":0},{"$f":"$U127*Energia!W127*(1-$D127)*1000*$H127","v":0},{"$f":"$U127*Energia!X127*(1-$D127)*1000*$H127","v":0},{"$f":"SUMPRODUCT(X127:AA127,Params!$B$19:$E$19)","v":0},{"$f":"$V127*Potencia!G127*(1-$D127)*12*1000*$I127","v":0},{"$f":"$V127*Potencia!H127*(1-$D127)*12*1000*$I127","v":0},{"$f":"$V127*Potencia!I127*(1-$D127)*12*1000*$I127","v":0},{"$f":"$V127*Potencia!J127*(1-$D127)*12*1000*$I127","v":0},{"$f":"SUMPRODUCT(AC127:AF127,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK127*Energia!K127*1000*AM127","v":0},{"$f":"$AL127*Clientes!K127*12","v":0},null,{"$f":"$AK127*Energia!Y127*1000*AM127","v":0},1,0,null,{"$f":"$AS127*Energia!Y127*(1-$D127)*1000*AM127","v":0},{"$f":"$AL127*Clientes!K127*(1-$D127)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY127*Energia!U127*(1-$D127)*1000*$AM127","v":0},{"$f":"$AY127*Energia!V127*(1-$D127)*1000*$AM127","v":0},{"$f":"$AY127*Energia!W127*(1-$D127)*1000*$AM127","v":0},{"$f":"$AY127*Energia!X127*(1-$D127)*1000*$AM127","v":0},{"$f":"SUMPRODUCT(BB127:BE127,Params!$B$19:$E$19)","v":0},{"$f":"$AZ127*Clientes!G127*(1-$D127)*12","v":0},{"$f":"$AZ127*Clientes!H127*(1-$D127)*12","v":0},{"$f":"$AZ127*Clientes!I127*(1-$D127)*12","v":0},{"$f":"$AZ127*Clientes!J127*(1-$D127)*12","v":0},{"$f":"SUMPRODUCT(BG127:BJ127,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO127*Clientes!Q127","v":0},null,71.849999999999994,null,{"$f":"$BS127*Clientes!M127","v":0},{"$f":"$BS127*Clientes!N127","v":0},{"$f":"$BS127*Clientes!O127","v":0},{"$f":"$BS127*Clientes!P127","v":0},{"$f":"SUMPRODUCT(BU127:BX127,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB127*Energia!K127*1000*CC127","v":0},null,{"$f":"$CB127*Energia!Y127*1000*CC127","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH127*Energia!Y127*(1-$D127)*1000*CC127","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM127*Energia!U127*(1-$D127)*1000*$CC127","v":0},{"$f":"$CM127*Energia!V127*(1-$D127)*1000*$CC127","v":0},{"$f":"$CM127*Energia!W127*(1-$D127)*1000*$CC127","v":0},{"$f":"$CM127*Energia!X127*(1-$D127)*1000*$CC127","v":0},{"$f":"SUMPRODUCT(CO127:CR127,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV127*Energia!K127*1000*CW127","v":0},null,{"$f":"$CV127*Energia!Y127*1000*CW127","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB127*Energia!Y127*(1-$D127)*1000*CW127","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG127*Energia!U127*(1-$D127)*1000*$CW127","v":0},{"$f":"$DG127*Energia!V127*(1-$D127)*1000*$CW127","v":0},{"$f":"$DG127*Energia!W127*(1-$D127)*1000*$CW127","v":0},{"$f":"$DG127*Energia!X127*(1-$D127)*1000*$CW127","v":0},{"$f":"SUMPRODUCT(DI127:DL127,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP127*Energia!G127*1000/2*DQ127","v":0},null,{"$f":"$DP127*Energia!U127*1000/2*DQ127","v":0},1,1.50652209665633E-3,null,{"$f":"$DV127*Energia!U127*(1-$D127)*1000/2*DQ127","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA127*Energia!U127*(1-$D127)*1000/2*$DQ127","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK127&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ127*Energia!K127*1000*EL127","v":0},null,{"$f":"$EJ127*Energia!Y127*1000*EL127","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ127*Energia!Y127*1000*ES127*EL127","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV127*Energia!Y127*(1-$D127)*1000*EL127","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA127*Energia!U127*(1-$D127)*1000*$EL127","v":0},{"$f":"$FA127*Energia!V127*(1-$D127)*1000*$EL127","v":0},{"$f":"$FA127*Energia!W127*(1-$D127)*1000*$EL127","v":0},{"$f":"$FA127*Energia!X127*(1-$D127)*1000*$EL127","v":0},{"$f":"SUMPRODUCT(FC127:FF127,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL127&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ127*Energia!K127*1000*FM127","v":0},{"$f":"$FK127*Potencia!K127*12*1000*$FM127","v":0},null,{"$f":"$FJ127*Energia!Y127*1000*FM127","v":0},1,0,null,{"$f":"$FS127*Energia!Y127*(1-$D127)*1000*FM127","v":0},{"$f":"$FK127*Potencia!K127*(1-$D127)*12*1000*$FM127","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY127*Energia!U127*(1-$D127)*1000*$FM127","v":0},{"$f":"$FY127*Energia!V127*(1-$D127)*1000*$FM127","v":0},{"$f":"$FY127*Energia!W127*(1-$D127)*1000*$FM127","v":0},{"$f":"$FY127*Energia!X127*(1-$D127)*1000*$FM127","v":0},{"$f":"SUMPRODUCT(GB127:GE127,Params!$B$19:$E$19)","v":0},{"$f":"$FZ127*Potencia!G127*(1-$D127)*12*1000*$FM127","v":0},{"$f":"$FZ127*Potencia!H127*(1-$D127)*12*1000*$FM127","v":0},{"$f":"$FZ127*Potencia!I127*(1-$D127)*12*1000*$FM127","v":0},{"$f":"$FZ127*Potencia!J127*(1-$D127)*12*1000*$FM127","v":0},{"$f":"SUMPRODUCT(GG127:GJ127,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP127*Energia!G127*1000/2*GQ127","v":0},null,{"$f":"$GP127*Energia!U127*1000/2*GQ127","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV127*Energia!U127*(1-$D127)*1000/2*GQ127","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA127*Energia!U127*(1-$D127)*1000/2*$GQ127","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL127&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ127*Energia!G127*1000/2*HM127","v":0},{"$f":"$HK127*Potencia!G127*12*1000/2*$HM127","v":0},null,{"$f":"$HJ127*Energia!U127*1000/2*HM127","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS127*Energia!U127*(1-$D127)*1000/2*HM127","v":0},{"$f":"$HK127*Potencia!G127*(1-$D127)*12*1000/2*$HM127","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY127*Energia!U127*(1-$D127)*1000/2*$HM127","v":0},null,null,null,null,{"$f":"$HZ127*Potencia!G127*(1-$D127)*12*1000/2*$HM127","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO127&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN127*Energia!G127*1000/2*IP127","v":0},null,{"$f":"$IN127*Energia!U127*1000/2*IP127","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU127*Energia!U127*1000/2*IW127*$IP127","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ127*Energia!U127*(1-$D127)*1000/2*IP127","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE127*Energia!U127*(1-$D127)*1000/2*$IP127","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A127,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP127&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN127*Energia!G127*1000/2*JQ127","v":0},{"$f":"$JO127*Potencia!G127*12*1000/2*$JQ127","v":0},null,{"$f":"$JN127*Energia!U127*1000/2*JQ127","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW127*Energia!U127*1000/2*IF(JZ127<>0,JZ127,IF(JY127<>0,JY127*KD127,1))*JQ127","v":0},{"$f":"$JO127*Potencia!G127*12*1000/2*IF(JZ127=0,1,JZ127)*JQ127","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH127*Energia!$U127*1000/2*JQ127","v":0},{"$f":"$KI127*Potencia!$G127*12*1000/2*JQ127","v":0},null,{"$f":"$KH127*Energia!U127*(1-$D127)*1000/2*JQ127","v":0},{"$f":"$KI127*Potencia!G127*(1-$D127)*12*1000/2*$JQ127","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ127*Energia!U127*(1-$D127)*1000/2*$JQ127","v":0},null,null,null,null,{"$f":"$KR127*Potencia!G127*(1-$D127)*12*1000/2*$JQ127","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_5 (xxx)",null,{"$f":"IF(C128=0,0,IF(A128=0,0,INDEX(Params!$B$5:$G$15,MATCH(C128,Params!$A$5:$A$15,0),MATCH(A128,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G128&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"SUM(J129:J138)","v":0},0,null,{"$f":"SUM(M129:M138)","v":0},1,0,null,{"$f":"SUM(Q129:Q138)","v":0},0,1.0002304578016825,null,0,12.350481537959073,null,{"$f":"SUM(X129:X138)","v":0},0,0,0,0,0,{"$f":"SUM(AD129:AD138)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"SUM(AN129:AN138)","v":0},{"$f":"SUM(AO129:AO138)","v":0},null,{"$f":"SUM(AQ129:AQ138)","v":0},1,0,null,{"$f":"SUM(AU129:AU138)","v":0},{"$f":"SUM(AV129:AV138)","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"SUM(BB129:BB138)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"SUM(BQ129:BQ138)","v":0},null,71.849999999999994,null,{"$f":"SUM(BU129:BU138)","v":0},{"$f":"SUM(BV129:BV138)","v":0},{"$f":"SUM(BW129:BW138)","v":0},{"$f":"SUM(BX129:BX138)","v":0},{"$f":"SUM(BY129:BY138)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"SUM(CD129:CD138)","v":0},null,{"$f":"SUM(CF129:CF138)","v":0},1,4.7714051341846333E-3,null,{"$f":"SUM(CJ129:CJ138)","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"SUM(CO129:CO138)","v":0},{"$f":"SUM(CP129:CP138)","v":0},{"$f":"SUM(CQ129:CQ138)","v":0},{"$f":"SUM(CR129:CR138)","v":0},{"$f":"SUM(CS129:CS138)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX129:CX138)","v":0},null,{"$f":"SUM(CZ129:CZ138)","v":0},1,2.3284010523007422E-3,null,{"$f":"SUM(DD129:DD138)","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"SUM(DI129:DI138)","v":0},{"$f":"SUM(DJ129:DJ138)","v":0},{"$f":"SUM(DK129:DK138)","v":0},{"$f":"SUM(DL129:DL138)","v":0},{"$f":"SUM(DM129:DM138)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR129:DR138)","v":0},null,{"$f":"SUM(DT129:DT138)","v":0},1,1.50652209665633E-3,null,{"$f":"SUM(DX129:DX138)","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"SUM(EC129:EC138)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK128&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"SUM(EM129:EM138)","v":0},null,{"$f":"SUM(EO129:EO138)","v":0},1,1.4866586974098643E-2,null,1,{"$f":"SUM(ET129:ET138)","v":0},1,1.4866586974098643E-2,null,{"$f":"SUM(EX129:EX138)","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"SUM(FC129:FC138)","v":0},{"$f":"SUM(FD129:FD138)","v":0},{"$f":"SUM(FE129:FE138)","v":0},{"$f":"SUM(FF129:FF138)","v":0},{"$f":"SUM(FG129:FG138)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL128&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"SUM(FN129:FN138)","v":0},{"$f":"SUM(FO129:FO138)","v":0},null,{"$f":"SUM(FQ129:FQ138)","v":0},1,0,null,{"$f":"SUM(FU129:FU138)","v":0},{"$f":"SUM(FV129:FV138)","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"SUM(GB129:GB138)","v":0},{"$f":"SUM(GC129:GC138)","v":0},0,0,{"$f":"SUM(GF129:GF138)","v":0},{"$f":"SUM(GG129:GG138)","v":0},{"$f":"SUM(GH129:GH138)","v":0},0,0,{"$f":"SUM(GK129:GK138)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR129:GR138)","v":0},null,{"$f":"SUM(GT129:GT138)","v":0},1,4.6431092347196251E-3,null,{"$f":"SUM(GX129:GX138)","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"SUM(HC129:HC138)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL128&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"SUM(HN129:HN138)","v":0},{"$f":"SUM(HO129:HO138)","v":0},null,{"$f":"SUM(HQ129:HQ138)","v":0},1,5.2087673736602872E-3,null,{"$f":"SUM(HU129:HU138)","v":0},{"$f":"SUM(HV129:HV138)","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"SUM(IB129:IB138)","v":0},null,null,null,null,{"$f":"SUM(IG129:IG138)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO128&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ129:IQ138)","v":0},null,{"$f":"SUM(IS129:IS138)","v":0},1,8.5394205433827558E-2,null,{"$f":"IW117","v":1.1576250000000001},{"$f":"SUM(IX129:IX138)","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"SUM(JB129:JB138)","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"SUM(JG129:JG138)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A128,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP128&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"SUM(JR129:JR138)","v":0},{"$f":"SUM(JS129:JS138)","v":0},null,{"$f":"SUM(JU129:JU138)","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"SUM(KE129:KE138)","v":0},{"$f":"SUM(KF129:KF138)","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"SUM(KJ129:KJ138)","v":0},{"$f":"SUM(KK129:KK138)","v":0},null,{"$f":"SUM(KM129:KM138)","v":0},{"$f":"SUM(KN129:KN138)","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"SUM(KT129:KT138)","v":0},null,null,null,null,{"$f":"SUM(KY129:KY138)","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_5 Regular","Regular",{"$f":"IF(C129=0,0,IF(A129=0,0,INDEX(Params!$B$5:$G$15,MATCH(C129,Params!$A$5:$A$15,0),MATCH(A129,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G129&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E129*Energia!K129*1000*H129","v":0},{"$f":"$F129*Potencia!K129*12*1000*$I129","v":0},null,{"$f":"$E129*Energia!Y129*1000*H129","v":0},1,0,null,{"$f":"$O129*Energia!Y129*(1-$D129)*1000*H129","v":0},{"$f":"$F129*Potencia!K129*(1-$D129)*12*1000*$I129","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U129*Energia!U129*(1-$D129)*1000*$H129","v":0},{"$f":"$U129*Energia!V129*(1-$D129)*1000*$H129","v":0},{"$f":"$U129*Energia!W129*(1-$D129)*1000*$H129","v":0},{"$f":"$U129*Energia!X129*(1-$D129)*1000*$H129","v":0},{"$f":"SUMPRODUCT(X129:AA129,Params!$B$19:$E$19)","v":0},{"$f":"$V129*Potencia!G129*(1-$D129)*12*1000*$I129","v":0},{"$f":"$V129*Potencia!H129*(1-$D129)*12*1000*$I129","v":0},{"$f":"$V129*Potencia!I129*(1-$D129)*12*1000*$I129","v":0},{"$f":"$V129*Potencia!J129*(1-$D129)*12*1000*$I129","v":0},{"$f":"SUMPRODUCT(AC129:AF129,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK129*Energia!K129*1000*AM129","v":0},{"$f":"$AL129*Clientes!K129*12","v":0},null,{"$f":"$AK129*Energia!Y129*1000*AM129","v":0},1,0,null,{"$f":"$AS129*Energia!Y129*(1-$D129)*1000*AM129","v":0},{"$f":"$AL129*Clientes!K129*(1-$D129)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY129*Energia!U129*(1-$D129)*1000*$AM129","v":0},{"$f":"$AY129*Energia!V129*(1-$D129)*1000*$AM129","v":0},{"$f":"$AY129*Energia!W129*(1-$D129)*1000*$AM129","v":0},{"$f":"$AY129*Energia!X129*(1-$D129)*1000*$AM129","v":0},{"$f":"SUMPRODUCT(BB129:BE129,Params!$B$19:$E$19)","v":0},{"$f":"$AZ129*Clientes!G129*(1-$D129)*12","v":0},{"$f":"$AZ129*Clientes!H129*(1-$D129)*12","v":0},{"$f":"$AZ129*Clientes!I129*(1-$D129)*12","v":0},{"$f":"$AZ129*Clientes!J129*(1-$D129)*12","v":0},{"$f":"SUMPRODUCT(BG129:BJ129,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO129*Clientes!Q129","v":0},null,71.849999999999994,null,{"$f":"$BS129*Clientes!M129","v":0},{"$f":"$BS129*Clientes!N129","v":0},{"$f":"$BS129*Clientes!O129","v":0},{"$f":"$BS129*Clientes!P129","v":0},{"$f":"SUMPRODUCT(BU129:BX129,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB129*Energia!K129*1000*CC129","v":0},null,{"$f":"$CB129*Energia!Y129*1000*CC129","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH129*Energia!Y129*(1-$D129)*1000*CC129","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM129*Energia!U129*(1-$D129)*1000*$CC129","v":0},{"$f":"$CM129*Energia!V129*(1-$D129)*1000*$CC129","v":0},{"$f":"$CM129*Energia!W129*(1-$D129)*1000*$CC129","v":0},{"$f":"$CM129*Energia!X129*(1-$D129)*1000*$CC129","v":0},{"$f":"SUMPRODUCT(CO129:CR129,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV129*Energia!K129*1000*CW129","v":0},null,{"$f":"$CV129*Energia!Y129*1000*CW129","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB129*Energia!Y129*(1-$D129)*1000*CW129","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG129*Energia!U129*(1-$D129)*1000*$CW129","v":0},{"$f":"$DG129*Energia!V129*(1-$D129)*1000*$CW129","v":0},{"$f":"$DG129*Energia!W129*(1-$D129)*1000*$CW129","v":0},{"$f":"$DG129*Energia!X129*(1-$D129)*1000*$CW129","v":0},{"$f":"SUMPRODUCT(DI129:DL129,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP129*Energia!G129*1000/2*DQ129","v":0},null,{"$f":"$DP129*Energia!U129*1000/2*DQ129","v":0},1,1.50652209665633E-3,null,{"$f":"$DV129*Energia!U129*(1-$D129)*1000/2*DQ129","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA129*Energia!U129*(1-$D129)*1000/2*$DQ129","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK129&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ129*Energia!K129*1000*EL129","v":0},null,{"$f":"$EJ129*Energia!Y129*1000*EL129","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ129*Energia!Y129*1000*ES129*EL129","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV129*Energia!Y129*(1-$D129)*1000*EL129","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA129*Energia!U129*(1-$D129)*1000*$EL129","v":0},{"$f":"$FA129*Energia!V129*(1-$D129)*1000*$EL129","v":0},{"$f":"$FA129*Energia!W129*(1-$D129)*1000*$EL129","v":0},{"$f":"$FA129*Energia!X129*(1-$D129)*1000*$EL129","v":0},{"$f":"SUMPRODUCT(FC129:FF129,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL129&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ129*Energia!K129*1000*FM129","v":0},{"$f":"$FK129*Potencia!K129*12*1000*$FM129","v":0},null,{"$f":"$FJ129*Energia!Y129*1000*FM129","v":0},1,0,null,{"$f":"$FS129*Energia!Y129*(1-$D129)*1000*FM129","v":0},{"$f":"$FK129*Potencia!K129*(1-$D129)*12*1000*$FM129","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY129*Energia!U129*(1-$D129)*1000*$FM129","v":0},{"$f":"$FY129*Energia!V129*(1-$D129)*1000*$FM129","v":0},{"$f":"$FY129*Energia!W129*(1-$D129)*1000*$FM129","v":0},{"$f":"$FY129*Energia!X129*(1-$D129)*1000*$FM129","v":0},{"$f":"SUMPRODUCT(GB129:GE129,Params!$B$19:$E$19)","v":0},{"$f":"$FZ129*Potencia!G129*(1-$D129)*12*1000*$FM129","v":0},{"$f":"$FZ129*Potencia!H129*(1-$D129)*12*1000*$FM129","v":0},{"$f":"$FZ129*Potencia!I129*(1-$D129)*12*1000*$FM129","v":0},{"$f":"$FZ129*Potencia!J129*(1-$D129)*12*1000*$FM129","v":0},{"$f":"SUMPRODUCT(GG129:GJ129,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP129*Energia!G129*1000/2*GQ129","v":0},null,{"$f":"$GP129*Energia!U129*1000/2*GQ129","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV129*Energia!U129*(1-$D129)*1000/2*GQ129","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA129*Energia!U129*(1-$D129)*1000/2*$GQ129","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL129&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ129*Energia!G129*1000/2*HM129","v":0},{"$f":"$HK129*Potencia!G129*12*1000/2*$HM129","v":0},null,{"$f":"$HJ129*Energia!U129*1000/2*HM129","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS129*Energia!U129*(1-$D129)*1000/2*HM129","v":0},{"$f":"$HK129*Potencia!G129*(1-$D129)*12*1000/2*$HM129","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY129*Energia!U129*(1-$D129)*1000/2*$HM129","v":0},null,null,null,null,{"$f":"$HZ129*Potencia!G129*(1-$D129)*12*1000/2*$HM129","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO129&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN129*Energia!G129*1000/2*IP129","v":0},null,{"$f":"$IN129*Energia!U129*1000/2*IP129","v":0},1,8.5394205433827558E-2,null,{"$f":"IW128","v":1.1576250000000001},{"$f":"$IU129*Energia!U129*1000/2*IW129*$IP129","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ129*Energia!U129*(1-$D129)*1000/2*IP129","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE129*Energia!U129*(1-$D129)*1000/2*$IP129","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A129,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP129&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN129*Energia!G129*1000/2*JQ129","v":0},{"$f":"$JO129*Potencia!G129*12*1000/2*$JQ129","v":0},null,{"$f":"$JN129*Energia!U129*1000/2*JQ129","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW129*Energia!U129*1000/2*IF(JZ129<>0,JZ129,IF(JY129<>0,JY129*KD129,1))*JQ129","v":0},{"$f":"$JO129*Potencia!G129*12*1000/2*IF(JZ129=0,1,JZ129)*JQ129","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH129*Energia!$U129*1000/2*JQ129","v":0},{"$f":"$KI129*Potencia!$G129*12*1000/2*JQ129","v":0},null,{"$f":"$KH129*Energia!U129*(1-$D129)*1000/2*JQ129","v":0},{"$f":"$KI129*Potencia!G129*(1-$D129)*12*1000/2*$JQ129","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ129*Energia!U129*(1-$D129)*1000/2*$JQ129","v":0},null,null,null,null,{"$f":"$KR129*Potencia!G129*(1-$D129)*12*1000/2*$JQ129","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_5 Agro","Agro",{"$f":"IF(C130=0,0,IF(A130=0,0,INDEX(Params!$B$5:$G$15,MATCH(C130,Params!$A$5:$A$15,0),MATCH(A130,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G130&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E130*Energia!K130*1000*H130","v":0},{"$f":"$F130*Potencia!K130*12*1000*$I130","v":0},null,{"$f":"$E130*Energia!Y130*1000*H130","v":0},1,0,null,{"$f":"$O130*Energia!Y130*(1-$D130)*1000*H130","v":0},{"$f":"$F130*Potencia!K130*(1-$D130)*12*1000*$I130","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U130*Energia!U130*(1-$D130)*1000*$H130","v":0},{"$f":"$U130*Energia!V130*(1-$D130)*1000*$H130","v":0},{"$f":"$U130*Energia!W130*(1-$D130)*1000*$H130","v":0},{"$f":"$U130*Energia!X130*(1-$D130)*1000*$H130","v":0},{"$f":"SUMPRODUCT(X130:AA130,Params!$B$19:$E$19)","v":0},{"$f":"$V130*Potencia!G130*(1-$D130)*12*1000*$I130","v":0},{"$f":"$V130*Potencia!H130*(1-$D130)*12*1000*$I130","v":0},{"$f":"$V130*Potencia!I130*(1-$D130)*12*1000*$I130","v":0},{"$f":"$V130*Potencia!J130*(1-$D130)*12*1000*$I130","v":0},{"$f":"SUMPRODUCT(AC130:AF130,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK130*Energia!K130*1000*AM130","v":0},{"$f":"$AL130*Clientes!K130*12","v":0},null,{"$f":"$AK130*Energia!Y130*1000*AM130","v":0},1,0,null,{"$f":"$AS130*Energia!Y130*(1-$D130)*1000*AM130","v":0},{"$f":"$AL130*Clientes!K130*(1-$D130)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY130*Energia!U130*(1-$D130)*1000*$AM130","v":0},{"$f":"$AY130*Energia!V130*(1-$D130)*1000*$AM130","v":0},{"$f":"$AY130*Energia!W130*(1-$D130)*1000*$AM130","v":0},{"$f":"$AY130*Energia!X130*(1-$D130)*1000*$AM130","v":0},{"$f":"SUMPRODUCT(BB130:BE130,Params!$B$19:$E$19)","v":0},{"$f":"$AZ130*Clientes!G130*(1-$D130)*12","v":0},{"$f":"$AZ130*Clientes!H130*(1-$D130)*12","v":0},{"$f":"$AZ130*Clientes!I130*(1-$D130)*12","v":0},{"$f":"$AZ130*Clientes!J130*(1-$D130)*12","v":0},{"$f":"SUMPRODUCT(BG130:BJ130,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO130*Clientes!Q130","v":0},null,71.849999999999994,null,{"$f":"$BS130*Clientes!M130","v":0},{"$f":"$BS130*Clientes!N130","v":0},{"$f":"$BS130*Clientes!O130","v":0},{"$f":"$BS130*Clientes!P130","v":0},{"$f":"SUMPRODUCT(BU130:BX130,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB130*Energia!K130*1000*CC130","v":0},null,{"$f":"$CB130*Energia!Y130*1000*CC130","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH130*Energia!Y130*(1-$D130)*1000*CC130","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM130*Energia!U130*(1-$D130)*1000*$CC130","v":0},{"$f":"$CM130*Energia!V130*(1-$D130)*1000*$CC130","v":0},{"$f":"$CM130*Energia!W130*(1-$D130)*1000*$CC130","v":0},{"$f":"$CM130*Energia!X130*(1-$D130)*1000*$CC130","v":0},{"$f":"SUMPRODUCT(CO130:CR130,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV130*Energia!K130*1000*CW130","v":0},null,{"$f":"$CV130*Energia!Y130*1000*CW130","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB130*Energia!Y130*(1-$D130)*1000*CW130","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG130*Energia!U130*(1-$D130)*1000*$CW130","v":0},{"$f":"$DG130*Energia!V130*(1-$D130)*1000*$CW130","v":0},{"$f":"$DG130*Energia!W130*(1-$D130)*1000*$CW130","v":0},{"$f":"$DG130*Energia!X130*(1-$D130)*1000*$CW130","v":0},{"$f":"SUMPRODUCT(DI130:DL130,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP130*Energia!G130*1000/2*DQ130","v":0},null,{"$f":"$DP130*Energia!U130*1000/2*DQ130","v":0},1,1.50652209665633E-3,null,{"$f":"$DV130*Energia!U130*(1-$D130)*1000/2*DQ130","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA130*Energia!U130*(1-$D130)*1000/2*$DQ130","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK130&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ130*Energia!K130*1000*EL130","v":0},null,{"$f":"$EJ130*Energia!Y130*1000*EL130","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ130*Energia!Y130*1000*ES130*EL130","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV130*Energia!Y130*(1-$D130)*1000*EL130","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA130*Energia!U130*(1-$D130)*1000*$EL130","v":0},{"$f":"$FA130*Energia!V130*(1-$D130)*1000*$EL130","v":0},{"$f":"$FA130*Energia!W130*(1-$D130)*1000*$EL130","v":0},{"$f":"$FA130*Energia!X130*(1-$D130)*1000*$EL130","v":0},{"$f":"SUMPRODUCT(FC130:FF130,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL130&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ130*Energia!K130*1000*FM130","v":0},{"$f":"$FK130*Potencia!K130*12*1000*$FM130","v":0},null,{"$f":"$FJ130*Energia!Y130*1000*FM130","v":0},1,0,null,{"$f":"$FS130*Energia!Y130*(1-$D130)*1000*FM130","v":0},{"$f":"$FK130*Potencia!K130*(1-$D130)*12*1000*$FM130","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY130*Energia!U130*(1-$D130)*1000*$FM130","v":0},{"$f":"$FY130*Energia!V130*(1-$D130)*1000*$FM130","v":0},{"$f":"$FY130*Energia!W130*(1-$D130)*1000*$FM130","v":0},{"$f":"$FY130*Energia!X130*(1-$D130)*1000*$FM130","v":0},{"$f":"SUMPRODUCT(GB130:GE130,Params!$B$19:$E$19)","v":0},{"$f":"$FZ130*Potencia!G130*(1-$D130)*12*1000*$FM130","v":0},{"$f":"$FZ130*Potencia!H130*(1-$D130)*12*1000*$FM130","v":0},{"$f":"$FZ130*Potencia!I130*(1-$D130)*12*1000*$FM130","v":0},{"$f":"$FZ130*Potencia!J130*(1-$D130)*12*1000*$FM130","v":0},{"$f":"SUMPRODUCT(GG130:GJ130,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP130*Energia!G130*1000/2*GQ130","v":0},null,{"$f":"$GP130*Energia!U130*1000/2*GQ130","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV130*Energia!U130*(1-$D130)*1000/2*GQ130","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA130*Energia!U130*(1-$D130)*1000/2*$GQ130","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL130&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ130*Energia!G130*1000/2*HM130","v":0},{"$f":"$HK130*Potencia!G130*12*1000/2*$HM130","v":0},null,{"$f":"$HJ130*Energia!U130*1000/2*HM130","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS130*Energia!U130*(1-$D130)*1000/2*HM130","v":0},{"$f":"$HK130*Potencia!G130*(1-$D130)*12*1000/2*$HM130","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY130*Energia!U130*(1-$D130)*1000/2*$HM130","v":0},null,null,null,null,{"$f":"$HZ130*Potencia!G130*(1-$D130)*12*1000/2*$HM130","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO130&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN130*Energia!G130*1000/2*IP130","v":0},null,{"$f":"$IN130*Energia!U130*1000/2*IP130","v":0},1,8.5394205433827558E-2,null,{"$f":"IW129","v":1.1576250000000001},{"$f":"$IU130*Energia!U130*1000/2*IW130*$IP130","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ130*Energia!U130*(1-$D130)*1000/2*IP130","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE130*Energia!U130*(1-$D130)*1000/2*$IP130","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A130,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP130&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN130*Energia!G130*1000/2*JQ130","v":0},{"$f":"$JO130*Potencia!G130*12*1000/2*$JQ130","v":0},null,{"$f":"$JN130*Energia!U130*1000/2*JQ130","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW130*Energia!U130*1000/2*IF(JZ130<>0,JZ130,IF(JY130<>0,JY130*KD130,1))*JQ130","v":0},{"$f":"$JO130*Potencia!G130*12*1000/2*IF(JZ130=0,1,JZ130)*JQ130","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH130*Energia!$U130*1000/2*JQ130","v":0},{"$f":"$KI130*Potencia!$G130*12*1000/2*JQ130","v":0},null,{"$f":"$KH130*Energia!U130*(1-$D130)*1000/2*JQ130","v":0},{"$f":"$KI130*Potencia!G130*(1-$D130)*12*1000/2*$JQ130","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ130*Energia!U130*(1-$D130)*1000/2*$JQ130","v":0},null,null,null,null,{"$f":"$KR130*Potencia!G130*(1-$D130)*12*1000/2*$JQ130","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_5 Jub. 1","Jub. 1",{"$f":"IF(C131=0,0,IF(A131=0,0,INDEX(Params!$B$5:$G$15,MATCH(C131,Params!$A$5:$A$15,0),MATCH(A131,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G131&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E131*Energia!K131*1000*H131","v":0},{"$f":"$F131*Potencia!K131*12*1000*$I131","v":0},null,{"$f":"$E131*Energia!Y131*1000*H131","v":0},1,0,null,{"$f":"$O131*Energia!Y131*(1-$D131)*1000*H131","v":0},{"$f":"$F131*Potencia!K131*(1-$D131)*12*1000*$I131","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U131*Energia!U131*(1-$D131)*1000*$H131","v":0},{"$f":"$U131*Energia!V131*(1-$D131)*1000*$H131","v":0},{"$f":"$U131*Energia!W131*(1-$D131)*1000*$H131","v":0},{"$f":"$U131*Energia!X131*(1-$D131)*1000*$H131","v":0},{"$f":"SUMPRODUCT(X131:AA131,Params!$B$19:$E$19)","v":0},{"$f":"$V131*Potencia!G131*(1-$D131)*12*1000*$I131","v":0},{"$f":"$V131*Potencia!H131*(1-$D131)*12*1000*$I131","v":0},{"$f":"$V131*Potencia!I131*(1-$D131)*12*1000*$I131","v":0},{"$f":"$V131*Potencia!J131*(1-$D131)*12*1000*$I131","v":0},{"$f":"SUMPRODUCT(AC131:AF131,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK131*Energia!K131*1000*AM131","v":0},{"$f":"$AL131*Clientes!K131*12","v":0},null,{"$f":"$AK131*Energia!Y131*1000*AM131","v":0},1,0,null,{"$f":"$AS131*Energia!Y131*(1-$D131)*1000*AM131","v":0},{"$f":"$AL131*Clientes!K131*(1-$D131)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY131*Energia!U131*(1-$D131)*1000*$AM131","v":0},{"$f":"$AY131*Energia!V131*(1-$D131)*1000*$AM131","v":0},{"$f":"$AY131*Energia!W131*(1-$D131)*1000*$AM131","v":0},{"$f":"$AY131*Energia!X131*(1-$D131)*1000*$AM131","v":0},{"$f":"SUMPRODUCT(BB131:BE131,Params!$B$19:$E$19)","v":0},{"$f":"$AZ131*Clientes!G131*(1-$D131)*12","v":0},{"$f":"$AZ131*Clientes!H131*(1-$D131)*12","v":0},{"$f":"$AZ131*Clientes!I131*(1-$D131)*12","v":0},{"$f":"$AZ131*Clientes!J131*(1-$D131)*12","v":0},{"$f":"SUMPRODUCT(BG131:BJ131,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO131*Clientes!Q131","v":0},null,71.849999999999994,null,{"$f":"$BS131*Clientes!M131","v":0},{"$f":"$BS131*Clientes!N131","v":0},{"$f":"$BS131*Clientes!O131","v":0},{"$f":"$BS131*Clientes!P131","v":0},{"$f":"SUMPRODUCT(BU131:BX131,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB131*Energia!K131*1000*CC131","v":0},null,{"$f":"$CB131*Energia!Y131*1000*CC131","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH131*Energia!Y131*(1-$D131)*1000*CC131","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM131*Energia!U131*(1-$D131)*1000*$CC131","v":0},{"$f":"$CM131*Energia!V131*(1-$D131)*1000*$CC131","v":0},{"$f":"$CM131*Energia!W131*(1-$D131)*1000*$CC131","v":0},{"$f":"$CM131*Energia!X131*(1-$D131)*1000*$CC131","v":0},{"$f":"SUMPRODUCT(CO131:CR131,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV131*Energia!K131*1000*CW131","v":0},null,{"$f":"$CV131*Energia!Y131*1000*CW131","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB131*Energia!Y131*(1-$D131)*1000*CW131","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG131*Energia!U131*(1-$D131)*1000*$CW131","v":0},{"$f":"$DG131*Energia!V131*(1-$D131)*1000*$CW131","v":0},{"$f":"$DG131*Energia!W131*(1-$D131)*1000*$CW131","v":0},{"$f":"$DG131*Energia!X131*(1-$D131)*1000*$CW131","v":0},{"$f":"SUMPRODUCT(DI131:DL131,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP131*Energia!G131*1000/2*DQ131","v":0},null,{"$f":"$DP131*Energia!U131*1000/2*DQ131","v":0},1,1.50652209665633E-3,null,{"$f":"$DV131*Energia!U131*(1-$D131)*1000/2*DQ131","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA131*Energia!U131*(1-$D131)*1000/2*$DQ131","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK131&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ131*Energia!K131*1000*EL131","v":0},null,{"$f":"$EJ131*Energia!Y131*1000*EL131","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ131*Energia!Y131*1000*ES131*EL131","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV131*Energia!Y131*(1-$D131)*1000*EL131","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA131*Energia!U131*(1-$D131)*1000*$EL131","v":0},{"$f":"$FA131*Energia!V131*(1-$D131)*1000*$EL131","v":0},{"$f":"$FA131*Energia!W131*(1-$D131)*1000*$EL131","v":0},{"$f":"$FA131*Energia!X131*(1-$D131)*1000*$EL131","v":0},{"$f":"SUMPRODUCT(FC131:FF131,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL131&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ131*Energia!K131*1000*FM131","v":0},{"$f":"$FK131*Potencia!K131*12*1000*$FM131","v":0},null,{"$f":"$FJ131*Energia!Y131*1000*FM131","v":0},1,0,null,{"$f":"$FS131*Energia!Y131*(1-$D131)*1000*FM131","v":0},{"$f":"$FK131*Potencia!K131*(1-$D131)*12*1000*$FM131","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY131*Energia!U131*(1-$D131)*1000*$FM131","v":0},{"$f":"$FY131*Energia!V131*(1-$D131)*1000*$FM131","v":0},{"$f":"$FY131*Energia!W131*(1-$D131)*1000*$FM131","v":0},{"$f":"$FY131*Energia!X131*(1-$D131)*1000*$FM131","v":0},{"$f":"SUMPRODUCT(GB131:GE131,Params!$B$19:$E$19)","v":0},{"$f":"$FZ131*Potencia!G131*(1-$D131)*12*1000*$FM131","v":0},{"$f":"$FZ131*Potencia!H131*(1-$D131)*12*1000*$FM131","v":0},{"$f":"$FZ131*Potencia!I131*(1-$D131)*12*1000*$FM131","v":0},{"$f":"$FZ131*Potencia!J131*(1-$D131)*12*1000*$FM131","v":0},{"$f":"SUMPRODUCT(GG131:GJ131,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP131*Energia!G131*1000/2*GQ131","v":0},null,{"$f":"$GP131*Energia!U131*1000/2*GQ131","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV131*Energia!U131*(1-$D131)*1000/2*GQ131","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA131*Energia!U131*(1-$D131)*1000/2*$GQ131","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL131&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ131*Energia!G131*1000/2*HM131","v":0},{"$f":"$HK131*Potencia!G131*12*1000/2*$HM131","v":0},null,{"$f":"$HJ131*Energia!U131*1000/2*HM131","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS131*Energia!U131*(1-$D131)*1000/2*HM131","v":0},{"$f":"$HK131*Potencia!G131*(1-$D131)*12*1000/2*$HM131","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY131*Energia!U131*(1-$D131)*1000/2*$HM131","v":0},null,null,null,null,{"$f":"$HZ131*Potencia!G131*(1-$D131)*12*1000/2*$HM131","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO131&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN131*Energia!G131*1000/2*IP131","v":0},null,{"$f":"$IN131*Energia!U131*1000/2*IP131","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU131*Energia!U131*1000/2*IW131*$IP131","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ131*Energia!U131*(1-$D131)*1000/2*IP131","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE131*Energia!U131*(1-$D131)*1000/2*$IP131","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A131,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP131&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN131*Energia!G131*1000/2*JQ131","v":0},{"$f":"$JO131*Potencia!G131*12*1000/2*$JQ131","v":0},null,{"$f":"$JN131*Energia!U131*1000/2*JQ131","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW131*Energia!U131*1000/2*IF(JZ131<>0,JZ131,IF(JY131<>0,JY131*KD131,1))*JQ131","v":0},{"$f":"$JO131*Potencia!G131*12*1000/2*IF(JZ131=0,1,JZ131)*JQ131","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH131*Energia!$U131*1000/2*JQ131","v":0},{"$f":"$KI131*Potencia!$G131*12*1000/2*JQ131","v":0},null,{"$f":"$KH131*Energia!U131*(1-$D131)*1000/2*JQ131","v":0},{"$f":"$KI131*Potencia!G131*(1-$D131)*12*1000/2*$JQ131","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ131*Energia!U131*(1-$D131)*1000/2*$JQ131","v":0},null,null,null,null,{"$f":"$KR131*Potencia!G131*(1-$D131)*12*1000/2*$JQ131","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_5 Jub. 2","Jub. 2",{"$f":"IF(C132=0,0,IF(A132=0,0,INDEX(Params!$B$5:$G$15,MATCH(C132,Params!$A$5:$A$15,0),MATCH(A132,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G132&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E132*Energia!K132*1000*H132","v":0},{"$f":"$F132*Potencia!K132*12*1000*$I132","v":0},null,{"$f":"$E132*Energia!Y132*1000*H132","v":0},1,0,null,{"$f":"$O132*Energia!Y132*(1-$D132)*1000*H132","v":0},{"$f":"$F132*Potencia!K132*(1-$D132)*12*1000*$I132","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U132*Energia!U132*(1-$D132)*1000*$H132","v":0},{"$f":"$U132*Energia!V132*(1-$D132)*1000*$H132","v":0},{"$f":"$U132*Energia!W132*(1-$D132)*1000*$H132","v":0},{"$f":"$U132*Energia!X132*(1-$D132)*1000*$H132","v":0},{"$f":"SUMPRODUCT(X132:AA132,Params!$B$19:$E$19)","v":0},{"$f":"$V132*Potencia!G132*(1-$D132)*12*1000*$I132","v":0},{"$f":"$V132*Potencia!H132*(1-$D132)*12*1000*$I132","v":0},{"$f":"$V132*Potencia!I132*(1-$D132)*12*1000*$I132","v":0},{"$f":"$V132*Potencia!J132*(1-$D132)*12*1000*$I132","v":0},{"$f":"SUMPRODUCT(AC132:AF132,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK132*Energia!K132*1000*AM132","v":0},{"$f":"$AL132*Clientes!K132*12","v":0},null,{"$f":"$AK132*Energia!Y132*1000*AM132","v":0},1,0,null,{"$f":"$AS132*Energia!Y132*(1-$D132)*1000*AM132","v":0},{"$f":"$AL132*Clientes!K132*(1-$D132)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY132*Energia!U132*(1-$D132)*1000*$AM132","v":0},{"$f":"$AY132*Energia!V132*(1-$D132)*1000*$AM132","v":0},{"$f":"$AY132*Energia!W132*(1-$D132)*1000*$AM132","v":0},{"$f":"$AY132*Energia!X132*(1-$D132)*1000*$AM132","v":0},{"$f":"SUMPRODUCT(BB132:BE132,Params!$B$19:$E$19)","v":0},{"$f":"$AZ132*Clientes!G132*(1-$D132)*12","v":0},{"$f":"$AZ132*Clientes!H132*(1-$D132)*12","v":0},{"$f":"$AZ132*Clientes!I132*(1-$D132)*12","v":0},{"$f":"$AZ132*Clientes!J132*(1-$D132)*12","v":0},{"$f":"SUMPRODUCT(BG132:BJ132,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO132*Clientes!Q132","v":0},null,71.849999999999994,null,{"$f":"$BS132*Clientes!M132","v":0},{"$f":"$BS132*Clientes!N132","v":0},{"$f":"$BS132*Clientes!O132","v":0},{"$f":"$BS132*Clientes!P132","v":0},{"$f":"SUMPRODUCT(BU132:BX132,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB132*Energia!K132*1000*CC132","v":0},null,{"$f":"$CB132*Energia!Y132*1000*CC132","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH132*Energia!Y132*(1-$D132)*1000*CC132","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM132*Energia!U132*(1-$D132)*1000*$CC132","v":0},{"$f":"$CM132*Energia!V132*(1-$D132)*1000*$CC132","v":0},{"$f":"$CM132*Energia!W132*(1-$D132)*1000*$CC132","v":0},{"$f":"$CM132*Energia!X132*(1-$D132)*1000*$CC132","v":0},{"$f":"SUMPRODUCT(CO132:CR132,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV132*Energia!K132*1000*CW132","v":0},null,{"$f":"$CV132*Energia!Y132*1000*CW132","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB132*Energia!Y132*(1-$D132)*1000*CW132","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG132*Energia!U132*(1-$D132)*1000*$CW132","v":0},{"$f":"$DG132*Energia!V132*(1-$D132)*1000*$CW132","v":0},{"$f":"$DG132*Energia!W132*(1-$D132)*1000*$CW132","v":0},{"$f":"$DG132*Energia!X132*(1-$D132)*1000*$CW132","v":0},{"$f":"SUMPRODUCT(DI132:DL132,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP132*Energia!G132*1000/2*DQ132","v":0},null,{"$f":"$DP132*Energia!U132*1000/2*DQ132","v":0},1,1.50652209665633E-3,null,{"$f":"$DV132*Energia!U132*(1-$D132)*1000/2*DQ132","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA132*Energia!U132*(1-$D132)*1000/2*$DQ132","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK132&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ132*Energia!K132*1000*EL132","v":0},null,{"$f":"$EJ132*Energia!Y132*1000*EL132","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ132*Energia!Y132*1000*ES132*EL132","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV132*Energia!Y132*(1-$D132)*1000*EL132","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA132*Energia!U132*(1-$D132)*1000*$EL132","v":0},{"$f":"$FA132*Energia!V132*(1-$D132)*1000*$EL132","v":0},{"$f":"$FA132*Energia!W132*(1-$D132)*1000*$EL132","v":0},{"$f":"$FA132*Energia!X132*(1-$D132)*1000*$EL132","v":0},{"$f":"SUMPRODUCT(FC132:FF132,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL132&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ132*Energia!K132*1000*FM132","v":0},{"$f":"$FK132*Potencia!K132*12*1000*$FM132","v":0},null,{"$f":"$FJ132*Energia!Y132*1000*FM132","v":0},1,0,null,{"$f":"$FS132*Energia!Y132*(1-$D132)*1000*FM132","v":0},{"$f":"$FK132*Potencia!K132*(1-$D132)*12*1000*$FM132","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY132*Energia!U132*(1-$D132)*1000*$FM132","v":0},{"$f":"$FY132*Energia!V132*(1-$D132)*1000*$FM132","v":0},{"$f":"$FY132*Energia!W132*(1-$D132)*1000*$FM132","v":0},{"$f":"$FY132*Energia!X132*(1-$D132)*1000*$FM132","v":0},{"$f":"SUMPRODUCT(GB132:GE132,Params!$B$19:$E$19)","v":0},{"$f":"$FZ132*Potencia!G132*(1-$D132)*12*1000*$FM132","v":0},{"$f":"$FZ132*Potencia!H132*(1-$D132)*12*1000*$FM132","v":0},{"$f":"$FZ132*Potencia!I132*(1-$D132)*12*1000*$FM132","v":0},{"$f":"$FZ132*Potencia!J132*(1-$D132)*12*1000*$FM132","v":0},{"$f":"SUMPRODUCT(GG132:GJ132,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP132*Energia!G132*1000/2*GQ132","v":0},null,{"$f":"$GP132*Energia!U132*1000/2*GQ132","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV132*Energia!U132*(1-$D132)*1000/2*GQ132","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA132*Energia!U132*(1-$D132)*1000/2*$GQ132","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL132&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ132*Energia!G132*1000/2*HM132","v":0},{"$f":"$HK132*Potencia!G132*12*1000/2*$HM132","v":0},null,{"$f":"$HJ132*Energia!U132*1000/2*HM132","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS132*Energia!U132*(1-$D132)*1000/2*HM132","v":0},{"$f":"$HK132*Potencia!G132*(1-$D132)*12*1000/2*$HM132","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY132*Energia!U132*(1-$D132)*1000/2*$HM132","v":0},null,null,null,null,{"$f":"$HZ132*Potencia!G132*(1-$D132)*12*1000/2*$HM132","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO132&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN132*Energia!G132*1000/2*IP132","v":0},null,{"$f":"$IN132*Energia!U132*1000/2*IP132","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU132*Energia!U132*1000/2*IW132*$IP132","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ132*Energia!U132*(1-$D132)*1000/2*IP132","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE132*Energia!U132*(1-$D132)*1000/2*$IP132","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A132,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP132&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN132*Energia!G132*1000/2*JQ132","v":0},{"$f":"$JO132*Potencia!G132*12*1000/2*$JQ132","v":0},null,{"$f":"$JN132*Energia!U132*1000/2*JQ132","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW132*Energia!U132*1000/2*IF(JZ132<>0,JZ132,IF(JY132<>0,JY132*KD132,1))*JQ132","v":0},{"$f":"$JO132*Potencia!G132*12*1000/2*IF(JZ132=0,1,JZ132)*JQ132","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH132*Energia!$U132*1000/2*JQ132","v":0},{"$f":"$KI132*Potencia!$G132*12*1000/2*JQ132","v":0},null,{"$f":"$KH132*Energia!U132*(1-$D132)*1000/2*JQ132","v":0},{"$f":"$KI132*Potencia!G132*(1-$D132)*12*1000/2*$JQ132","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ132*Energia!U132*(1-$D132)*1000/2*$JQ132","v":0},null,null,null,null,{"$f":"$KR132*Potencia!G132*(1-$D132)*12*1000/2*$JQ132","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_5 Político","Part Político",{"$f":"IF(C133=0,0,IF(A133=0,0,INDEX(Params!$B$5:$G$15,MATCH(C133,Params!$A$5:$A$15,0),MATCH(A133,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G133&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E133*Energia!K133*1000*H133","v":0},{"$f":"$F133*Potencia!K133*12*1000*$I133","v":0},null,{"$f":"$E133*Energia!Y133*1000*H133","v":0},1,0,null,{"$f":"$O133*Energia!Y133*(1-$D133)*1000*H133","v":0},{"$f":"$F133*Potencia!K133*(1-$D133)*12*1000*$I133","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U133*Energia!U133*(1-$D133)*1000*$H133","v":0},{"$f":"$U133*Energia!V133*(1-$D133)*1000*$H133","v":0},{"$f":"$U133*Energia!W133*(1-$D133)*1000*$H133","v":0},{"$f":"$U133*Energia!X133*(1-$D133)*1000*$H133","v":0},{"$f":"SUMPRODUCT(X133:AA133,Params!$B$19:$E$19)","v":0},{"$f":"$V133*Potencia!G133*(1-$D133)*12*1000*$I133","v":0},{"$f":"$V133*Potencia!H133*(1-$D133)*12*1000*$I133","v":0},{"$f":"$V133*Potencia!I133*(1-$D133)*12*1000*$I133","v":0},{"$f":"$V133*Potencia!J133*(1-$D133)*12*1000*$I133","v":0},{"$f":"SUMPRODUCT(AC133:AF133,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK133*Energia!K133*1000*AM133","v":0},{"$f":"$AL133*Clientes!K133*12","v":0},null,{"$f":"$AK133*Energia!Y133*1000*AM133","v":0},1,0,null,{"$f":"$AS133*Energia!Y133*(1-$D133)*1000*AM133","v":0},{"$f":"$AL133*Clientes!K133*(1-$D133)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY133*Energia!U133*(1-$D133)*1000*$AM133","v":0},{"$f":"$AY133*Energia!V133*(1-$D133)*1000*$AM133","v":0},{"$f":"$AY133*Energia!W133*(1-$D133)*1000*$AM133","v":0},{"$f":"$AY133*Energia!X133*(1-$D133)*1000*$AM133","v":0},{"$f":"SUMPRODUCT(BB133:BE133,Params!$B$19:$E$19)","v":0},{"$f":"$AZ133*Clientes!G133*(1-$D133)*12","v":0},{"$f":"$AZ133*Clientes!H133*(1-$D133)*12","v":0},{"$f":"$AZ133*Clientes!I133*(1-$D133)*12","v":0},{"$f":"$AZ133*Clientes!J133*(1-$D133)*12","v":0},{"$f":"SUMPRODUCT(BG133:BJ133,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO133*Clientes!Q133","v":0},null,71.849999999999994,null,{"$f":"$BS133*Clientes!M133","v":0},{"$f":"$BS133*Clientes!N133","v":0},{"$f":"$BS133*Clientes!O133","v":0},{"$f":"$BS133*Clientes!P133","v":0},{"$f":"SUMPRODUCT(BU133:BX133,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB133*Energia!K133*1000*CC133","v":0},null,{"$f":"$CB133*Energia!Y133*1000*CC133","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH133*Energia!Y133*(1-$D133)*1000*CC133","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM133*Energia!U133*(1-$D133)*1000*$CC133","v":0},{"$f":"$CM133*Energia!V133*(1-$D133)*1000*$CC133","v":0},{"$f":"$CM133*Energia!W133*(1-$D133)*1000*$CC133","v":0},{"$f":"$CM133*Energia!X133*(1-$D133)*1000*$CC133","v":0},{"$f":"SUMPRODUCT(CO133:CR133,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV133*Energia!K133*1000*CW133","v":0},null,{"$f":"$CV133*Energia!Y133*1000*CW133","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB133*Energia!Y133*(1-$D133)*1000*CW133","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG133*Energia!U133*(1-$D133)*1000*$CW133","v":0},{"$f":"$DG133*Energia!V133*(1-$D133)*1000*$CW133","v":0},{"$f":"$DG133*Energia!W133*(1-$D133)*1000*$CW133","v":0},{"$f":"$DG133*Energia!X133*(1-$D133)*1000*$CW133","v":0},{"$f":"SUMPRODUCT(DI133:DL133,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP133*Energia!G133*1000/2*DQ133","v":0},null,{"$f":"$DP133*Energia!U133*1000/2*DQ133","v":0},1,1.50652209665633E-3,null,{"$f":"$DV133*Energia!U133*(1-$D133)*1000/2*DQ133","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA133*Energia!U133*(1-$D133)*1000/2*$DQ133","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK133&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ133*Energia!K133*1000*EL133","v":0},null,{"$f":"$EJ133*Energia!Y133*1000*EL133","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ133*Energia!Y133*1000*ES133*EL133","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV133*Energia!Y133*(1-$D133)*1000*EL133","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA133*Energia!U133*(1-$D133)*1000*$EL133","v":0},{"$f":"$FA133*Energia!V133*(1-$D133)*1000*$EL133","v":0},{"$f":"$FA133*Energia!W133*(1-$D133)*1000*$EL133","v":0},{"$f":"$FA133*Energia!X133*(1-$D133)*1000*$EL133","v":0},{"$f":"SUMPRODUCT(FC133:FF133,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL133&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ133*Energia!K133*1000*FM133","v":0},{"$f":"$FK133*Potencia!K133*12*1000*$FM133","v":0},null,{"$f":"$FJ133*Energia!Y133*1000*FM133","v":0},1,0,null,{"$f":"$FS133*Energia!Y133*(1-$D133)*1000*FM133","v":0},{"$f":"$FK133*Potencia!K133*(1-$D133)*12*1000*$FM133","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY133*Energia!U133*(1-$D133)*1000*$FM133","v":0},{"$f":"$FY133*Energia!V133*(1-$D133)*1000*$FM133","v":0},{"$f":"$FY133*Energia!W133*(1-$D133)*1000*$FM133","v":0},{"$f":"$FY133*Energia!X133*(1-$D133)*1000*$FM133","v":0},{"$f":"SUMPRODUCT(GB133:GE133,Params!$B$19:$E$19)","v":0},{"$f":"$FZ133*Potencia!G133*(1-$D133)*12*1000*$FM133","v":0},{"$f":"$FZ133*Potencia!H133*(1-$D133)*12*1000*$FM133","v":0},{"$f":"$FZ133*Potencia!I133*(1-$D133)*12*1000*$FM133","v":0},{"$f":"$FZ133*Potencia!J133*(1-$D133)*12*1000*$FM133","v":0},{"$f":"SUMPRODUCT(GG133:GJ133,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP133*Energia!G133*1000/2*GQ133","v":0},null,{"$f":"$GP133*Energia!U133*1000/2*GQ133","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV133*Energia!U133*(1-$D133)*1000/2*GQ133","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA133*Energia!U133*(1-$D133)*1000/2*$GQ133","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL133&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ133*Energia!G133*1000/2*HM133","v":0},{"$f":"$HK133*Potencia!G133*12*1000/2*$HM133","v":0},null,{"$f":"$HJ133*Energia!U133*1000/2*HM133","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS133*Energia!U133*(1-$D133)*1000/2*HM133","v":0},{"$f":"$HK133*Potencia!G133*(1-$D133)*12*1000/2*$HM133","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY133*Energia!U133*(1-$D133)*1000/2*$HM133","v":0},null,null,null,null,{"$f":"$HZ133*Potencia!G133*(1-$D133)*12*1000/2*$HM133","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO133&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN133*Energia!G133*1000/2*IP133","v":0},null,{"$f":"$IN133*Energia!U133*1000/2*IP133","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU133*Energia!U133*1000/2*IW133*$IP133","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ133*Energia!U133*(1-$D133)*1000/2*IP133","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE133*Energia!U133*(1-$D133)*1000/2*$IP133","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A133,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP133&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN133*Energia!G133*1000/2*JQ133","v":0},{"$f":"$JO133*Potencia!G133*12*1000/2*$JQ133","v":0},null,{"$f":"$JN133*Energia!U133*1000/2*JQ133","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW133*Energia!U133*1000/2*IF(JZ133<>0,JZ133,IF(JY133<>0,JY133*KD133,1))*JQ133","v":0},{"$f":"$JO133*Potencia!G133*12*1000/2*IF(JZ133=0,1,JZ133)*JQ133","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH133*Energia!$U133*1000/2*JQ133","v":0},{"$f":"$KI133*Potencia!$G133*12*1000/2*JQ133","v":0},null,{"$f":"$KH133*Energia!U133*(1-$D133)*1000/2*JQ133","v":0},{"$f":"$KI133*Potencia!G133*(1-$D133)*12*1000/2*$JQ133","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ133*Energia!U133*(1-$D133)*1000/2*$JQ133","v":0},null,null,null,null,{"$f":"$KR133*Potencia!G133*(1-$D133)*12*1000/2*$JQ133","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_5 Discap.","Discapacitados",{"$f":"IF(C134=0,0,IF(A134=0,0,INDEX(Params!$B$5:$G$15,MATCH(C134,Params!$A$5:$A$15,0),MATCH(A134,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G134&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E134*Energia!K134*1000*H134","v":0},{"$f":"$F134*Potencia!K134*12*1000*$I134","v":0},null,{"$f":"$E134*Energia!Y134*1000*H134","v":0},1,0,null,{"$f":"$O134*Energia!Y134*(1-$D134)*1000*H134","v":0},{"$f":"$F134*Potencia!K134*(1-$D134)*12*1000*$I134","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U134*Energia!U134*(1-$D134)*1000*$H134","v":0},{"$f":"$U134*Energia!V134*(1-$D134)*1000*$H134","v":0},{"$f":"$U134*Energia!W134*(1-$D134)*1000*$H134","v":0},{"$f":"$U134*Energia!X134*(1-$D134)*1000*$H134","v":0},{"$f":"SUMPRODUCT(X134:AA134,Params!$B$19:$E$19)","v":0},{"$f":"$V134*Potencia!G134*(1-$D134)*12*1000*$I134","v":0},{"$f":"$V134*Potencia!H134*(1-$D134)*12*1000*$I134","v":0},{"$f":"$V134*Potencia!I134*(1-$D134)*12*1000*$I134","v":0},{"$f":"$V134*Potencia!J134*(1-$D134)*12*1000*$I134","v":0},{"$f":"SUMPRODUCT(AC134:AF134,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK134*Energia!K134*1000*AM134","v":0},{"$f":"$AL134*Clientes!K134*12","v":0},null,{"$f":"$AK134*Energia!Y134*1000*AM134","v":0},1,0,null,{"$f":"$AS134*Energia!Y134*(1-$D134)*1000*AM134","v":0},{"$f":"$AL134*Clientes!K134*(1-$D134)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY134*Energia!U134*(1-$D134)*1000*$AM134","v":0},{"$f":"$AY134*Energia!V134*(1-$D134)*1000*$AM134","v":0},{"$f":"$AY134*Energia!W134*(1-$D134)*1000*$AM134","v":0},{"$f":"$AY134*Energia!X134*(1-$D134)*1000*$AM134","v":0},{"$f":"SUMPRODUCT(BB134:BE134,Params!$B$19:$E$19)","v":0},{"$f":"$AZ134*Clientes!G134*(1-$D134)*12","v":0},{"$f":"$AZ134*Clientes!H134*(1-$D134)*12","v":0},{"$f":"$AZ134*Clientes!I134*(1-$D134)*12","v":0},{"$f":"$AZ134*Clientes!J134*(1-$D134)*12","v":0},{"$f":"SUMPRODUCT(BG134:BJ134,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO134*Clientes!Q134","v":0},null,71.849999999999994,null,{"$f":"$BS134*Clientes!M134","v":0},{"$f":"$BS134*Clientes!N134","v":0},{"$f":"$BS134*Clientes!O134","v":0},{"$f":"$BS134*Clientes!P134","v":0},{"$f":"SUMPRODUCT(BU134:BX134,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB134*Energia!K134*1000*CC134","v":0},null,{"$f":"$CB134*Energia!Y134*1000*CC134","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH134*Energia!Y134*(1-$D134)*1000*CC134","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM134*Energia!U134*(1-$D134)*1000*$CC134","v":0},{"$f":"$CM134*Energia!V134*(1-$D134)*1000*$CC134","v":0},{"$f":"$CM134*Energia!W134*(1-$D134)*1000*$CC134","v":0},{"$f":"$CM134*Energia!X134*(1-$D134)*1000*$CC134","v":0},{"$f":"SUMPRODUCT(CO134:CR134,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV134*Energia!K134*1000*CW134","v":0},null,{"$f":"$CV134*Energia!Y134*1000*CW134","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB134*Energia!Y134*(1-$D134)*1000*CW134","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG134*Energia!U134*(1-$D134)*1000*$CW134","v":0},{"$f":"$DG134*Energia!V134*(1-$D134)*1000*$CW134","v":0},{"$f":"$DG134*Energia!W134*(1-$D134)*1000*$CW134","v":0},{"$f":"$DG134*Energia!X134*(1-$D134)*1000*$CW134","v":0},{"$f":"SUMPRODUCT(DI134:DL134,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP134*Energia!G134*1000/2*DQ134","v":0},null,{"$f":"$DP134*Energia!U134*1000/2*DQ134","v":0},1,1.50652209665633E-3,null,{"$f":"$DV134*Energia!U134*(1-$D134)*1000/2*DQ134","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA134*Energia!U134*(1-$D134)*1000/2*$DQ134","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK134&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ134*Energia!K134*1000*EL134","v":0},null,{"$f":"$EJ134*Energia!Y134*1000*EL134","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ134*Energia!Y134*1000*ES134*EL134","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV134*Energia!Y134*(1-$D134)*1000*EL134","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA134*Energia!U134*(1-$D134)*1000*$EL134","v":0},{"$f":"$FA134*Energia!V134*(1-$D134)*1000*$EL134","v":0},{"$f":"$FA134*Energia!W134*(1-$D134)*1000*$EL134","v":0},{"$f":"$FA134*Energia!X134*(1-$D134)*1000*$EL134","v":0},{"$f":"SUMPRODUCT(FC134:FF134,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL134&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ134*Energia!K134*1000*FM134","v":0},{"$f":"$FK134*Potencia!K134*12*1000*$FM134","v":0},null,{"$f":"$FJ134*Energia!Y134*1000*FM134","v":0},1,0,null,{"$f":"$FS134*Energia!Y134*(1-$D134)*1000*FM134","v":0},{"$f":"$FK134*Potencia!K134*(1-$D134)*12*1000*$FM134","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY134*Energia!U134*(1-$D134)*1000*$FM134","v":0},{"$f":"$FY134*Energia!V134*(1-$D134)*1000*$FM134","v":0},{"$f":"$FY134*Energia!W134*(1-$D134)*1000*$FM134","v":0},{"$f":"$FY134*Energia!X134*(1-$D134)*1000*$FM134","v":0},{"$f":"SUMPRODUCT(GB134:GE134,Params!$B$19:$E$19)","v":0},{"$f":"$FZ134*Potencia!G134*(1-$D134)*12*1000*$FM134","v":0},{"$f":"$FZ134*Potencia!H134*(1-$D134)*12*1000*$FM134","v":0},{"$f":"$FZ134*Potencia!I134*(1-$D134)*12*1000*$FM134","v":0},{"$f":"$FZ134*Potencia!J134*(1-$D134)*12*1000*$FM134","v":0},{"$f":"SUMPRODUCT(GG134:GJ134,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP134*Energia!G134*1000/2*GQ134","v":0},null,{"$f":"$GP134*Energia!U134*1000/2*GQ134","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV134*Energia!U134*(1-$D134)*1000/2*GQ134","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA134*Energia!U134*(1-$D134)*1000/2*$GQ134","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL134&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ134*Energia!G134*1000/2*HM134","v":0},{"$f":"$HK134*Potencia!G134*12*1000/2*$HM134","v":0},null,{"$f":"$HJ134*Energia!U134*1000/2*HM134","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS134*Energia!U134*(1-$D134)*1000/2*HM134","v":0},{"$f":"$HK134*Potencia!G134*(1-$D134)*12*1000/2*$HM134","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY134*Energia!U134*(1-$D134)*1000/2*$HM134","v":0},null,null,null,null,{"$f":"$HZ134*Potencia!G134*(1-$D134)*12*1000/2*$HM134","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO134&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN134*Energia!G134*1000/2*IP134","v":0},null,{"$f":"$IN134*Energia!U134*1000/2*IP134","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU134*Energia!U134*1000/2*IW134*$IP134","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ134*Energia!U134*(1-$D134)*1000/2*IP134","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE134*Energia!U134*(1-$D134)*1000/2*$IP134","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A134,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP134&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN134*Energia!G134*1000/2*JQ134","v":0},{"$f":"$JO134*Potencia!G134*12*1000/2*$JQ134","v":0},null,{"$f":"$JN134*Energia!U134*1000/2*JQ134","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW134*Energia!U134*1000/2*IF(JZ134<>0,JZ134,IF(JY134<>0,JY134*KD134,1))*JQ134","v":0},{"$f":"$JO134*Potencia!G134*12*1000/2*IF(JZ134=0,1,JZ134)*JQ134","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH134*Energia!$U134*1000/2*JQ134","v":0},{"$f":"$KI134*Potencia!$G134*12*1000/2*JQ134","v":0},null,{"$f":"$KH134*Energia!U134*(1-$D134)*1000/2*JQ134","v":0},{"$f":"$KI134*Potencia!G134*(1-$D134)*12*1000/2*$JQ134","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ134*Energia!U134*(1-$D134)*1000/2*$JQ134","v":0},null,null,null,null,{"$f":"$KR134*Potencia!G134*(1-$D134)*12*1000/2*$JQ134","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_5 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C135=0,0,IF(A135=0,0,INDEX(Params!$B$5:$G$15,MATCH(C135,Params!$A$5:$A$15,0),MATCH(A135,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G135&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E135*Energia!K135*1000*H135","v":0},{"$f":"$F135*Potencia!K135*12*1000*$I135","v":0},null,{"$f":"$E135*Energia!Y135*1000*H135","v":0},1,0,null,{"$f":"$O135*Energia!Y135*(1-$D135)*1000*H135","v":0},{"$f":"$F135*Potencia!K135*(1-$D135)*12*1000*$I135","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U135*Energia!U135*(1-$D135)*1000*$H135","v":0},{"$f":"$U135*Energia!V135*(1-$D135)*1000*$H135","v":0},{"$f":"$U135*Energia!W135*(1-$D135)*1000*$H135","v":0},{"$f":"$U135*Energia!X135*(1-$D135)*1000*$H135","v":0},{"$f":"SUMPRODUCT(X135:AA135,Params!$B$19:$E$19)","v":0},{"$f":"$V135*Potencia!G135*(1-$D135)*12*1000*$I135","v":0},{"$f":"$V135*Potencia!H135*(1-$D135)*12*1000*$I135","v":0},{"$f":"$V135*Potencia!I135*(1-$D135)*12*1000*$I135","v":0},{"$f":"$V135*Potencia!J135*(1-$D135)*12*1000*$I135","v":0},{"$f":"SUMPRODUCT(AC135:AF135,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK135*Energia!K135*1000*AM135","v":0},{"$f":"$AL135*Clientes!K135*12","v":0},null,{"$f":"$AK135*Energia!Y135*1000*AM135","v":0},1,0,null,{"$f":"$AS135*Energia!Y135*(1-$D135)*1000*AM135","v":0},{"$f":"$AL135*Clientes!K135*(1-$D135)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY135*Energia!U135*(1-$D135)*1000*$AM135","v":0},{"$f":"$AY135*Energia!V135*(1-$D135)*1000*$AM135","v":0},{"$f":"$AY135*Energia!W135*(1-$D135)*1000*$AM135","v":0},{"$f":"$AY135*Energia!X135*(1-$D135)*1000*$AM135","v":0},{"$f":"SUMPRODUCT(BB135:BE135,Params!$B$19:$E$19)","v":0},{"$f":"$AZ135*Clientes!G135*(1-$D135)*12","v":0},{"$f":"$AZ135*Clientes!H135*(1-$D135)*12","v":0},{"$f":"$AZ135*Clientes!I135*(1-$D135)*12","v":0},{"$f":"$AZ135*Clientes!J135*(1-$D135)*12","v":0},{"$f":"SUMPRODUCT(BG135:BJ135,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO135*Clientes!Q135","v":0},null,71.849999999999994,null,{"$f":"$BS135*Clientes!M135","v":0},{"$f":"$BS135*Clientes!N135","v":0},{"$f":"$BS135*Clientes!O135","v":0},{"$f":"$BS135*Clientes!P135","v":0},{"$f":"SUMPRODUCT(BU135:BX135,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB135*Energia!K135*1000*CC135","v":0},null,{"$f":"$CB135*Energia!Y135*1000*CC135","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH135*Energia!Y135*(1-$D135)*1000*CC135","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM135*Energia!U135*(1-$D135)*1000*$CC135","v":0},{"$f":"$CM135*Energia!V135*(1-$D135)*1000*$CC135","v":0},{"$f":"$CM135*Energia!W135*(1-$D135)*1000*$CC135","v":0},{"$f":"$CM135*Energia!X135*(1-$D135)*1000*$CC135","v":0},{"$f":"SUMPRODUCT(CO135:CR135,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV135*Energia!K135*1000*CW135","v":0},null,{"$f":"$CV135*Energia!Y135*1000*CW135","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB135*Energia!Y135*(1-$D135)*1000*CW135","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG135*Energia!U135*(1-$D135)*1000*$CW135","v":0},{"$f":"$DG135*Energia!V135*(1-$D135)*1000*$CW135","v":0},{"$f":"$DG135*Energia!W135*(1-$D135)*1000*$CW135","v":0},{"$f":"$DG135*Energia!X135*(1-$D135)*1000*$CW135","v":0},{"$f":"SUMPRODUCT(DI135:DL135,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP135*Energia!G135*1000/2*DQ135","v":0},null,{"$f":"$DP135*Energia!U135*1000/2*DQ135","v":0},1,1.50652209665633E-3,null,{"$f":"$DV135*Energia!U135*(1-$D135)*1000/2*DQ135","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA135*Energia!U135*(1-$D135)*1000/2*$DQ135","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK135&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ135*Energia!K135*1000*EL135","v":0},null,{"$f":"$EJ135*Energia!Y135*1000*EL135","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ135*Energia!Y135*1000*ES135*EL135","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV135*Energia!Y135*(1-$D135)*1000*EL135","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA135*Energia!U135*(1-$D135)*1000*$EL135","v":0},{"$f":"$FA135*Energia!V135*(1-$D135)*1000*$EL135","v":0},{"$f":"$FA135*Energia!W135*(1-$D135)*1000*$EL135","v":0},{"$f":"$FA135*Energia!X135*(1-$D135)*1000*$EL135","v":0},{"$f":"SUMPRODUCT(FC135:FF135,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL135&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ135*Energia!K135*1000*FM135","v":0},{"$f":"$FK135*Potencia!K135*12*1000*$FM135","v":0},null,{"$f":"$FJ135*Energia!Y135*1000*FM135","v":0},1,0,null,{"$f":"$FS135*Energia!Y135*(1-$D135)*1000*FM135","v":0},{"$f":"$FK135*Potencia!K135*(1-$D135)*12*1000*$FM135","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY135*Energia!U135*(1-$D135)*1000*$FM135","v":0},{"$f":"$FY135*Energia!V135*(1-$D135)*1000*$FM135","v":0},{"$f":"$FY135*Energia!W135*(1-$D135)*1000*$FM135","v":0},{"$f":"$FY135*Energia!X135*(1-$D135)*1000*$FM135","v":0},{"$f":"SUMPRODUCT(GB135:GE135,Params!$B$19:$E$19)","v":0},{"$f":"$FZ135*Potencia!G135*(1-$D135)*12*1000*$FM135","v":0},{"$f":"$FZ135*Potencia!H135*(1-$D135)*12*1000*$FM135","v":0},{"$f":"$FZ135*Potencia!I135*(1-$D135)*12*1000*$FM135","v":0},{"$f":"$FZ135*Potencia!J135*(1-$D135)*12*1000*$FM135","v":0},{"$f":"SUMPRODUCT(GG135:GJ135,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP135*Energia!G135*1000/2*GQ135","v":0},null,{"$f":"$GP135*Energia!U135*1000/2*GQ135","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV135*Energia!U135*(1-$D135)*1000/2*GQ135","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA135*Energia!U135*(1-$D135)*1000/2*$GQ135","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL135&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ135*Energia!G135*1000/2*HM135","v":0},{"$f":"$HK135*Potencia!G135*12*1000/2*$HM135","v":0},null,{"$f":"$HJ135*Energia!U135*1000/2*HM135","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS135*Energia!U135*(1-$D135)*1000/2*HM135","v":0},{"$f":"$HK135*Potencia!G135*(1-$D135)*12*1000/2*$HM135","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY135*Energia!U135*(1-$D135)*1000/2*$HM135","v":0},null,null,null,null,{"$f":"$HZ135*Potencia!G135*(1-$D135)*12*1000/2*$HM135","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO135&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN135*Energia!G135*1000/2*IP135","v":0},null,{"$f":"$IN135*Energia!U135*1000/2*IP135","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU135*Energia!U135*1000/2*IW135*$IP135","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ135*Energia!U135*(1-$D135)*1000/2*IP135","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE135*Energia!U135*(1-$D135)*1000/2*$IP135","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A135,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP135&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN135*Energia!G135*1000/2*JQ135","v":0},{"$f":"$JO135*Potencia!G135*12*1000/2*$JQ135","v":0},null,{"$f":"$JN135*Energia!U135*1000/2*JQ135","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW135*Energia!U135*1000/2*IF(JZ135<>0,JZ135,IF(JY135<>0,JY135*KD135,1))*JQ135","v":0},{"$f":"$JO135*Potencia!G135*12*1000/2*IF(JZ135=0,1,JZ135)*JQ135","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH135*Energia!$U135*1000/2*JQ135","v":0},{"$f":"$KI135*Potencia!$G135*12*1000/2*JQ135","v":0},null,{"$f":"$KH135*Energia!U135*(1-$D135)*1000/2*JQ135","v":0},{"$f":"$KI135*Potencia!G135*(1-$D135)*12*1000/2*$JQ135","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ135*Energia!U135*(1-$D135)*1000/2*$JQ135","v":0},null,null,null,null,{"$f":"$KR135*Potencia!G135*(1-$D135)*12*1000/2*$JQ135","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_5 Cruz Roja","Cruz Roja",{"$f":"IF(C136=0,0,IF(A136=0,0,INDEX(Params!$B$5:$G$15,MATCH(C136,Params!$A$5:$A$15,0),MATCH(A136,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G136&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E136*Energia!K136*1000*H136","v":0},{"$f":"$F136*Potencia!K136*12*1000*$I136","v":0},null,{"$f":"$E136*Energia!Y136*1000*H136","v":0},1,0,null,{"$f":"$O136*Energia!Y136*(1-$D136)*1000*H136","v":0},{"$f":"$F136*Potencia!K136*(1-$D136)*12*1000*$I136","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U136*Energia!U136*(1-$D136)*1000*$H136","v":0},{"$f":"$U136*Energia!V136*(1-$D136)*1000*$H136","v":0},{"$f":"$U136*Energia!W136*(1-$D136)*1000*$H136","v":0},{"$f":"$U136*Energia!X136*(1-$D136)*1000*$H136","v":0},{"$f":"SUMPRODUCT(X136:AA136,Params!$B$19:$E$19)","v":0},{"$f":"$V136*Potencia!G136*(1-$D136)*12*1000*$I136","v":0},{"$f":"$V136*Potencia!H136*(1-$D136)*12*1000*$I136","v":0},{"$f":"$V136*Potencia!I136*(1-$D136)*12*1000*$I136","v":0},{"$f":"$V136*Potencia!J136*(1-$D136)*12*1000*$I136","v":0},{"$f":"SUMPRODUCT(AC136:AF136,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK136*Energia!K136*1000*AM136","v":0},{"$f":"$AL136*Clientes!K136*12","v":0},null,{"$f":"$AK136*Energia!Y136*1000*AM136","v":0},1,0,null,{"$f":"$AS136*Energia!Y136*(1-$D136)*1000*AM136","v":0},{"$f":"$AL136*Clientes!K136*(1-$D136)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY136*Energia!U136*(1-$D136)*1000*$AM136","v":0},{"$f":"$AY136*Energia!V136*(1-$D136)*1000*$AM136","v":0},{"$f":"$AY136*Energia!W136*(1-$D136)*1000*$AM136","v":0},{"$f":"$AY136*Energia!X136*(1-$D136)*1000*$AM136","v":0},{"$f":"SUMPRODUCT(BB136:BE136,Params!$B$19:$E$19)","v":0},{"$f":"$AZ136*Clientes!G136*(1-$D136)*12","v":0},{"$f":"$AZ136*Clientes!H136*(1-$D136)*12","v":0},{"$f":"$AZ136*Clientes!I136*(1-$D136)*12","v":0},{"$f":"$AZ136*Clientes!J136*(1-$D136)*12","v":0},{"$f":"SUMPRODUCT(BG136:BJ136,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO136*Clientes!Q136","v":0},null,71.849999999999994,null,{"$f":"$BS136*Clientes!M136","v":0},{"$f":"$BS136*Clientes!N136","v":0},{"$f":"$BS136*Clientes!O136","v":0},{"$f":"$BS136*Clientes!P136","v":0},{"$f":"SUMPRODUCT(BU136:BX136,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB136*Energia!K136*1000*CC136","v":0},null,{"$f":"$CB136*Energia!Y136*1000*CC136","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH136*Energia!Y136*(1-$D136)*1000*CC136","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM136*Energia!U136*(1-$D136)*1000*$CC136","v":0},{"$f":"$CM136*Energia!V136*(1-$D136)*1000*$CC136","v":0},{"$f":"$CM136*Energia!W136*(1-$D136)*1000*$CC136","v":0},{"$f":"$CM136*Energia!X136*(1-$D136)*1000*$CC136","v":0},{"$f":"SUMPRODUCT(CO136:CR136,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV136*Energia!K136*1000*CW136","v":0},null,{"$f":"$CV136*Energia!Y136*1000*CW136","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB136*Energia!Y136*(1-$D136)*1000*CW136","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG136*Energia!U136*(1-$D136)*1000*$CW136","v":0},{"$f":"$DG136*Energia!V136*(1-$D136)*1000*$CW136","v":0},{"$f":"$DG136*Energia!W136*(1-$D136)*1000*$CW136","v":0},{"$f":"$DG136*Energia!X136*(1-$D136)*1000*$CW136","v":0},{"$f":"SUMPRODUCT(DI136:DL136,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP136*Energia!G136*1000/2*DQ136","v":0},null,{"$f":"$DP136*Energia!U136*1000/2*DQ136","v":0},1,1.50652209665633E-3,null,{"$f":"$DV136*Energia!U136*(1-$D136)*1000/2*DQ136","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA136*Energia!U136*(1-$D136)*1000/2*$DQ136","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK136&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ136*Energia!K136*1000*EL136","v":0},null,{"$f":"$EJ136*Energia!Y136*1000*EL136","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ136*Energia!Y136*1000*ES136*EL136","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV136*Energia!Y136*(1-$D136)*1000*EL136","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA136*Energia!U136*(1-$D136)*1000*$EL136","v":0},{"$f":"$FA136*Energia!V136*(1-$D136)*1000*$EL136","v":0},{"$f":"$FA136*Energia!W136*(1-$D136)*1000*$EL136","v":0},{"$f":"$FA136*Energia!X136*(1-$D136)*1000*$EL136","v":0},{"$f":"SUMPRODUCT(FC136:FF136,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL136&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ136*Energia!K136*1000*FM136","v":0},{"$f":"$FK136*Potencia!K136*12*1000*$FM136","v":0},null,{"$f":"$FJ136*Energia!Y136*1000*FM136","v":0},1,0,null,{"$f":"$FS136*Energia!Y136*(1-$D136)*1000*FM136","v":0},{"$f":"$FK136*Potencia!K136*(1-$D136)*12*1000*$FM136","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY136*Energia!U136*(1-$D136)*1000*$FM136","v":0},{"$f":"$FY136*Energia!V136*(1-$D136)*1000*$FM136","v":0},{"$f":"$FY136*Energia!W136*(1-$D136)*1000*$FM136","v":0},{"$f":"$FY136*Energia!X136*(1-$D136)*1000*$FM136","v":0},{"$f":"SUMPRODUCT(GB136:GE136,Params!$B$19:$E$19)","v":0},{"$f":"$FZ136*Potencia!G136*(1-$D136)*12*1000*$FM136","v":0},{"$f":"$FZ136*Potencia!H136*(1-$D136)*12*1000*$FM136","v":0},{"$f":"$FZ136*Potencia!I136*(1-$D136)*12*1000*$FM136","v":0},{"$f":"$FZ136*Potencia!J136*(1-$D136)*12*1000*$FM136","v":0},{"$f":"SUMPRODUCT(GG136:GJ136,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP136*Energia!G136*1000/2*GQ136","v":0},null,{"$f":"$GP136*Energia!U136*1000/2*GQ136","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV136*Energia!U136*(1-$D136)*1000/2*GQ136","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA136*Energia!U136*(1-$D136)*1000/2*$GQ136","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL136&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ136*Energia!G136*1000/2*HM136","v":0},{"$f":"$HK136*Potencia!G136*12*1000/2*$HM136","v":0},null,{"$f":"$HJ136*Energia!U136*1000/2*HM136","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS136*Energia!U136*(1-$D136)*1000/2*HM136","v":0},{"$f":"$HK136*Potencia!G136*(1-$D136)*12*1000/2*$HM136","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY136*Energia!U136*(1-$D136)*1000/2*$HM136","v":0},null,null,null,null,{"$f":"$HZ136*Potencia!G136*(1-$D136)*12*1000/2*$HM136","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO136&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN136*Energia!G136*1000/2*IP136","v":0},null,{"$f":"$IN136*Energia!U136*1000/2*IP136","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU136*Energia!U136*1000/2*IW136*$IP136","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ136*Energia!U136*(1-$D136)*1000/2*IP136","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE136*Energia!U136*(1-$D136)*1000/2*$IP136","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A136,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP136&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN136*Energia!G136*1000/2*JQ136","v":0},{"$f":"$JO136*Potencia!G136*12*1000/2*$JQ136","v":0},null,{"$f":"$JN136*Energia!U136*1000/2*JQ136","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW136*Energia!U136*1000/2*IF(JZ136<>0,JZ136,IF(JY136<>0,JY136*KD136,1))*JQ136","v":0},{"$f":"$JO136*Potencia!G136*12*1000/2*IF(JZ136=0,1,JZ136)*JQ136","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH136*Energia!$U136*1000/2*JQ136","v":0},{"$f":"$KI136*Potencia!$G136*12*1000/2*JQ136","v":0},null,{"$f":"$KH136*Energia!U136*(1-$D136)*1000/2*JQ136","v":0},{"$f":"$KI136*Potencia!G136*(1-$D136)*12*1000/2*$JQ136","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ136*Energia!U136*(1-$D136)*1000/2*$JQ136","v":0},null,null,null,null,{"$f":"$KR136*Potencia!G136*(1-$D136)*12*1000/2*$JQ136","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_5 XX","XX",{"$f":"IF(C137=0,0,IF(A137=0,0,INDEX(Params!$B$5:$G$15,MATCH(C137,Params!$A$5:$A$15,0),MATCH(A137,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G137&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E137*Energia!K137*1000*H137","v":0},{"$f":"$F137*Potencia!K137*12*1000*$I137","v":0},null,{"$f":"$E137*Energia!Y137*1000*H137","v":0},1,0,null,{"$f":"$O137*Energia!Y137*(1-$D137)*1000*H137","v":0},{"$f":"$F137*Potencia!K137*(1-$D137)*12*1000*$I137","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U137*Energia!U137*(1-$D137)*1000*$H137","v":0},{"$f":"$U137*Energia!V137*(1-$D137)*1000*$H137","v":0},{"$f":"$U137*Energia!W137*(1-$D137)*1000*$H137","v":0},{"$f":"$U137*Energia!X137*(1-$D137)*1000*$H137","v":0},{"$f":"SUMPRODUCT(X137:AA137,Params!$B$19:$E$19)","v":0},{"$f":"$V137*Potencia!G137*(1-$D137)*12*1000*$I137","v":0},{"$f":"$V137*Potencia!H137*(1-$D137)*12*1000*$I137","v":0},{"$f":"$V137*Potencia!I137*(1-$D137)*12*1000*$I137","v":0},{"$f":"$V137*Potencia!J137*(1-$D137)*12*1000*$I137","v":0},{"$f":"SUMPRODUCT(AC137:AF137,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK137*Energia!K137*1000*AM137","v":0},{"$f":"$AL137*Clientes!K137*12","v":0},null,{"$f":"$AK137*Energia!Y137*1000*AM137","v":0},1,0,null,{"$f":"$AS137*Energia!Y137*(1-$D137)*1000*AM137","v":0},{"$f":"$AL137*Clientes!K137*(1-$D137)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY137*Energia!U137*(1-$D137)*1000*$AM137","v":0},{"$f":"$AY137*Energia!V137*(1-$D137)*1000*$AM137","v":0},{"$f":"$AY137*Energia!W137*(1-$D137)*1000*$AM137","v":0},{"$f":"$AY137*Energia!X137*(1-$D137)*1000*$AM137","v":0},{"$f":"SUMPRODUCT(BB137:BE137,Params!$B$19:$E$19)","v":0},{"$f":"$AZ137*Clientes!G137*(1-$D137)*12","v":0},{"$f":"$AZ137*Clientes!H137*(1-$D137)*12","v":0},{"$f":"$AZ137*Clientes!I137*(1-$D137)*12","v":0},{"$f":"$AZ137*Clientes!J137*(1-$D137)*12","v":0},{"$f":"SUMPRODUCT(BG137:BJ137,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO137*Clientes!Q137","v":0},null,71.849999999999994,null,{"$f":"$BS137*Clientes!M137","v":0},{"$f":"$BS137*Clientes!N137","v":0},{"$f":"$BS137*Clientes!O137","v":0},{"$f":"$BS137*Clientes!P137","v":0},{"$f":"SUMPRODUCT(BU137:BX137,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB137*Energia!K137*1000*CC137","v":0},null,{"$f":"$CB137*Energia!Y137*1000*CC137","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH137*Energia!Y137*(1-$D137)*1000*CC137","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM137*Energia!U137*(1-$D137)*1000*$CC137","v":0},{"$f":"$CM137*Energia!V137*(1-$D137)*1000*$CC137","v":0},{"$f":"$CM137*Energia!W137*(1-$D137)*1000*$CC137","v":0},{"$f":"$CM137*Energia!X137*(1-$D137)*1000*$CC137","v":0},{"$f":"SUMPRODUCT(CO137:CR137,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV137*Energia!K137*1000*CW137","v":0},null,{"$f":"$CV137*Energia!Y137*1000*CW137","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB137*Energia!Y137*(1-$D137)*1000*CW137","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG137*Energia!U137*(1-$D137)*1000*$CW137","v":0},{"$f":"$DG137*Energia!V137*(1-$D137)*1000*$CW137","v":0},{"$f":"$DG137*Energia!W137*(1-$D137)*1000*$CW137","v":0},{"$f":"$DG137*Energia!X137*(1-$D137)*1000*$CW137","v":0},{"$f":"SUMPRODUCT(DI137:DL137,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP137*Energia!G137*1000/2*DQ137","v":0},null,{"$f":"$DP137*Energia!U137*1000/2*DQ137","v":0},1,1.50652209665633E-3,null,{"$f":"$DV137*Energia!U137*(1-$D137)*1000/2*DQ137","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA137*Energia!U137*(1-$D137)*1000/2*$DQ137","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK137&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ137*Energia!K137*1000*EL137","v":0},null,{"$f":"$EJ137*Energia!Y137*1000*EL137","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ137*Energia!Y137*1000*ES137*EL137","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV137*Energia!Y137*(1-$D137)*1000*EL137","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA137*Energia!U137*(1-$D137)*1000*$EL137","v":0},{"$f":"$FA137*Energia!V137*(1-$D137)*1000*$EL137","v":0},{"$f":"$FA137*Energia!W137*(1-$D137)*1000*$EL137","v":0},{"$f":"$FA137*Energia!X137*(1-$D137)*1000*$EL137","v":0},{"$f":"SUMPRODUCT(FC137:FF137,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL137&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ137*Energia!K137*1000*FM137","v":0},{"$f":"$FK137*Potencia!K137*12*1000*$FM137","v":0},null,{"$f":"$FJ137*Energia!Y137*1000*FM137","v":0},1,0,null,{"$f":"$FS137*Energia!Y137*(1-$D137)*1000*FM137","v":0},{"$f":"$FK137*Potencia!K137*(1-$D137)*12*1000*$FM137","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY137*Energia!U137*(1-$D137)*1000*$FM137","v":0},{"$f":"$FY137*Energia!V137*(1-$D137)*1000*$FM137","v":0},{"$f":"$FY137*Energia!W137*(1-$D137)*1000*$FM137","v":0},{"$f":"$FY137*Energia!X137*(1-$D137)*1000*$FM137","v":0},{"$f":"SUMPRODUCT(GB137:GE137,Params!$B$19:$E$19)","v":0},{"$f":"$FZ137*Potencia!G137*(1-$D137)*12*1000*$FM137","v":0},{"$f":"$FZ137*Potencia!H137*(1-$D137)*12*1000*$FM137","v":0},{"$f":"$FZ137*Potencia!I137*(1-$D137)*12*1000*$FM137","v":0},{"$f":"$FZ137*Potencia!J137*(1-$D137)*12*1000*$FM137","v":0},{"$f":"SUMPRODUCT(GG137:GJ137,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP137*Energia!G137*1000/2*GQ137","v":0},null,{"$f":"$GP137*Energia!U137*1000/2*GQ137","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV137*Energia!U137*(1-$D137)*1000/2*GQ137","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA137*Energia!U137*(1-$D137)*1000/2*$GQ137","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL137&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ137*Energia!G137*1000/2*HM137","v":0},{"$f":"$HK137*Potencia!G137*12*1000/2*$HM137","v":0},null,{"$f":"$HJ137*Energia!U137*1000/2*HM137","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS137*Energia!U137*(1-$D137)*1000/2*HM137","v":0},{"$f":"$HK137*Potencia!G137*(1-$D137)*12*1000/2*$HM137","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY137*Energia!U137*(1-$D137)*1000/2*$HM137","v":0},null,null,null,null,{"$f":"$HZ137*Potencia!G137*(1-$D137)*12*1000/2*$HM137","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO137&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN137*Energia!G137*1000/2*IP137","v":0},null,{"$f":"$IN137*Energia!U137*1000/2*IP137","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU137*Energia!U137*1000/2*IW137*$IP137","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ137*Energia!U137*(1-$D137)*1000/2*IP137","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE137*Energia!U137*(1-$D137)*1000/2*$IP137","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A137,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP137&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN137*Energia!G137*1000/2*JQ137","v":0},{"$f":"$JO137*Potencia!G137*12*1000/2*$JQ137","v":0},null,{"$f":"$JN137*Energia!U137*1000/2*JQ137","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW137*Energia!U137*1000/2*IF(JZ137<>0,JZ137,IF(JY137<>0,JY137*KD137,1))*JQ137","v":0},{"$f":"$JO137*Potencia!G137*12*1000/2*IF(JZ137=0,1,JZ137)*JQ137","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH137*Energia!$U137*1000/2*JQ137","v":0},{"$f":"$KI137*Potencia!$G137*12*1000/2*JQ137","v":0},null,{"$f":"$KH137*Energia!U137*(1-$D137)*1000/2*JQ137","v":0},{"$f":"$KI137*Potencia!G137*(1-$D137)*12*1000/2*$JQ137","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ137*Energia!U137*(1-$D137)*1000/2*$JQ137","v":0},null,null,null,null,{"$f":"$KR137*Potencia!G137*(1-$D137)*12*1000/2*$JQ137","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTD","BTD_5 YY","YY",{"$f":"IF(C138=0,0,IF(A138=0,0,INDEX(Params!$B$5:$G$15,MATCH(C138,Params!$A$5:$A$15,0),MATCH(A138,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G138&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E138*Energia!K138*1000*H138","v":0},{"$f":"$F138*Potencia!K138*12*1000*$I138","v":0},null,{"$f":"$E138*Energia!Y138*1000*H138","v":0},1,0,null,{"$f":"$O138*Energia!Y138*(1-$D138)*1000*H138","v":0},{"$f":"$F138*Potencia!K138*(1-$D138)*12*1000*$I138","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U138*Energia!U138*(1-$D138)*1000*$H138","v":0},{"$f":"$U138*Energia!V138*(1-$D138)*1000*$H138","v":0},{"$f":"$U138*Energia!W138*(1-$D138)*1000*$H138","v":0},{"$f":"$U138*Energia!X138*(1-$D138)*1000*$H138","v":0},{"$f":"SUMPRODUCT(X138:AA138,Params!$B$19:$E$19)","v":0},{"$f":"$V138*Potencia!G138*(1-$D138)*12*1000*$I138","v":0},{"$f":"$V138*Potencia!H138*(1-$D138)*12*1000*$I138","v":0},{"$f":"$V138*Potencia!I138*(1-$D138)*12*1000*$I138","v":0},{"$f":"$V138*Potencia!J138*(1-$D138)*12*1000*$I138","v":0},{"$f":"SUMPRODUCT(AC138:AF138,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK138*Energia!K138*1000*AM138","v":0},{"$f":"$AL138*Clientes!K138*12","v":0},null,{"$f":"$AK138*Energia!Y138*1000*AM138","v":0},1,0,null,{"$f":"$AS138*Energia!Y138*(1-$D138)*1000*AM138","v":0},{"$f":"$AL138*Clientes!K138*(1-$D138)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY138*Energia!U138*(1-$D138)*1000*$AM138","v":0},{"$f":"$AY138*Energia!V138*(1-$D138)*1000*$AM138","v":0},{"$f":"$AY138*Energia!W138*(1-$D138)*1000*$AM138","v":0},{"$f":"$AY138*Energia!X138*(1-$D138)*1000*$AM138","v":0},{"$f":"SUMPRODUCT(BB138:BE138,Params!$B$19:$E$19)","v":0},{"$f":"$AZ138*Clientes!G138*(1-$D138)*12","v":0},{"$f":"$AZ138*Clientes!H138*(1-$D138)*12","v":0},{"$f":"$AZ138*Clientes!I138*(1-$D138)*12","v":0},{"$f":"$AZ138*Clientes!J138*(1-$D138)*12","v":0},{"$f":"SUMPRODUCT(BG138:BJ138,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO138*Clientes!Q138","v":0},null,71.849999999999994,null,{"$f":"$BS138*Clientes!M138","v":0},{"$f":"$BS138*Clientes!N138","v":0},{"$f":"$BS138*Clientes!O138","v":0},{"$f":"$BS138*Clientes!P138","v":0},{"$f":"SUMPRODUCT(BU138:BX138,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB138*Energia!K138*1000*CC138","v":0},null,{"$f":"$CB138*Energia!Y138*1000*CC138","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH138*Energia!Y138*(1-$D138)*1000*CC138","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM138*Energia!U138*(1-$D138)*1000*$CC138","v":0},{"$f":"$CM138*Energia!V138*(1-$D138)*1000*$CC138","v":0},{"$f":"$CM138*Energia!W138*(1-$D138)*1000*$CC138","v":0},{"$f":"$CM138*Energia!X138*(1-$D138)*1000*$CC138","v":0},{"$f":"SUMPRODUCT(CO138:CR138,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV138*Energia!K138*1000*CW138","v":0},null,{"$f":"$CV138*Energia!Y138*1000*CW138","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB138*Energia!Y138*(1-$D138)*1000*CW138","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG138*Energia!U138*(1-$D138)*1000*$CW138","v":0},{"$f":"$DG138*Energia!V138*(1-$D138)*1000*$CW138","v":0},{"$f":"$DG138*Energia!W138*(1-$D138)*1000*$CW138","v":0},{"$f":"$DG138*Energia!X138*(1-$D138)*1000*$CW138","v":0},{"$f":"SUMPRODUCT(DI138:DL138,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP138*Energia!G138*1000/2*DQ138","v":0},null,{"$f":"$DP138*Energia!U138*1000/2*DQ138","v":0},1,1.50652209665633E-3,null,{"$f":"$DV138*Energia!U138*(1-$D138)*1000/2*DQ138","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA138*Energia!U138*(1-$D138)*1000/2*$DQ138","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK138&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ138*Energia!K138*1000*EL138","v":0},null,{"$f":"$EJ138*Energia!Y138*1000*EL138","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ138*Energia!Y138*1000*ES138*EL138","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV138*Energia!Y138*(1-$D138)*1000*EL138","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA138*Energia!U138*(1-$D138)*1000*$EL138","v":0},{"$f":"$FA138*Energia!V138*(1-$D138)*1000*$EL138","v":0},{"$f":"$FA138*Energia!W138*(1-$D138)*1000*$EL138","v":0},{"$f":"$FA138*Energia!X138*(1-$D138)*1000*$EL138","v":0},{"$f":"SUMPRODUCT(FC138:FF138,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL138&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ138*Energia!K138*1000*FM138","v":0},{"$f":"$FK138*Potencia!K138*12*1000*$FM138","v":0},null,{"$f":"$FJ138*Energia!Y138*1000*FM138","v":0},1,0,null,{"$f":"$FS138*Energia!Y138*(1-$D138)*1000*FM138","v":0},{"$f":"$FK138*Potencia!K138*(1-$D138)*12*1000*$FM138","v":0},1.0002307191784936,null,0,0.48748879769182402,null,{"$f":"$FY138*Energia!U138*(1-$D138)*1000*$FM138","v":0},{"$f":"$FY138*Energia!V138*(1-$D138)*1000*$FM138","v":0},{"$f":"$FY138*Energia!W138*(1-$D138)*1000*$FM138","v":0},{"$f":"$FY138*Energia!X138*(1-$D138)*1000*$FM138","v":0},{"$f":"SUMPRODUCT(GB138:GE138,Params!$B$19:$E$19)","v":0},{"$f":"$FZ138*Potencia!G138*(1-$D138)*12*1000*$FM138","v":0},{"$f":"$FZ138*Potencia!H138*(1-$D138)*12*1000*$FM138","v":0},{"$f":"$FZ138*Potencia!I138*(1-$D138)*12*1000*$FM138","v":0},{"$f":"$FZ138*Potencia!J138*(1-$D138)*12*1000*$FM138","v":0},{"$f":"SUMPRODUCT(GG138:GJ138,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP138*Energia!G138*1000/2*GQ138","v":0},null,{"$f":"$GP138*Energia!U138*1000/2*GQ138","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV138*Energia!U138*(1-$D138)*1000/2*GQ138","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA138*Energia!U138*(1-$D138)*1000/2*$GQ138","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL138&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},"M",1,{"$f":"$HJ138*Energia!G138*1000/2*HM138","v":0},{"$f":"$HK138*Potencia!G138*12*1000/2*$HM138","v":0},null,{"$f":"$HJ138*Energia!U138*1000/2*HM138","v":0},1,5.2087673736602872E-3,null,{"$f":"$HS138*Energia!U138*(1-$D138)*1000/2*HM138","v":0},{"$f":"$HK138*Potencia!G138*(1-$D138)*12*1000/2*$HM138","v":0},1.0002289345094657,null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY138*Energia!U138*(1-$D138)*1000/2*$HM138","v":0},null,null,null,null,{"$f":"$HZ138*Potencia!G138*(1-$D138)*12*1000/2*$HM138","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO138&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN138*Energia!G138*1000/2*IP138","v":0},null,{"$f":"$IN138*Energia!U138*1000/2*IP138","v":0},1,8.5394205433827558E-2,null,1.1576250000000001,{"$f":"$IU138*Energia!U138*1000/2*IW138*$IP138","v":0},0.9679004462472558,9.5681282786072047E-2,null,{"$f":"$IZ138*Energia!U138*(1-$D138)*1000/2*IP138","v":0},1.0002479531667503,null,9.570500726313759E-2,null,{"$f":"$JE138*Energia!U138*(1-$D138)*1000/2*$IP138","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1297041218033639E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A138,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP138&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9019680000329164},"M",1,{"$f":"$JN138*Energia!G138*1000/2*JQ138","v":0},{"$f":"$JO138*Potencia!G138*12*1000/2*$JQ138","v":0},null,{"$f":"$JN138*Energia!U138*1000/2*JQ138","v":0},1,4.1297041218033639E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW138*Energia!U138*1000/2*IF(JZ138<>0,JZ138,IF(JY138<>0,JY138*KD138,1))*JQ138","v":0},{"$f":"$JO138*Potencia!G138*12*1000/2*IF(JZ138=0,1,JZ138)*JQ138","v":0},1,6.237965982421121E-2,2.872944727739454,{"$f":"$KH138*Energia!$U138*1000/2*JQ138","v":0},{"$f":"$KI138*Potencia!$G138*12*1000/2*JQ138","v":0},null,{"$f":"$KH138*Energia!U138*(1-$D138)*1000/2*JQ138","v":0},{"$f":"$KI138*Potencia!G138*(1-$D138)*12*1000/2*$JQ138","v":0},1.0002411171612442,null,6.23947006307074E-2,2.8736374440166181,null,{"$f":"$KQ138*Energia!U138*(1-$D138)*1000/2*$JQ138","v":0},null,null,null,null,{"$f":"$KR138*Potencia!G138*(1-$D138)*12*1000/2*$JQ138","v":0},null,null,null,null,null,null,0.15809970789384498,null,0,"BTD_0_1"]
["BTH","BTH",null,{"$f":"IF(C139=0,0,IF(A139=0,0,INDEX(Params!$B$5:$G$15,MATCH(C139,Params!$A$5:$A$15,0),MATCH(A139,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G139&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M139","v":0},1,1,{"$f":"SUM(J140:J143)","v":0},2338152.3579245154,null,{"$f":"SUM(M140:M143)","v":0},{"$f":"IF(M139=0,1,J$139/M$139)","v":1},0,null,{"$f":"SUM(Q140:Q143)","v":0},{"$f":"SUM(R140:R143)","v":2338152.3579245154},1.0002304578016825,null,0,0,null,{"$f":"SUM(X140:X143)","v":0},0,0,0,{"$f":"SUM(AB140:AB143)","v":0},{"$f":"SUM(AC140:AC143)","v":697810.44951965706},{"$f":"SUM(AD140:AD143)","v":709418.69444022421},{"$f":"SUM(AE140:AE143)","v":718081.53811928106},{"$f":"SUM(AF140:AF143)","v":725247.29509363836},{"$f":"SUM(AG140:AG143)","v":2338691.2033769214},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"SUM(AN140:AN143)","v":0},{"$f":"$AL139*Clientes!K139*12","v":20631.883128529698},null,{"$f":"SUM(AQ140:AQ143)","v":0},{"$f":"IF(AQ139=0,1,AN$139/AQ$139)","v":1},0,null,{"$f":"SUM(AU140:AU143)","v":0},{"$f":"$AL139*Clientes!K139*(1-$D139)*12","v":20631.883128529698},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"SUM(BB140:BB143)","v":0},{"$f":"SUM(BC140:BC143)","v":0},{"$f":"SUM(BD140:BD143)","v":0},{"$f":"SUM(BE140:BE143)","v":0},{"$f":"SUM(BF140:BF143)","v":0},{"$f":"$AZ139*Clientes!G139*(1-$D139)*12","v":6017.5263701932336},{"$f":"$AZ139*Clientes!H139*(1-$D139)*12","v":6218.1105825330069},{"$f":"$AZ139*Clientes!I139*(1-$D139)*12","v":6418.694794872782},{"$f":"$AZ139*Clientes!J139*(1-$D139)*12","v":6552.4176030992985},{"$f":"SUMPRODUCT(BG139:BJ139,Params!$B$19:$E$19)","v":20638.490057961353},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO139*Clientes!Q139","v":658.19705110762936},null,71.849999999999994,null,{"$f":"$BS139*Clientes!M139","v":215.54999999999998},{"$f":"$BS139*Clientes!N139","v":215.54999999999998},{"$f":"$BS139*Clientes!O139","v":215.54999999999998},{"$f":"$BS139*Clientes!P139","v":143.69999999999999},{"$f":"SUMPRODUCT(BU139:BX139,Params!$B$19:$E$19)","v":658.19705110762936},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"SUM(CD140:CD143)","v":558396.11448815872},null,{"$f":"SUM(CF140:CF143)","v":558396.11448815872},{"$f":"IF(CF139=0,1,CD$139/CF$139)","v":1},4.7714051341846333E-3,null,{"$f":"SUM(CJ140:CJ143)","v":558396.11448815872},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"SUM(CO140:CO143)","v":166649.19218201793},{"$f":"SUM(CP140:CP143)","v":169421.44163743261},{"$f":"SUM(CQ140:CQ143)","v":171490.27838544582},{"$f":"SUM(CR140:CR143)","v":173201.58496156737},{"$f":"SUM(CS140:CS143)","v":558519.86750017351},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX140:CX143)","v":272492.07812177436},null,{"$f":"SUM(CZ140:CZ143)","v":272492.07812177436},{"$f":"IF(CZ139=0,1,CX$139/CZ$139)","v":1},2.3284010523007422E-3,null,{"$f":"SUM(DD140:DD143)","v":272492.07812177436},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"SUM(DI140:DI143)","v":81323.246198834328},{"$f":"SUM(DJ140:DJ143)","v":82676.07798898805},{"$f":"SUM(DK140:DK143)","v":83685.650960815692},{"$f":"SUM(DL140:DL143)","v":84520.752554705279},{"$f":"SUM(DM140:DM143)","v":272552.46843349532},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR140:DR143)","v":26303.054869860862},null,{"$f":"SUM(DT140:DT143)","v":26303.054869860862},{"$f":"IF(DT139=0,1,DR$139/DT$139)","v":1},1.50652209665633E-3,null,{"$f":"SUM(DX140:DX143)","v":26303.054869860862},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"SUM(EC140:EC143)","v":26308.884212474244},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK139&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(EM140:EM143)","v":1739832.2231246785},null,{"$f":"SUM(EO140:EO143)","v":1739832.2231246785},{"$f":"IF(EO139=0,1,EM$139/EO$139)","v":1},0,null,null,{"$f":"SUM(ET140:ET143)","v":1739832.2231246785},{"$f":"IF(ET$139=0,1,EM$139/ET$139)","v":1},0,null,{"$f":"SUM(EX140:EX143)","v":1739832.2231246785},1.000221622265635,null,0,null,{"$f":"SUM(FC140:FC143)","v":519240.0645225487},{"$f":"SUM(FD140:FD143)","v":527877.74807357299},{"$f":"SUM(FE140:FE143)","v":534323.76147729671},{"$f":"SUM(FF140:FF143)","v":539655.79414645419},{"$f":"SUM(FG140:FG143)","v":1740217.8086837924},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL139&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN140:FN143)","v":0},{"$f":"SUM(FO140:FO143)","v":86376.309384160297},null,{"$f":"SUM(FQ140:FQ143)","v":0},{"$f":"IF(FQ139=0,1,FN$139/FQ$139)","v":1},0,null,{"$f":"SUM(FU140:FU143)","v":0},{"$f":"SUM(FV140:FV143)","v":86376.309384160297},1.0002307191784936,null,0,0,null,{"$f":"SUM(GB140:GB143)","v":0},{"$f":"SUM(GC140:GC143)","v":0},0,0,{"$f":"SUM(GF140:GF143)","v":0},{"$f":"SUM(GG140:GG143)","v":25778.605412773508},{"$f":"SUM(GH140:GH143)","v":26207.438723521605},26527.462634181964,26792.180970877758,{"$f":"SUM(GK140:GK143)","v":86396.238055302718},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR140:GR143)","v":81066.157103600708},null,{"$f":"SUM(GT140:GT143)","v":81066.157103600708},{"$f":"IF(GT139=0,1,GR$139/GT$139)","v":1},4.6431092347196251E-3,null,{"$f":"SUM(GX140:GX143)","v":81066.157103600708},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"SUM(HC140:HC143)","v":81086.864379192906},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.2613246417398721E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL139&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M139","v":0},1,{"$f":"SUM(HN140:HN143)","v":39481.495998143946},{"$f":"SUM(HO140:HO143)","v":37765.429250231893},null,{"$f":"SUM(HQ140:HQ143)","v":39481.495998143946},{"$f":"IF(HQ139=0,1,HN$139/HQ$139)","v":1},2.2613246417398721E-3,null,{"$f":"SUM(HU140:HU143)","v":39481.495998143946},{"$f":"SUM(HV140:HV143)","v":37765.429250231893},1.0002289345094657,null,2.2618423369874714E-3,0,null,{"$f":"SUM(IB140:IB143)","v":39490.534675063245},null,null,null,null,{"$f":"SUM(IG140:IG143)","v":37774.075060252057},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO139&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(IQ140:IQ143)","v":1490936.2936523373},null,{"$f":"SUM(IS140:IS143)","v":1490936.2936523373},{"$f":"IF(IS139=0,1,IQ$139/IS$139)","v":1},0,null,null,{"$f":"SUM(IX140:IX143)","v":2713273.6619525286},{"$f":"IF(IX$139=0,1,IQ$139/IX$139)","v":0.54949720500343058},0,null,{"$f":"SUM(JB140:JB143)","v":1490936.2936523375},1.0002479531667503,null,0,null,{"$f":"SUM(JG140:JG143)","v":1491305.9760277716},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6321684196365281E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A139,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP139&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M139","v":0},1,{"$f":"SUM(JR140:JR143)","v":284967.71201589075},{"$f":"SUM(JS140:JS143)","v":50288.419767510131},null,{"$f":"SUM(JU140:JU143)","v":284967.71201589075},{"$f":"IF(JU139=0,1,JR$139/JU$139)","v":1},1.6321684196365281E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"SUM(KE140:KE143)","v":430447.03475445404},{"$f":"SUM(KF140:KF143)","v":75961.241427256609},1,2.4654093317534511E-2,0,{"$f":"SUM(KJ140:KJ143)","v":430447.0347544541},{"$f":"SUM(KK140:KK143)","v":75961.241427256609},null,{"$f":"SUM(KM140:KM143)","v":430447.0347544541},{"$f":"SUM(KN140:KN143)","v":75961.241427256609},1.0002411171612442,null,2.4660037842528286E-2,0,null,{"$f":"SUM(KT140:KT143)","v":430550.82292154012},null,null,null,null,{"$f":"SUM(KY140:KY143)","v":75979.55698615413},null,null,null,null,null,null,2.4660037842528286E-2,null,0,"BTH_0_1"]
["BTH","BTH Punta",null,{"$f":"IF(C140=0,0,IF(A140=0,0,INDEX(Params!$B$5:$G$15,MATCH(C140,Params!$A$5:$A$15,0),MATCH(A140,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G140&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":7.6753017155907548},{"$f":"Potencia!M140","v":"P"},1,1,{"$f":"$E140*Energia!K140*1000*H140","v":0},{"$f":"$F140*Potencia!K140*12*1000*$I140","v":1302710.4027120266},null,{"$f":"$E140*Energia!Y140*1000*H140","v":0},{"$f":"IF(M140=0,1,J$139/M$139)","v":1},0,null,{"$f":"$O140*Energia!Y140*(1-$D140)*1000*H140","v":0},{"$f":"$F140*Potencia!K140*(1-$D140)*12*1000*$I140","v":1302710.4027120266},1.0002304578016825,null,0,7.67707054875138,null,{"$f":"$U140*Energia!U140*(1-$D140)*1000*$H140","v":0},{"$f":"$U140*Energia!V140*(1-$D140)*1000*$H140","v":0},{"$f":"$U140*Energia!W140*(1-$D140)*1000*$H140","v":0},{"$f":"$U140*Energia!X140*(1-$D140)*1000*$H140","v":0},{"$f":"SUMPRODUCT(X140:AA140,Params!$B$19:$E$19)","v":0},{"$f":"$V140*Potencia!G140*(1-$D140)*12*1000*$I140","v":388787.72319068876},{"$f":"$V140*Potencia!H140*(1-$D140)*12*1000*$I140","v":395255.30061950744},{"$f":"$V140*Potencia!I140*(1-$D140)*12*1000*$I140","v":400081.83664036496},{"$f":"$V140*Potencia!J140*(1-$D140)*12*1000*$I140","v":404074.26515861927},{"$f":"SUMPRODUCT(AC140:AF140,Params!$B$19:$E$19)","v":1303010.6224876645},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK140*Energia!K140*1000*AM140","v":0},null,null,{"$f":"$AK140*Energia!Y140*1000*AM140","v":0},{"$f":"IF(AQ140=0,1,AN$139/AQ$139)","v":1},0,null,{"$f":"$AS140*Energia!Y140*(1-$D140)*1000*AM140","v":0},null,1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY140*Energia!U140*(1-$D140)*1000*$AM140","v":0},{"$f":"$AY140*Energia!V140*(1-$D140)*1000*$AM140","v":0},{"$f":"$AY140*Energia!W140*(1-$D140)*1000*$AM140","v":0},{"$f":"$AY140*Energia!X140*(1-$D140)*1000*$AM140","v":0},{"$f":"SUMPRODUCT(BB140:BE140,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,null,null,71.849999999999994,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB140*Energia!K140*1000*CC140","v":134479.04477499943},null,{"$f":"$CB140*Energia!Y140*1000*CC140","v":134479.04477499943},{"$f":"IF(CF140=0,1,CD$139/CF$139)","v":1},4.7714051341846333E-3,null,{"$f":"$CH140*Energia!Y140*(1-$D140)*1000*CC140","v":134479.04477499943},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM140*Energia!U140*(1-$D140)*1000*$CC140","v":40134.276718070389},{"$f":"$CM140*Energia!V140*(1-$D140)*1000*$CC140","v":40801.920079063158},{"$f":"$CM140*Energia!W140*(1-$D140)*1000*$CC140","v":41300.159917145225},{"$f":"$CM140*Energia!X140*(1-$D140)*1000*$CC140","v":41712.295438333342},{"$f":"SUMPRODUCT(CO140:CR140,Params!$B$19:$E$19)","v":134508.84832558292},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV140*Energia!K140*1000*CW140","v":65624.515328442212},null,{"$f":"$CV140*Energia!Y140*1000*CW140","v":65624.515328442212},{"$f":"IF(CZ140=0,1,CX$139/CZ$139)","v":1},2.3284010523007422E-3,null,{"$f":"$DB140*Energia!Y140*(1-$D140)*1000*CW140","v":65624.515328442212},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG140*Energia!U140*(1-$D140)*1000*$CW140","v":19585.151441903989},{"$f":"$DG140*Energia!V140*(1-$D140)*1000*$CW140","v":19910.955153929965},{"$f":"$DG140*Energia!W140*(1-$D140)*1000*$CW140","v":20154.091532137907},{"$f":"$DG140*Energia!X140*(1-$D140)*1000*$CW140","v":20355.209809508608},{"$f":"SUMPRODUCT(DI140:DL140,Params!$B$19:$E$19)","v":65639.059182210491},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP140*Energia!G140*1000/2*DQ140","v":6334.5886580990818},null,{"$f":"$DP140*Energia!U140*1000/2*DQ140","v":6334.5886580990818},{"$f":"IF(DT140=0,1,DR$139/DT$139)","v":1},1.50652209665633E-3,null,{"$f":"$DV140*Energia!U140*(1-$D140)*1000/2*DQ140","v":6334.5886580990818},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA140*Energia!U140*(1-$D140)*1000/2*$DQ140","v":6335.9925439893559},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK140&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"P",1,{"$f":"$EJ140*Energia!K140*1000*EL140","v":419005.37873375911},null,{"$f":"$EJ140*Energia!Y140*1000*EL140","v":419005.37873375911},{"$f":"IF(EO140=0,1,EM$139/EO$139)","v":1},1.4866586974098643E-2,null,1,{"$f":"$EQ140*Energia!Y140*1000*ES140*EL140","v":419005.37873375911},{"$f":"IF(ET$139=0,1,EM$139/ET$139)","v":1},1.4866586974098643E-2,null,{"$f":"$EV140*Energia!Y140*(1-$D140)*1000*EL140","v":419005.37873375911},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA140*Energia!U140*(1-$D140)*1000*$EL140","v":125049.05760296469},{"$f":"$FA140*Energia!V140*(1-$D140)*1000*$EL140","v":127129.27879876441},{"$f":"$FA140*Energia!W140*(1-$D140)*1000*$EL140","v":128681.6780770692},{"$f":"$FA140*Energia!X140*(1-$D140)*1000*$EL140","v":129965.79636058312},{"$f":"SUMPRODUCT(FC140:FF140,Params!$B$19:$E$19)","v":419098.23965510743},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL140&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.50891144664421351},"P",1,{"$f":"$FJ140*Energia!K140*1000*FM140","v":0},{"$f":"$FK140*Potencia!K140*12*1000*$FM140","v":86376.309384160297},null,{"$f":"$FJ140*Energia!Y140*1000*FM140","v":0},{"$f":"IF(FQ140=0,1,FN$139/FQ$139)","v":1},0,null,{"$f":"$FS140*Energia!Y140*(1-$D140)*1000*FM140","v":0},{"$f":"$FK140*Potencia!K140*(1-$D140)*12*1000*$FM140","v":86376.309384160297},1.0002307191784936,null,0,0.50902886227510924,null,{"$f":"$FY140*Energia!U140*(1-$D140)*1000*$FM140","v":0},{"$f":"$FY140*Energia!V140*(1-$D140)*1000*$FM140","v":0},{"$f":"$FY140*Energia!W140*(1-$D140)*1000*$FM140","v":0},{"$f":"$FY140*Energia!X140*(1-$D140)*1000*$FM140","v":0},{"$f":"SUMPRODUCT(GB140:GE140,Params!$B$19:$E$19)","v":0},{"$f":"$FZ140*Potencia!G140*(1-$D140)*12*1000*$FM140","v":25778.605412773508},{"$f":"$FZ140*Potencia!H140*(1-$D140)*12*1000*$FM140","v":26207.438723521605},{"$f":"$FZ140*Potencia!I140*(1-$D140)*12*1000*$FM140","v":26527.462634181964},{"$f":"$FZ140*Potencia!J140*(1-$D140)*12*1000*$FM140","v":26792.180970877758},{"$f":"SUMPRODUCT(GG140:GJ140,Params!$B$19:$E$19)","v":86396.238055302718},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP140*Energia!G140*1000/2*GQ140","v":19523.236440971763},null,{"$f":"$GP140*Energia!U140*1000/2*GQ140","v":19523.236440971763},{"$f":"IF(GT140=0,1,GR$139/GT$139)","v":1},4.6431092347196251E-3,null,{"$f":"$GV140*Energia!U140*(1-$D140)*1000/2*GQ140","v":19523.236440971763},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA140*Energia!U140*(1-$D140)*1000/2*$GQ140","v":19528.223393010427},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.2613246417398721E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL140&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4914455748681563},{"$f":"Potencia!M140","v":"P"},1,{"$f":"$HJ140*Energia!G140*1000/2*HM140","v":9508.3646364286305},{"$f":"$HK140*Potencia!G140*12*1000/2*$HM140","v":37765.429250231893},null,{"$f":"$HJ140*Energia!U140*1000/2*HM140","v":9508.3646364286305},{"$f":"IF(HQ140=0,1,HN$139/HQ$139)","v":1},2.2613246417398721E-3,null,{"$f":"$HS140*Energia!U140*(1-$D140)*1000/2*HM140","v":9508.3646364286305},{"$f":"$HK140*Potencia!G140*(1-$D140)*12*1000/2*$HM140","v":37765.429250231893},1.0002289345094657,null,2.2618423369874714E-3,1.4917870182292337,null,{"$f":"$HY140*Energia!U140*(1-$D140)*1000/2*$HM140","v":9510.5414292224923},null,null,null,null,{"$f":"$HZ140*Potencia!G140*(1-$D140)*12*1000/2*$HM140","v":37774.075060252057},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO140&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"P",1,{"$f":"$IN140*Energia!G140*1000/2*IP140","v":359063.54537321226},null,{"$f":"$IN140*Energia!U140*1000/2*IP140","v":359063.54537321226},{"$f":"IF(IS140=0,1,IQ$139/IS$139)","v":1},8.5394205433827558E-2,null,3.15,{"$f":"$IU140*Energia!U140*1000/2*IW140*$IP140","v":1131050.1679256186},{"$f":"IF(IX$139=0,1,IQ$139/IX$139)","v":0.54949720500343058},0.14781021320953758,null,{"$f":"$IZ140*Energia!U140*(1-$D140)*1000/2*IP140","v":621508.90599378827},1.0002479531667503,null,0.14784686321998092,null,{"$f":"$JE140*Energia!U140*(1-$D140)*1000/2*$IP140","v":621663.01109519298},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6321684196365281E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A140,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP140&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.9860079077190618},{"$f":"Potencia!M140","v":"P"},1,{"$f":"$JN140*Energia!G140*1000/2*JQ140","v":68629.033600531577},{"$f":"$JO140*Potencia!G140*12*1000/2*$JQ140","v":50288.419767510131},null,{"$f":"$JN140*Energia!U140*1000/2*JQ140","v":68629.033600531577},{"$f":"IF(JU140=0,1,JR$139/JU$139)","v":1},1.6321684196365281E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW140*Energia!U140*1000/2*IF(JZ140<>0,JZ140,IF(JY140<>0,JY140*KD140,1))*JQ140","v":103664.95138145791},{"$f":"$JO140*Potencia!G140*12*1000/2*IF(JZ140=0,1,JZ140)*JQ140","v":75961.241427256609},1,2.4654093317534511E-2,2.9998879832003467,{"$f":"$KH140*Energia!$U140*1000/2*JQ140","v":103664.9513814579},{"$f":"$KI140*Potencia!$G140*12*1000/2*JQ140","v":75961.241427256609},null,{"$f":"$KH140*Energia!U140*(1-$D140)*1000/2*JQ140","v":103664.9513814579},{"$f":"$KI140*Potencia!G140*(1-$D140)*12*1000/2*$JQ140","v":75961.241427256609},1.0002411171612442,null,2.4660037842528286E-2,3.0006113076749066,null,{"$f":"$KQ140*Energia!U140*(1-$D140)*1000/2*$JQ140","v":103689.94678025553},null,null,null,null,{"$f":"$KR140*Potencia!G140*(1-$D140)*12*1000/2*$JQ140","v":75979.55698615413},null,null,null,null,null,null,0.17250690106250921,null,"P","BTH_P_1"]
["BTH","BTH Fuera de Punta",null,{"$f":"IF(C141=0,0,IF(A141=0,0,INDEX(Params!$B$5:$G$15,MATCH(C141,Params!$A$5:$A$15,0),MATCH(A141,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G141&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2622261474543288},{"$f":"Potencia!M141","v":"FP"},{"$f":"IF(Params!$A$29=Params!$B$29,1,0)","v":0},{"$f":"IF(Params!$A$30=Params!$B$30,1,0)","v":1},{"$f":"$E141*Energia!K141*1000*H141","v":0},{"$f":"$F141*Potencia!K141*12*1000*$I141","v":1035441.9552124887},null,{"$f":"$E141*Energia!Y141*1000*H141","v":0},{"$f":"IF(M141=0,1,J$139/M$139)","v":1},0,null,{"$f":"$O141*Energia!Y141*(1-$D141)*1000*H141","v":0},{"$f":"$F141*Potencia!K141*(1-$D141)*12*1000*$I141","v":1035441.9552124887},1.0002304578016825,null,0,5.2634388685242275,null,{"$f":"$U141*Energia!U141*(1-$D141)*1000*$H141","v":0},{"$f":"$U141*Energia!V141*(1-$D141)*1000*$H141","v":0},{"$f":"$U141*Energia!W141*(1-$D141)*1000*$H141","v":0},{"$f":"$U141*Energia!X141*(1-$D141)*1000*$H141","v":0},{"$f":"SUMPRODUCT(X141:AA141,Params!$B$19:$E$19)","v":0},{"$f":"$V141*Potencia!G141*(1-$D141)*12*1000*$I141","v":309022.7263289683},{"$f":"$V141*Potencia!H141*(1-$D141)*12*1000*$I141","v":314163.39382071677},{"$f":"$V141*Potencia!I141*(1-$D141)*12*1000*$I141","v":317999.7014789161},{"$f":"$V141*Potencia!J141*(1-$D141)*12*1000*$I141","v":321173.02993501903},{"$f":"SUMPRODUCT(AC141:AF141,Params!$B$19:$E$19)","v":1035680.5808892569},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},0,{"$f":"$AK141*Energia!K141*1000*AM141","v":0},null,null,{"$f":"$AK141*Energia!Y141*1000*AM141","v":0},{"$f":"IF(AQ141=0,1,AN$139/AQ$139)","v":1},0,null,{"$f":"$AS141*Energia!Y141*(1-$D141)*1000*AM141","v":0},null,1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY141*Energia!U141*(1-$D141)*1000*$AM141","v":0},{"$f":"$AY141*Energia!V141*(1-$D141)*1000*$AM141","v":0},{"$f":"$AY141*Energia!W141*(1-$D141)*1000*$AM141","v":0},{"$f":"$AY141*Energia!X141*(1-$D141)*1000*$AM141","v":0},{"$f":"SUMPRODUCT(BB141:BE141,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,null,null,71.849999999999994,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},0,{"$f":"$CB141*Energia!K141*1000*CC141","v":0},null,{"$f":"$CB141*Energia!Y141*1000*CC141","v":0},{"$f":"IF(CF141=0,1,CD$139/CF$139)","v":1},4.7714051341846333E-3,null,{"$f":"$CH141*Energia!Y141*(1-$D141)*1000*CC141","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM141*Energia!U141*(1-$D141)*1000*$CC141","v":0},{"$f":"$CM141*Energia!V141*(1-$D141)*1000*$CC141","v":0},{"$f":"$CM141*Energia!W141*(1-$D141)*1000*$CC141","v":0},{"$f":"$CM141*Energia!X141*(1-$D141)*1000*$CC141","v":0},{"$f":"SUMPRODUCT(CO141:CR141,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},0,{"$f":"$CV141*Energia!K141*1000*CW141","v":0},null,{"$f":"$CV141*Energia!Y141*1000*CW141","v":0},{"$f":"IF(CZ141=0,1,CX$139/CZ$139)","v":1},2.3284010523007422E-3,null,{"$f":"$DB141*Energia!Y141*(1-$D141)*1000*CW141","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG141*Energia!U141*(1-$D141)*1000*$CW141","v":0},{"$f":"$DG141*Energia!V141*(1-$D141)*1000*$CW141","v":0},{"$f":"$DG141*Energia!W141*(1-$D141)*1000*$CW141","v":0},{"$f":"$DG141*Energia!X141*(1-$D141)*1000*$CW141","v":0},{"$f":"SUMPRODUCT(DI141:DL141,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},0,{"$f":"$DP141*Energia!G141*1000/2*DQ141","v":0},null,{"$f":"$DP141*Energia!U141*1000/2*DQ141","v":0},{"$f":"IF(DT141=0,1,DR$139/DT$139)","v":1},1.50652209665633E-3,null,{"$f":"$DV141*Energia!U141*(1-$D141)*1000/2*DQ141","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA141*Energia!U141*(1-$D141)*1000/2*$DQ141","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK141&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"FP",0,{"$f":"$EJ141*Energia!K141*1000*EL141","v":0},null,{"$f":"$EJ141*Energia!Y141*1000*EL141","v":0},{"$f":"IF(EO141=0,1,EM$139/EO$139)","v":1},1.4866586974098643E-2,null,1,{"$f":"$EQ141*Energia!Y141*1000*ES141*EL141","v":0},{"$f":"IF(ET$139=0,1,EM$139/ET$139)","v":1},0,null,{"$f":"$EV141*Energia!Y141*(1-$D141)*1000*EL141","v":0},1.000221622265635,null,0,null,{"$f":"$FA141*Energia!U141*(1-$D141)*1000*$EL141","v":0},{"$f":"$FA141*Energia!V141*(1-$D141)*1000*$EL141","v":0},{"$f":"$FA141*Energia!W141*(1-$D141)*1000*$EL141","v":0},{"$f":"$FA141*Energia!X141*(1-$D141)*1000*$EL141","v":0},{"$f":"SUMPRODUCT(FC141:FF141,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL141&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",0,{"$f":"$FJ141*Energia!K141*1000*FM141","v":0},{"$f":"$FK141*Potencia!K141*12*1000*$FM141","v":0},null,{"$f":"$FJ141*Energia!Y141*1000*FM141","v":0},{"$f":"IF(FQ141=0,1,FN$139/FQ$139)","v":1},0,null,{"$f":"$FS141*Energia!Y141*(1-$D141)*1000*FM141","v":0},{"$f":"$FK141*Potencia!K141*(1-$D141)*12*1000*$FM141","v":0},1.0002307191784936,null,0,0,null,{"$f":"$FY141*Energia!U141*(1-$D141)*1000*$FM141","v":0},{"$f":"$FY141*Energia!V141*(1-$D141)*1000*$FM141","v":0},{"$f":"$FY141*Energia!W141*(1-$D141)*1000*$FM141","v":0},{"$f":"$FY141*Energia!X141*(1-$D141)*1000*$FM141","v":0},{"$f":"SUMPRODUCT(GB141:GE141,Params!$B$19:$E$19)","v":0},{"$f":"$FZ141*Potencia!G141*(1-$D141)*12*1000*$FM141","v":0},{"$f":"$FZ141*Potencia!H141*(1-$D141)*12*1000*$FM141","v":0},{"$f":"$FZ141*Potencia!I141*(1-$D141)*12*1000*$FM141","v":0},{"$f":"$FZ141*Potencia!J141*(1-$D141)*12*1000*$FM141","v":0},{"$f":"SUMPRODUCT(GG141:GJ141,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},0,{"$f":"$GP141*Energia!G141*1000/2*GQ141","v":0},null,{"$f":"$GP141*Energia!U141*1000/2*GQ141","v":0},{"$f":"IF(GT141=0,1,GR$139/GT$139)","v":1},4.6431092347196251E-3,null,{"$f":"$GV141*Energia!U141*(1-$D141)*1000/2*GQ141","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA141*Energia!U141*(1-$D141)*1000/2*$GQ141","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.2613246417398721E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL141&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M141","v":"FP"},0,{"$f":"$HJ141*Energia!G141*1000/2*HM141","v":0},{"$f":"$HK141*Potencia!G141*12*1000/2*$HM141","v":0},null,{"$f":"$HJ141*Energia!U141*1000/2*HM141","v":0},{"$f":"IF(HQ141=0,1,HN$139/HQ$139)","v":1},2.2613246417398721E-3,null,{"$f":"$HS141*Energia!U141*(1-$D141)*1000/2*HM141","v":0},{"$f":"$HK141*Potencia!G141*(1-$D141)*12*1000/2*$HM141","v":0},1.0002289345094657,null,2.2618423369874714E-3,0,null,{"$f":"$HY141*Energia!U141*(1-$D141)*1000/2*$HM141","v":0},null,null,null,null,{"$f":"$HZ141*Potencia!G141*(1-$D141)*12*1000/2*$HM141","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO141&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"FP",0,{"$f":"$IN141*Energia!G141*1000/2*IP141","v":0},null,{"$f":"$IN141*Energia!U141*1000/2*IP141","v":0},{"$f":"IF(IS141=0,1,IQ$139/IS$139)","v":1},8.5394205433827558E-2,null,1,{"$f":"$IU141*Energia!U141*1000/2*IW141*$IP141","v":0},{"$f":"IF(IX$139=0,1,IQ$139/IX$139)","v":0.54949720500343058},0,null,{"$f":"$IZ141*Energia!U141*(1-$D141)*1000/2*IP141","v":0},1.0002479531667503,null,0,null,{"$f":"$JE141*Energia!U141*(1-$D141)*1000/2*$IP141","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6321684196365281E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A141,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP141&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M141","v":"FP"},0,{"$f":"$JN141*Energia!G141*1000/2*JQ141","v":0},{"$f":"$JO141*Potencia!G141*12*1000/2*$JQ141","v":0},null,{"$f":"$JN141*Energia!U141*1000/2*JQ141","v":0},{"$f":"IF(JU141=0,1,JR$139/JU$139)","v":1},1.6321684196365281E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW141*Energia!U141*1000/2*IF(JZ141<>0,JZ141,IF(JY141<>0,JY141*KD141,1))*JQ141","v":0},{"$f":"$JO141*Potencia!G141*12*1000/2*IF(JZ141=0,1,JZ141)*JQ141","v":0},1,0,0,{"$f":"$KH141*Energia!$U141*1000/2*JQ141","v":0},{"$f":"$KI141*Potencia!$G141*12*1000/2*JQ141","v":0},null,{"$f":"$KH141*Energia!U141*(1-$D141)*1000/2*JQ141","v":0},{"$f":"$KI141*Potencia!G141*(1-$D141)*12*1000/2*$JQ141","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ141*Energia!U141*(1-$D141)*1000/2*$JQ141","v":0},null,null,null,null,{"$f":"$KR141*Potencia!G141*(1-$D141)*12*1000/2*$JQ141","v":0},null,null,null,null,null,null,0,null,"FP","BTH_FP_0"]
["BTH","BTH Fuera de Punta Medio",null,{"$f":"IF(C142=0,0,IF(A142=0,0,INDEX(Params!$B$5:$G$15,MATCH(C142,Params!$A$5:$A$15,0),MATCH(A142,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G142&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.9534290718406209},{"$f":"Potencia!M142","v":"FPM"},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$30=Params!$B$30,0,1)","v":0},{"$f":"$E142*Energia!K142*1000*H142","v":0},{"$f":"$F142*Potencia!K142*12*1000*$I142","v":0},null,{"$f":"$E142*Energia!Y142*1000*H142","v":0},{"$f":"IF(M142=0,1,J$139/M$139)","v":1},0,null,{"$f":"$O142*Energia!Y142*(1-$D142)*1000*H142","v":0},{"$f":"$F142*Potencia!K142*(1-$D142)*12*1000*$I142","v":0},1.0002304578016825,null,0,2.9541097126119427,null,{"$f":"$U142*Energia!U142*(1-$D142)*1000*$H142","v":0},{"$f":"$U142*Energia!V142*(1-$D142)*1000*$H142","v":0},{"$f":"$U142*Energia!W142*(1-$D142)*1000*$H142","v":0},{"$f":"$U142*Energia!X142*(1-$D142)*1000*$H142","v":0},{"$f":"SUMPRODUCT(X142:AA142,Params!$B$19:$E$19)","v":0},{"$f":"$V142*Potencia!G142*(1-$D142)*12*1000*$I142","v":0},{"$f":"$V142*Potencia!H142*(1-$D142)*12*1000*$I142","v":0},{"$f":"$V142*Potencia!I142*(1-$D142)*12*1000*$I142","v":0},{"$f":"$V142*Potencia!J142*(1-$D142)*12*1000*$I142","v":0},{"$f":"SUMPRODUCT(AC142:AF142,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK142*Energia!K142*1000*AM142","v":0},null,null,{"$f":"$AK142*Energia!Y142*1000*AM142","v":0},{"$f":"IF(AQ142=0,1,AN$139/AQ$139)","v":1},0,null,{"$f":"$AS142*Energia!Y142*(1-$D142)*1000*AM142","v":0},null,1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY142*Energia!U142*(1-$D142)*1000*$AM142","v":0},{"$f":"$AY142*Energia!V142*(1-$D142)*1000*$AM142","v":0},{"$f":"$AY142*Energia!W142*(1-$D142)*1000*$AM142","v":0},{"$f":"$AY142*Energia!X142*(1-$D142)*1000*$AM142","v":0},{"$f":"SUMPRODUCT(BB142:BE142,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,null,null,71.849999999999994,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB142*Energia!K142*1000*CC142","v":156174.61052833355},null,{"$f":"$CB142*Energia!Y142*1000*CC142","v":156174.61052833355},{"$f":"IF(CF142=0,1,CD$139/CF$139)","v":1},4.7714051341846333E-3,null,{"$f":"$CH142*Energia!Y142*(1-$D142)*1000*CC142","v":156174.61052833355},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM142*Energia!U142*(1-$D142)*1000*$CC142","v":46609.157923214691},{"$f":"$CM142*Energia!V142*(1-$D142)*1000*$CC142","v":47384.512492763635},{"$f":"$CM142*Energia!W142*(1-$D142)*1000*$CC142","v":47963.133591629681},{"$f":"$CM142*Energia!X142*(1-$D142)*1000*$CC142","v":48441.759124805772},{"$f":"SUMPRODUCT(CO142:CR142,Params!$B$19:$E$19)","v":156209.22229935354},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV142*Energia!K142*1000*CW142","v":76211.748378178934},null,{"$f":"$CV142*Energia!Y142*1000*CW142","v":76211.748378178934},{"$f":"IF(CZ142=0,1,CX$139/CZ$139)","v":1},2.3284010523007422E-3,null,{"$f":"$DB142*Energia!Y142*(1-$D142)*1000*CW142","v":76211.748378178934},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG142*Energia!U142*(1-$D142)*1000*$CW142","v":22744.832874857086},{"$f":"$DG142*Energia!V142*(1-$D142)*1000*$CW142","v":23123.19864864344},{"$f":"$DG142*Energia!W142*(1-$D142)*1000*$CW142","v":23405.560329866166},{"$f":"$DG142*Energia!X142*(1-$D142)*1000*$CW142","v":23639.12511084041},{"$f":"SUMPRODUCT(DI142:DL142,Params!$B$19:$E$19)","v":76228.638598522521},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP142*Energia!G142*1000/2*DQ142","v":7356.5507413519408},null,{"$f":"$DP142*Energia!U142*1000/2*DQ142","v":7356.5507413519408},{"$f":"IF(DT142=0,1,DR$139/DT$139)","v":1},1.50652209665633E-3,null,{"$f":"$DV142*Energia!U142*(1-$D142)*1000/2*DQ142","v":7356.5507413519408},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA142*Energia!U142*(1-$D142)*1000/2*$DQ142","v":7358.1811167944988},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK142&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"FP",1,{"$f":"$EJ142*Energia!K142*1000*EL142","v":486603.70797924558},null,{"$f":"$EJ142*Energia!Y142*1000*EL142","v":486603.70797924558},{"$f":"IF(EO142=0,1,EM$139/EO$139)","v":1},1.4866586974098643E-2,null,1,{"$f":"$EQ142*Energia!Y142*1000*ES142*EL142","v":486603.70797924558},{"$f":"IF(ET$139=0,1,EM$139/ET$139)","v":1},1.4866586974098643E-2,null,{"$f":"$EV142*Energia!Y142*(1-$D142)*1000*EL142","v":486603.70797924558},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA142*Energia!U142*(1-$D142)*1000*$EL142","v":145223.27921612974},{"$f":"$FA142*Energia!V142*(1-$D142)*1000*$EL142","v":147639.10344815318},{"$f":"$FA142*Energia!W142*(1-$D142)*1000*$EL142","v":149441.95201150631},{"$f":"$FA142*Energia!X142*(1-$D142)*1000*$EL142","v":150933.23768456889},{"$f":"SUMPRODUCT(FC142:FF142,Params!$B$19:$E$19)","v":486711.55019547435},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL142&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FPM",1,{"$f":"$FJ142*Energia!K142*1000*FM142","v":0},{"$f":"$FK142*Potencia!K142*12*1000*$FM142","v":0},null,{"$f":"$FJ142*Energia!Y142*1000*FM142","v":0},{"$f":"IF(FQ142=0,1,FN$139/FQ$139)","v":1},0,null,{"$f":"$FS142*Energia!Y142*(1-$D142)*1000*FM142","v":0},{"$f":"$FK142*Potencia!K142*(1-$D142)*12*1000*$FM142","v":0},1.0002307191784936,null,0,0,null,{"$f":"$FY142*Energia!U142*(1-$D142)*1000*$FM142","v":0},{"$f":"$FY142*Energia!V142*(1-$D142)*1000*$FM142","v":0},{"$f":"$FY142*Energia!W142*(1-$D142)*1000*$FM142","v":0},{"$f":"$FY142*Energia!X142*(1-$D142)*1000*$FM142","v":0},{"$f":"SUMPRODUCT(GB142:GE142,Params!$B$19:$E$19)","v":0},{"$f":"$FZ142*Potencia!G142*(1-$D142)*12*1000*$FM142","v":0},{"$f":"$FZ142*Potencia!H142*(1-$D142)*12*1000*$FM142","v":0},{"$f":"$FZ142*Potencia!I142*(1-$D142)*12*1000*$FM142","v":0},{"$f":"$FZ142*Potencia!J142*(1-$D142)*12*1000*$FM142","v":0},{"$f":"SUMPRODUCT(GG142:GJ142,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP142*Energia!G142*1000/2*GQ142","v":22672.929098527991},null,{"$f":"$GP142*Energia!U142*1000/2*GQ142","v":22672.929098527991},{"$f":"IF(GT142=0,1,GR$139/GT$139)","v":1},4.6431092347196251E-3,null,{"$f":"$GV142*Energia!U142*(1-$D142)*1000/2*GQ142","v":22672.929098527991},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA142*Energia!U142*(1-$D142)*1000/2*$GQ142","v":22678.720597818199},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.2613246417398721E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL142&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M142","v":"FPM"},1,{"$f":"$HJ142*Energia!G142*1000/2*HM142","v":11042.353448748514},{"$f":"$HK142*Potencia!G142*12*1000/2*$HM142","v":0},null,{"$f":"$HJ142*Energia!U142*1000/2*HM142","v":11042.353448748514},{"$f":"IF(HQ142=0,1,HN$139/HQ$139)","v":1},2.2613246417398721E-3,null,{"$f":"$HS142*Energia!U142*(1-$D142)*1000/2*HM142","v":11042.353448748514},{"$f":"$HK142*Potencia!G142*(1-$D142)*12*1000/2*$HM142","v":0},1.0002289345094657,null,2.2618423369874714E-3,0,null,{"$f":"$HY142*Energia!U142*(1-$D142)*1000/2*$HM142","v":11044.88142451865},null,null,null,null,{"$f":"$HZ142*Potencia!G142*(1-$D142)*12*1000/2*$HM142","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO142&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"FP",1,{"$f":"$IN142*Energia!G142*1000/2*IP142","v":416991.43124794902},null,{"$f":"$IN142*Energia!U142*1000/2*IP142","v":416991.43124794902},{"$f":"IF(IS142=0,1,IQ$139/IS$139)","v":1},8.5394205433827558E-2,null,2.08,{"$f":"$IU142*Energia!U142*1000/2*IW142*$IP142","v":867342.17699573399},{"$f":"IF(IX$139=0,1,IQ$139/IX$139)","v":0.54949720500343058},9.7601664595504178E-2,null,{"$f":"$IZ142*Energia!U142*(1-$D142)*1000/2*IP142","v":476602.10204074666},1.0002479531667503,null,9.7625865237320739E-2,null,{"$f":"$JE142*Energia!U142*(1-$D142)*1000/2*$IP142","v":476720.2770412275},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6321684196365281E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A142,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP142&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M142","v":"FPM"},1,{"$f":"$JN142*Energia!G142*1000/2*JQ142","v":79700.986956233202},{"$f":"$JO142*Potencia!G142*12*1000/2*$JQ142","v":0},null,{"$f":"$JN142*Energia!U142*1000/2*JQ142","v":79700.986956233202},{"$f":"IF(JU142=0,1,JR$139/JU$139)","v":1},1.6321684196365281E-2,null,null,1.510511600452654,null,null,null,1,{"$f":"$JW142*Energia!U142*1000/2*IF(JZ142<>0,JZ142,IF(JY142<>0,JY142*KD142,1))*JQ142","v":120389.26536491592},{"$f":"$JO142*Potencia!G142*12*1000/2*IF(JZ142=0,1,JZ142)*JQ142","v":0},1,2.4654093317534511E-2,0,{"$f":"$KH142*Energia!$U142*1000/2*JQ142","v":120389.26536491595},{"$f":"$KI142*Potencia!$G142*12*1000/2*JQ142","v":0},null,{"$f":"$KH142*Energia!U142*(1-$D142)*1000/2*JQ142","v":120389.26536491595},{"$f":"$KI142*Potencia!G142*(1-$D142)*12*1000/2*$JQ142","v":0},1.0002411171612442,null,2.4660037842528286E-2,0,null,{"$f":"$KQ142*Energia!U142*(1-$D142)*1000/2*$JQ142","v":120418.29328282501},null,null,null,null,{"$f":"$KR142*Potencia!G142*(1-$D142)*12*1000/2*$JQ142","v":0},null,null,null,null,null,null,0.12228590307984902,null,"FPM","BTH_FPM_1"]
["BTH","BTH Fuera de Punta Bajo",null,{"$f":"IF(C143=0,0,IF(A143=0,0,INDEX(Params!$B$5:$G$15,MATCH(C143,Params!$A$5:$A$15,0),MATCH(A143,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G143&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3627432574724967},{"$f":"Potencia!M143","v":"FPB"},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$30=Params!$B$30,0,1)","v":0},{"$f":"$E143*Energia!K143*1000*H143","v":0},{"$f":"$F143*Potencia!K143*12*1000*$I143","v":0},null,{"$f":"$E143*Energia!Y143*1000*H143","v":0},{"$f":"IF(M143=0,1,J$139/M$139)","v":1},{"$f":"E143*N143","v":0},null,{"$f":"$O143*Energia!Y143*(1-$D143)*1000*H143","v":0},{"$f":"$F143*Potencia!K143*(1-$D143)*12*1000*$I143","v":0},1.0002304578016825,null,{"$f":"O143*S143","v":0},{"$f":"F143*S143","v":2.363287770089554},null,{"$f":"$U143*Energia!U143*(1-$D143)*1000*$H143","v":0},{"$f":"$U143*Energia!V143*(1-$D143)*1000*$H143","v":0},{"$f":"$U143*Energia!W143*(1-$D143)*1000*$H143","v":0},{"$f":"$U143*Energia!X143*(1-$D143)*1000*$H143","v":0},{"$f":"SUMPRODUCT(X143:AA143,Params!$B$19:$E$19)","v":0},{"$f":"$V143*Potencia!G143*(1-$D143)*12*1000*$I143","v":0},{"$f":"$V143*Potencia!H143*(1-$D143)*12*1000*$I143","v":0},{"$f":"$V143*Potencia!I143*(1-$D143)*12*1000*$I143","v":0},{"$f":"$V143*Potencia!J143*(1-$D143)*12*1000*$I143","v":0},{"$f":"SUMPRODUCT(AC143:AF143,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK143*Energia!K143*1000*AM143","v":0},null,null,{"$f":"$AK143*Energia!Y143*1000*AM143","v":0},{"$f":"IF(AQ143=0,1,AN$139/AQ$139)","v":1},{"$f":"AK143*AR143","v":0},null,{"$f":"$AS143*Energia!Y143*(1-$D143)*1000*AM143","v":0},null,1.0003202291032038,null,{"$f":"AS143*AW143","v":0},{"$f":"AL143*AW143","v":5.5717836761048458},null,{"$f":"$AY143*Energia!U143*(1-$D143)*1000*$AM143","v":0},{"$f":"$AY143*Energia!V143*(1-$D143)*1000*$AM143","v":0},{"$f":"$AY143*Energia!W143*(1-$D143)*1000*$AM143","v":0},{"$f":"$AY143*Energia!X143*(1-$D143)*1000*$AM143","v":0},{"$f":"SUMPRODUCT(BB143:BE143,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,null,null,{"$f":"BO143","v":71.849999999999994},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB143*Energia!K143*1000*CC143","v":267742.45918482577},null,{"$f":"$CB143*Energia!Y143*1000*CC143","v":267742.45918482577},{"$f":"IF(CF143=0,1,CD$139/CF$139)","v":1},{"$f":"CB143*CG143","v":4.7714051341846333E-3},null,{"$f":"$CH143*Energia!Y143*(1-$D143)*1000*CC143","v":267742.45918482577},1.000221622265635,null,{"$f":"CH143*CK143","v":4.7724625838007342E-3},null,{"$f":"$CM143*Energia!U143*(1-$D143)*1000*$CC143","v":79905.757540732855},{"$f":"$CM143*Energia!V143*(1-$D143)*1000*$CC143","v":81235.009065605802},{"$f":"$CM143*Energia!W143*(1-$D143)*1000*$CC143","v":82226.984876670933},{"$f":"$CM143*Energia!X143*(1-$D143)*1000*$CC143","v":83047.530398428236},{"$f":"SUMPRODUCT(CO143:CR143,Params!$B$19:$E$19)","v":267801.79687523702},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV143*Energia!K143*1000*CW143","v":130655.81441515326},null,{"$f":"$CV143*Energia!Y143*1000*CW143","v":130655.81441515326},{"$f":"IF(CZ143=0,1,CX$139/CZ$139)","v":1},{"$f":"CV143*DA143","v":2.3284010523007422E-3},null,{"$f":"$DB143*Energia!Y143*(1-$D143)*1000*CW143","v":130655.81441515326},1.0002216222656348,null,{"$f":"DB143*DE143","v":2.3289170778172598E-3},null,{"$f":"$DG143*Energia!U143*(1-$D143)*1000*$CW143","v":38993.26188207326},{"$f":"$DG143*Energia!V143*(1-$D143)*1000*$CW143","v":39641.924186414646},{"$f":"$DG143*Energia!W143*(1-$D143)*1000*$CW143","v":40125.999098811626},{"$f":"$DG143*Energia!X143*(1-$D143)*1000*$CW143","v":40526.417634356265},{"$f":"SUMPRODUCT(DI143:DL143,Params!$B$19:$E$19)","v":130684.77065276231},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP143*Energia!G143*1000/2*DQ143","v":12611.915470409842},null,{"$f":"$DP143*Energia!U143*1000/2*DQ143","v":12611.915470409842},{"$f":"IF(DT143=0,1,DR$139/DT$139)","v":1},{"$f":"DP143*DU143","v":1.50652209665633E-3},null,{"$f":"$DV143*Energia!U143*(1-$D143)*1000/2*DQ143","v":12611.915470409842},1.000221622265635,null,{"$f":"DV143*DY143","v":1.5068559754966202E-3},null,{"$f":"$EA143*Energia!U143*(1-$D143)*1000/2*$DQ143","v":12614.710551690392},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK143&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"FP",1,{"$f":"$EJ143*Energia!K143*1000*EL143","v":834223.13641167386},null,{"$f":"$EJ143*Energia!Y143*1000*EL143","v":834223.13641167386},{"$f":"IF(EO143=0,1,EM$139/EO$139)","v":1},{"$f":"EJ143*EP143","v":1.4866586974098643E-2},null,1,{"$f":"$EQ143*Energia!Y143*1000*ES143*EL143","v":834223.13641167386},{"$f":"IF(ET$139=0,1,EM$139/ET$139)","v":1},{"$f":"EQ143*ES143*EU143*EL143","v":1.4866586974098643E-2},null,{"$f":"$EV143*Energia!Y143*(1-$D143)*1000*EL143","v":834223.13641167386},1.000221622265635,null,{"$f":"EV143*EY143","v":1.4869881740786104E-2},null,{"$f":"$FA143*Energia!U143*(1-$D143)*1000*$EL143","v":248967.72770345426},{"$f":"$FA143*Energia!V143*(1-$D143)*1000*$EL143","v":253109.36582665547},{"$f":"$FA143*Energia!W143*(1-$D143)*1000*$EL143","v":256200.13138872123},{"$f":"$FA143*Energia!X143*(1-$D143)*1000*$EL143","v":258756.76010130212},{"$f":"SUMPRODUCT(FC143:FF143,Params!$B$19:$E$19)","v":834408.01883321058},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL143&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL143","v":"FPB"},{"$f":"H143","v":1},{"$f":"$FJ143*Energia!K143*1000*FM143","v":0},{"$f":"$FK143*Potencia!K143*12*1000*$FM143","v":0},null,{"$f":"$FJ143*Energia!Y143*1000*FM143","v":0},{"$f":"IF(FQ143=0,1,FN$139/FQ$139)","v":1},{"$f":"FJ143*FR143","v":0},null,{"$f":"$FS143*Energia!Y143*(1-$D143)*1000*FM143","v":0},{"$f":"$FK143*Potencia!K143*(1-$D143)*12*1000*$FM143","v":0},1.0002307191784936,null,{"$f":"FS143*FW143","v":0},{"$f":"FK143*FW143","v":0},null,{"$f":"$FY143*Energia!U143*(1-$D143)*1000*$FM143","v":0},{"$f":"$FY143*Energia!V143*(1-$D143)*1000*$FM143","v":0},{"$f":"$FY143*Energia!W143*(1-$D143)*1000*$FM143","v":0},{"$f":"$FY143*Energia!X143*(1-$D143)*1000*$FM143","v":0},{"$f":"SUMPRODUCT(GB143:GE143,Params!$B$19:$E$19)","v":0},{"$f":"$FZ143*Potencia!G143*(1-$D143)*12*1000*$FM143","v":0},{"$f":"$FZ143*Potencia!H143*(1-$D143)*12*1000*$FM143","v":0},{"$f":"$FZ143*Potencia!I143*(1-$D143)*12*1000*$FM143","v":0},{"$f":"$FZ143*Potencia!J143*(1-$D143)*12*1000*$FM143","v":0},{"$f":"SUMPRODUCT(GG143:GJ143,Params!$B$19:$E$19)","v":0},null,{"$f":"FA143+FY143","v":1.4869881740786104E-2},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},{"$f":"H143","v":1},{"$f":"$GP143*Energia!G143*1000/2*GQ143","v":38869.991564100965},null,{"$f":"$GP143*Energia!U143*1000/2*GQ143","v":38869.991564100965},{"$f":"IF(GT143=0,1,GR$139/GT$139)","v":1},{"$f":"GP143*GU143","v":4.6431092347196251E-3},null,{"$f":"$GV143*Energia!U143*(1-$D143)*1000/2*GQ143","v":38869.991564100965},1.0002554367486018,null,{"$f":"GV143*GY143","v":4.6442952554459453E-3},null,{"$f":"$HA143*Energia!U143*(1-$D143)*1000/2*$GQ143","v":38879.920388364277},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.2613246417398721E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL143&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M143","v":"FPB"},{"$f":"H143","v":1},{"$f":"$HJ143*Energia!G143*1000/2*HM143","v":18930.777912966802},{"$f":"$HK143*Potencia!G143*12*1000/2*$HM143","v":0},null,{"$f":"$HJ143*Energia!U143*1000/2*HM143","v":18930.777912966802},{"$f":"IF(HQ143=0,1,HN$139/HQ$139)","v":1},{"$f":"HJ143*HR143","v":2.2613246417398721E-3},null,{"$f":"$HS143*Energia!U143*(1-$D143)*1000/2*HM143","v":18930.777912966802},{"$f":"$HK143*Potencia!G143*(1-$D143)*12*1000/2*$HM143","v":0},1.0002289345094657,null,{"$f":"HS143*HW143","v":2.2618423369874714E-3},{"$f":"HK143*HW143","v":0},null,{"$f":"$HY143*Energia!U143*(1-$D143)*1000/2*$HM143","v":18935.111821322105},null,null,null,null,{"$f":"$HZ143*Potencia!G143*(1-$D143)*12*1000/2*$HM143","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO143&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"FP",{"$f":"H143","v":1},{"$f":"$IN143*Energia!G143*1000/2*IP143","v":714881.31703117606},null,{"$f":"$IN143*Energia!U143*1000/2*IP143","v":714881.31703117606},{"$f":"IF(IS143=0,1,IQ$139/IS$139)","v":1},{"$f":"IN143*IT143","v":8.5394205433827558E-2},null,1,{"$f":"$IU143*Energia!U143*1000/2*IW143*$IP143","v":714881.31703117606},{"$f":"IF(IX$139=0,1,IQ$139/IX$139)","v":0.54949720500343058},{"$f":"IU143*IW143*IY143*IP143","v":4.6923877209377005E-2},null,{"$f":"$IZ143*Energia!U143*(1-$D143)*1000/2*IP143","v":392825.28561780258},1.0002479531667503,null,{"$f":"IZ143*JC143","v":4.6935512133327272E-2},null,{"$f":"$JE143*Energia!U143*(1-$D143)*1000/2*$IP143","v":392922.68789135112},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6321684196365281E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A143,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP143&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M143","v":"FPB"},{"$f":"H143","v":1},{"$f":"$JN143*Energia!G143*1000/2*JQ143","v":136637.69145912593},{"$f":"$JO143*Potencia!G143*12*1000/2*$JQ143","v":0},null,{"$f":"$JN143*Energia!U143*1000/2*JQ143","v":136637.69145912593},{"$f":"IF(JU143=0,1,JR$139/JU$139)","v":1},{"$f":"JN143*JV143","v":1.6321684196365281E-2},null,null,1.510511600452654,null,null,null,{"$f":"IF(JY143<>0,($KA$144+$KA$200)/($KB$144+$KB$200),1)","v":1},{"$f":"$JW143*Energia!U143*1000/2*IF(JZ143<>0,JZ143,IF(JY143<>0,JY143*KD143,1))*JQ143","v":206392.81800808024},{"$f":"$JO143*Potencia!G143*12*1000/2*IF(JZ143=0,1,JZ143)*JQ143","v":0},{"$f":"IF(JZ143<>0,1,IF(KC143=0,1,(($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)+(($JR$83+$JS$83+$JR$139+$JS$139)-($KE$83+$KF$83+$KE$139+$KF$139)))/($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)))","v":1},{"$f":"JQ143*IF($JZ143<>0,JW143*$JZ143*$KG143,IF(KC143=0,JW143*$KG143,IF(JY143=0,JW143*KG143,JW143*JY143*KD143*$KG143)))","v":2.4654093317534511E-2},{"$f":"JQ143*IF($JZ143<>0,JO143*$JZ143*$KG143,IF(JY143=0,JO143*$KG143,JO143*$KG143))","v":0},{"$f":"$KH143*Energia!$U143*1000/2*JQ143","v":206392.81800808024},{"$f":"$KI143*Potencia!$G143*12*1000/2*JQ143","v":0},null,{"$f":"$KH143*Energia!U143*(1-$D143)*1000/2*JQ143","v":206392.81800808024},{"$f":"$KI143*Potencia!G143*(1-$D143)*12*1000/2*$JQ143","v":0},1.0002411171612442,null,{"$f":"KH143*KO143","v":2.4660037842528286E-2},{"$f":"KI143*KO143","v":0},null,{"$f":"$KQ143*Energia!U143*(1-$D143)*1000/2*$JQ143","v":206442.58285845956},null,null,null,null,{"$f":"$KR143*Potencia!G143*(1-$D143)*12*1000/2*$JQ143","v":0},null,null,null,null,null,null,7.1595549975855557E-2,null,{"$f":"IF(OR(G143=\"M\",G143=0),0,G143)","v":"FPB"},{"$f":"A143&\"_\"&LH143&\"_\"&H143","v":"BTH_FPB_1"}]
["BTS","BTS",null,{"$f":"IF(C144=0,0,IF(A144=0,0,INDEX(Params!$B$5:$G$15,MATCH(C144,Params!$A$5:$A$15,0),MATCH(A144,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G144&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M144","v":0},1,1,{"$f":"J145+J156+J167+J178+J189","v":220500854.49142107},0,null,{"$f":"M145+M156+M167+M178+M189","v":214796262.46498874},{"$f":"IF(M$144=0,1,J$144/M$144)","v":1.0265581531120085},3.4070054720595419E-2,null,{"$f":"Q145+Q156+Q167+Q178+Q189","v":207098817.20815292},0,{"$f":"IF(Q$144+R$144+Q$200+R$200+Q$229+R$229=0,1,(J$144+K$144+J$200+K$200+J$229+K$229)/(Q$144+R$144+Q$200+R$200+Q$229+R$229))","v":1.0599284296618814},null,3.6111819598495069E-2,0,null,{"$f":"X145+X156+X167+X178+X189","v":65496591.901114389},66586149.219145194,67399249.286387041,68071831.834745228,219509924.10827056,0,{"$f":"AD145+AD156+AD167+AD178+AD189","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},{"$f":"H144","v":1},{"$f":"AN145+AN156+AN167+AN178+AN189","v":0},{"$f":"AO145+AO156+AO167+AO178+AO189","v":49771610.972373329},null,{"$f":"AQ145+AQ156+AQ167+AQ178+AQ189","v":0},{"$f":"IF(AQ144=0,1,AN$144/AQ$144)","v":1},0,null,{"$f":"AU145+AU156+AU167+AU178+AU189","v":0},{"$f":"AV145+AV156+AV167+AV178+AV189","v":46601893.858533844},{"$f":"IF(AU$144+AV$144+AU$200+AV$200+AU$229+AV$229=0,1,(AN$144+AO$144+AN$200+AO$200+AN$229+AO$229)/(AU$144+AV$144+AU$200+AV$200+AU$229+AV$229))","v":1.0586633031077384},null,0,2.7631112211111972,null,{"$f":"BB145+BB156+BB167+BB178+BB189","v":0},0,0,0,0,14421593.71066026,14841523.064711075,15273757.105651742,15718579.32869355,49335714.883351669,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"BQ145+BQ156+BQ167+BQ178+BQ189","v":764027.05695181387},null,16.690000000000001,null,{"$f":"BU145+BU156+BU167+BU178+BU189","v":233593.24000000002},{"$f":"BV145+BV156+BV167+BV178+BV189","v":225748.94000000003},{"$f":"BW145+BW156+BW167+BW178+BW189","v":232358.18000000005},{"$f":"BX145+BX156+BX167+BX178+BX189","v":239134.32000000004},{"$f":"BY145+BY156+BY167+BY178+BY189","v":764027.05695181387},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},{"$f":"H144","v":1},{"$f":"CD145+CD156+CD167+CD178+CD189","v":109616054.98871925},null,{"$f":"CF145+CF156+CF167+CF178+CF189","v":106780170.86164916},{"$f":"IF(CF$144=0,1,CD$144/CF$144)","v":1.0265581531120085},1.6937009157335318E-2,null,{"$f":"CJ145+CJ156+CJ167+CJ178+CJ189","v":102953593.4794794},{"$f":"IF(CJ$144+CJ$200+CJ$229=0,1,(CD$144+CD$200+CD$229)/(CJ$144+CJ$200+CJ$229))","v":1.0599284296618814},null,1.7952017519303327E-2,null,{"$f":"CO145+CO156+CO167+CO178+CO189","v":32559864.840277009},{"$f":"CP145+CP156+CP167+CP178+CP189","v":33101508.885884423},{"$f":"CQ145+CQ156+CQ167+CQ178+CQ189","v":33505719.662698366},{"$f":"CR145+CR156+CR167+CR178+CR189","v":33840075.94342722},{"$f":"CS145+CS156+CS167+CS178+CS189","v":109123440.66475233},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},{"$f":"H144","v":1},{"$f":"CX145+CX156+CX167+CX178+CX189","v":15469589.490621667},null,{"$f":"CZ145+CZ156+CZ167+CZ178+CZ189","v":15069374.729259755},{"$f":"IF(CZ$144=0,1,CX$144/CZ$144)","v":1.0265581531120085},2.3902390839539069E-3,null,{"$f":"DD145+DD156+DD167+DD178+DD189","v":14529348.167800711},{"$f":"IF(DD$144+DD$200+DD$229=0,1,(CX$144+CX$200+CX$229)/(DD$144+DD$200+DD$229))","v":1.0599284296618814},null,2.5334823587717186E-3,null,{"$f":"DI145+DI156+DI167+DI178+DI189","v":4595017.9743382167},{"$f":"DJ145+DJ156+DJ167+DJ178+DJ189","v":4671457.6075329026},{"$f":"DK145+DK156+DK167+DK178+DK189","v":4728501.9409167338},{"$f":"DL145+DL156+DL167+DL178+DL189","v":4775688.0434180396},{"$f":"DM145+DM156+DM167+DM178+DM189","v":15400069.187507745},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},{"$f":"H144","v":1},{"$f":"DR145+DR156+DR167+DR178+DR189","v":1493245.1027226034},null,{"$f":"DT145+DT156+DT167+DT178+DT189","v":1454613.1114386409},{"$f":"IF(DT$144=0,1,DR$144/DT$144)","v":1.0265582586738509},1.546532700197201E-3,null,{"$f":"DX145+DX156+DX167+DX178+DX189","v":1402485.6993188714},{"$f":"IF(DX$144+DX$200+DX$229=0,1,(DR$144+DR$200+DR$229)/(DX$144+DX$200+DX$229))","v":1.0599284279940611},null,1.6392139737614298E-3,null,{"$f":"EC145+EC156+EC167+EC178+EC189","v":1486534.4625632027},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK144&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",{"$f":"H144","v":1},{"$f":"EM145+EM156+EM167+EM178+EM189","v":98771643.05035907},null,{"$f":"EO145+EO156+EO167+EO178+EO189","v":96216315.413727984},{"$f":"IF(EO$144=0,1,EM$144/EO$144)","v":1.0265581531120085},1.5261416067209746E-2,null,1,{"$f":"ET145+ET156+ET167+ET178+ET189","v":98771643.05035907},{"$f":"IF(ET$144=0,1,EM$144/ET$144)","v":1},1.5261416067209746E-2,null,{"$f":"EX145+EX156+EX167+EX178+EX189","v":92768304.669908181},{"$f":"IF(EX$144+EX$200+EX$229=0,1,(EM$144+EM$200+EM$229)/(EX$144+EX$200+EX$229))","v":1.0599284296618812},null,1.6176008766534227E-2,null,{"$f":"FC145+FC156+FC167+FC178+FC189","v":29338689.009586591},{"$f":"FD145+FD156+FD167+FD178+FD189","v":29826747.737284772},{"$f":"FE145+FE156+FE167+FE178+FE189","v":30190969.589354556},{"$f":"FF145+FF156+FF167+FF178+FF189","v":30492247.711571187},{"$f":"FG145+FG156+FG167+FG178+FG189","v":98327763.491170764},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL144&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"FN145+FN156+FN167+FN178+FN189","v":7109639.4822373586},{"$f":"FO145+FO156+FO167+FO178+FO189","v":0},null,{"$f":"FQ145+FQ156+FQ167+FQ178+FQ189","v":6925705.534250061},{"$f":"IF(FQ144=0,1,FN$144/FQ$144)","v":1.0265581531120085},1.0985254762944997E-3,null,{"$f":"FU145+FU156+FU167+FU178+FU189","v":6677515.7445252789},{"$f":"FV145+FV156+FV167+FV178+FV189","v":0},{"$f":"IF(FU$144+FV$144+FU$200+FV$200+FU$229+FV$229=0,1,(FN$144+FO$144+FN$200+FO$200+FN$229+FO$229)/(FU$144+FV$144+FU$200+FV$200+FU$229+FV$229))","v":1.0599284296618812},null,1.1643583830323991E-3,0,null,{"$f":"GB145+GB156+GB167+GB178+GB189","v":2111815.6517178826},{"$f":"GC145+GC156+GC167+GC178+GC189","v":2146946.3986907192},2173163.2963730702,2194849.4683015211,{"$f":"GF145+GF156+GF167+GF178+GF189","v":7077688.7771371668},{"$f":"GG145+GG156+GG167+GG178+GG189","v":0},{"$f":"GH145+GH156+GH167+GH178+GH189","v":0},0,0,{"$f":"GK145+GK156+GK167+GK178+GK189","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"GR145+GR156+GR167+GR178+GR189","v":4602189.4677412156},null,{"$f":"GT145+GT156+GT167+GT178+GT189","v":4483125.4620526917},{"$f":"IF(GT$144=0,1,GR$144/GT$144)","v":1.0265582586738511},4.7664221308262554E-3,null,{"$f":"GX145+GX156+GX167+GX178+GX189","v":4322468.4964943901},{"$f":"IF(GX$144+GX$200+GX$229=0,1,(GR$144+GR$200+GR$229)/(GX$144+GX$200+GX$229))","v":1.0599284279940611},null,5.052066316282776E-3,null,{"$f":"HC145+HC156+HC167+HC178+HC189","v":4581507.2385431519},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL144&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M144","v":0},1,{"$f":"HN145+HN156+HN167+HN178+HN189","v":6216949.734838468},{"$f":"HO145+HO156+HO167+HO178+HO189","v":0},null,{"$f":"HQ145+HQ156+HQ167+HQ178+HQ189","v":6056109.9989295993},{"$f":"IF(HQ$144=0,1,HN$144/HQ$144)","v":1.0265582586738511},6.4388063572950564E-3,null,{"$f":"HU145+HU156+HU167+HU178+HU189","v":5839083.6712591192},{"$f":"HV145+HV156+HV167+HV178+HV189","v":0},{"$f":"IF(HU$144+HV$144+HU$200+HV$200+HU$229+HV$229=0,1,(HN$144+HO$144+HN$200+HO$200+HN$229+HO$229)/(HU$144+HV$144+HU$200+HV$200+HU$229+HV$229))","v":1.0599284279940613},null,6.8246739004459173E-3,0,null,{"$f":"IB145+IB156+IB167+IB178+IB189","v":6189010.7766034706},null,null,null,null,{"$f":"IG145+IG156+IG167+IG178+IG189","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO144&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"IQ145+IQ156+IQ167+IQ178+IQ189","v":84641625.468331739},null,{"$f":"IS145+IS156+IS167+IS178+IS189","v":82451847.962019369},{"$f":"IF(IS$144=0,1,IQ$144/IS$144)","v":1.0265582586738513},8.7662126830987147E-2,null,1,{"$f":"IX145+IX156+IX167+IX178+IX189","v":120563249.72701544},{"$f":"IF(IX$144=0,1,(IQ$144+$IQ$200)/(IX$144+$IX$200))","v":0.72106688892531168},6.3210257070595993E-2,null,{"$f":"JB145+JB156+JB167+JB178+JB189","v":82461805.53662999},{"$f":"IF(JB$144+JB$200+JB$229=0,1,(IQ$144+IQ$200+IQ$229)/(JB$144+JB$200+JB$229))","v":1.0515068762215967},null,6.6466019957466482E-2,null,{"$f":"JG145+JG156+JG167+JG178+JG189","v":86709155.547414571},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A144,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP144&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M144","v":0},1,{"$f":"JR145+JR156+JR167+JR178+JR189","v":27594953.386912521},{"$f":"JS145+JS156+JS167+JS178+JS189","v":0},null,{"$f":"JU145+JU156+JU167+JU178+JU189","v":26881039.779038731},{"$f":"IF(JU$144=0,1,JR$144/JU$144)","v":1.0265582586738511},2.8579700476141886E-2,null,1,null,{"$f":"KA145+KA156+KA167+KA178+KA189","v":27594953.386912525},{"$f":"KB145+KB156+KB167+KB178+KB189","v":39306159.800019942},1,0.72106688892531179,{"$f":"KE145+KE156+KE167+KE178+KE189","v":28342370.362601534},{"$f":"KF145+KF156+KF167+KF178+KF189","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"KJ145+KJ156+KJ167+KJ178+KJ189","v":19603973.276634909},{"$f":"KK145+KK156+KK167+KK178+KK189","v":0},null,{"$f":"KM145+KM156+KM167+KM178+KM189","v":18595439.289783835},{"$f":"KN145+KN156+KN167+KN178+KN189","v":0},{"$f":"IF(KM$144+KN$144+KM$200+KN$200+KM$229+KN$229=0,1,(KJ$144+KK$144+KJ$200+KK$200+KJ$229+KK$229)/(KM$144+KN$144+KM$200+KN$200+KM$229+KN$229))","v":1.0515068762215967},null,1.4988331032887787E-2,0,null,{"$f":"KT145+KT156+KT167+KT178+KT189","v":19553232.279568952},null,null,null,null,{"$f":"KY145+KY156+KY167+KY178+KY189","v":0},null,null,null,null,null,null,{"$f":"JE144+KQ144","v":8.1454350990354266E-2},null,0,"BTS_0_1"]
["BTS","BTS_1 (0-300)",null,{"$f":"IF(C145=0,0,IF(A145=0,0,INDEX(Params!$B$5:$G$15,MATCH(C145,Params!$A$5:$A$15,0),MATCH(A145,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G145&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G144","v":0},1,1,{"$f":"SUM(J146:J155)","v":122573883.04508953},0,null,{"$f":"SUM(M146:M155)","v":116869291.01865719},{"$f":"IF(M$144=0,1,J$144/M$144)","v":1.0265581531120085},3.4070054720595419E-2,null,{"$f":"SUM(Q146:Q155)","v":110014392.04013526},0,1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"SUM(X146:X155)","v":34792893.522961445},35371687.422378846,35803621.888558209,36160910.733671829,116607381.79530716,0,{"$f":"SUM(AD146:AD155)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"SUM(AN146:AN155)","v":0},{"$f":"SUM(AO146:AO155)","v":31876954.78467118},null,{"$f":"SUM(AQ146:AQ155)","v":0},1,0,null,{"$f":"SUM(AU146:AU155)","v":0},{"$f":"SUM(AV146:AV155)","v":29763019.746079467},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"SUM(BB146:BB155)","v":0},0,0,0,0,9210582.0229420327,9478783.4136191905,9754783.409406811,10038925.188718561,31509016.794845328,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"SUM(BQ146:BQ155)","v":764027.05695181387},null,16.690000000000001,null,{"$f":"SUM(BU146:BU155)","v":233593.24000000002},{"$f":"SUM(BV146:BV155)","v":225748.94000000003},{"$f":"SUM(BW146:BW155)","v":232358.18000000005},{"$f":"SUM(BX146:BX155)","v":239134.32000000004},{"$f":"SUM(BY146:BY155)","v":764027.05695181387},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"SUM(CD146:CD155)","v":60934301.298021175},null,{"$f":"SUM(CF146:CF155)","v":58098417.170951068},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"SUM(CJ146:CJ155)","v":54690688.955544025},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"SUM(CO146:CO155)","v":17296348.979808506},{"$f":"SUM(CP146:CP155)","v":17584080.762308881},{"$f":"SUM(CQ146:CQ155)","v":17798805.336984318},{"$f":"SUM(CR146:CR155)","v":17976421.853633039},{"$f":"SUM(CS146:CS155)","v":57968216.061776184},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX146:CX155)","v":8599366.4621049315},null,{"$f":"SUM(CZ146:CZ155)","v":8199151.7007430214},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"SUM(DD146:DD155)","v":7718235.3186183358},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"SUM(DI146:DI155)","v":2440950.9941924685},{"$f":"SUM(DJ146:DJ155)","v":2481557.2042877292},{"$f":"SUM(DK146:DK155)","v":2511860.2563736592},{"$f":"SUM(DL146:DL155)","v":2536926.4257371947},{"$f":"SUM(DM146:DM155)","v":8180777.0410240041},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR146:DR155)","v":830077.73825155071},null,{"$f":"SUM(DT146:DT155)","v":791445.74696758809},1.0265582586738509,1.546532700197201E-3,null,{"$f":"SUM(DX146:DX155)","v":745024.0415188286},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"SUM(EC146:EC155)","v":789672.1611448339},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK145&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"SUM(EM146:EM155)","v":54906017.717482701},null,{"$f":"SUM(EO146:EO155)","v":52350690.080851614},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"SUM(ET146:ET155)","v":53741027.723538183},1,1.5261416067209746E-2,null,{"$f":"SUM(EX146:EX155)","v":49280091.390363641},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"SUM(FC146:FC155)","v":15585206.087592741},{"$f":"SUM(FD146:FD155)","v":15844472.313861288},{"$f":"SUM(FE146:FE155)","v":16037953.999059362},{"$f":"SUM(FF146:FF155)","v":16197998.758780744},{"$f":"SUM(FG146:FG155)","v":52233369.880982131},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL145&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN146:FN155)","v":3952166.6271929038},{"$f":"SUM(FO146:FO155)","v":0},null,{"$f":"SUM(FQ146:FQ155)","v":3768232.6792056062},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"SUM(FU146:FU155)","v":3547209.2254105816},{"$f":"SUM(FV146:FV155)","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"SUM(GB146:GB155)","v":1121832.0675566869},{"$f":"SUM(GC146:GC155)","v":1140494.1991337603},1154421.1217371712,1165941.2352788704,{"$f":"SUM(GF146:GF155)","v":3759787.9039715757},{"$f":"SUM(GG146:GG155)","v":0},{"$f":"SUM(GH146:GH155)","v":0},0,0,{"$f":"SUM(GK146:GK155)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR146:GR155)","v":2558304.0703917188},null,{"$f":"SUM(GT146:GT155)","v":2439240.0647031949},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"SUM(GX146:GX155)","v":2296168.1179066929},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"SUM(HC146:HC155)","v":2433773.8636229229},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL145&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL144","v":0},1,{"$f":"SUM(HN146:HN155)","v":3455930.6876742234},{"$f":"SUM(HO146:HO155)","v":0},null,{"$f":"SUM(HQ146:HQ155)","v":3295090.9517653547},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"SUM(HU146:HU155)","v":3101819.660365026},{"$f":"SUM(HV146:HV155)","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"SUM(IB146:IB155)","v":3287706.8365317755},null,null,null,null,{"$f":"SUM(IG146:IG155)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO145&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ146:IQ155)","v":47051303.836580895},null,{"$f":"SUM(IS146:IS155)","v":44861526.330268532},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"SUM(IX146:IX155)","v":46052970.351051599},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"SUM(JB146:JB155)","v":30450802.095665094},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"SUM(JG146:JG155)","v":32019227.790054858},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A145,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP145&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP144","v":0},1,{"$f":"SUM(JR146:JR155)","v":15339716.469052101},{"$f":"SUM(JS146:JS155)","v":0},null,{"$f":"SUM(JU146:JU155)","v":14625802.861178311},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"SUM(KA146:KA155)","v":15014238.716878235},{"$f":"SUM(KB146:KB155)","v":15014238.716878235},1,0.72106688892531179,{"$f":"SUM(KE146:KE155)","v":10826270.401161356},{"$f":"SUM(KF146:KF155)","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"SUM(KJ146:KJ155)","v":7488361.5207443591},{"$f":"SUM(KK146:KK155)","v":0},null,{"$f":"SUM(KM146:KM155)","v":6866767.4447612371},{"$f":"SUM(KN146:KN155)","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"SUM(KT146:KT155)","v":7220453.1855810462},null,null,null,null,{"$f":"SUM(KY146:KY155)","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_1 Regular","Regular",{"$f":"IF(C146=0,0,IF(A146=0,0,INDEX(Params!$B$5:$G$15,MATCH(C146,Params!$A$5:$A$15,0),MATCH(A146,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G146&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G145","v":0},1,1,{"$f":"$E146*Energia!K146*1000*H146","v":82026854.02147828},{"$f":"$F146*Potencia!K146*12*1000*$I146","v":0},null,{"$f":"$E146*Energia!Y146*1000*H146","v":78070175.642270699},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O146*Energia!Y146*(1-$D146)*1000*H146","v":80143575.32045953},{"$f":"$F146*Potencia!K146*(1-$D146)*12*1000*$I146","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U146*Energia!U146*(1-$D146)*1000*$H146","v":25346018.956771884},{"$f":"$U146*Energia!V146*(1-$D146)*1000*$H146","v":25767660.395079482},{"$f":"$U146*Energia!W146*(1-$D146)*1000*$H146","v":26082317.25265488},{"$f":"$U146*Energia!X146*(1-$D146)*1000*$H146","v":26342596.054308821},{"$f":"SUMPRODUCT(X146:AA146,Params!$B$19:$E$19)","v":84946453.936903372},{"$f":"$V146*Potencia!G146*(1-$D146)*12*1000*$I146","v":0},{"$f":"$V146*Potencia!H146*(1-$D146)*12*1000*$I146","v":0},{"$f":"$V146*Potencia!I146*(1-$D146)*12*1000*$I146","v":0},{"$f":"$V146*Potencia!J146*(1-$D146)*12*1000*$I146","v":0},{"$f":"SUMPRODUCT(AC146:AF146,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK146*Energia!K146*1000*AM146","v":0},{"$f":"$AL146*Clientes!K146*12","v":23422520.065536045},null,{"$f":"$AK146*Energia!Y146*1000*AM146","v":0},1,0,null,{"$f":"$AS146*Energia!Y146*(1-$D146)*1000*AM146","v":0},{"$f":"$AL146*Clientes!K146*(1-$D146)*12","v":23422520.065536045},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY146*Energia!U146*(1-$D146)*1000*$AM146","v":0},{"$f":"$AY146*Energia!V146*(1-$D146)*1000*$AM146","v":0},{"$f":"$AY146*Energia!W146*(1-$D146)*1000*$AM146","v":0},{"$f":"$AY146*Energia!X146*(1-$D146)*1000*$AM146","v":0},{"$f":"SUMPRODUCT(BB146:BE146,Params!$B$19:$E$19)","v":0},{"$f":"$AZ146*Clientes!G146*(1-$D146)*12","v":7248425.4565614667},{"$f":"$AZ146*Clientes!H146*(1-$D146)*12","v":7459505.0489645926},{"$f":"$AZ146*Clientes!I146*(1-$D146)*12","v":7676685.5909439325},{"$f":"$AZ146*Clientes!J146*(1-$D146)*12","v":7900298.6558460202},{"$f":"SUMPRODUCT(BG146:BJ146,Params!$B$19:$E$19)","v":24796562.459687669},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO146*Clientes!Q146","v":537844.40605445812},null,16.690000000000001,null,{"$f":"$BS146*Clientes!M146","v":164446.57},{"$f":"$BS146*Clientes!N146","v":158938.87000000002},{"$f":"$BS146*Clientes!O146","v":163545.31000000003},{"$f":"$BS146*Clientes!P146","v":168335.34000000003},{"$f":"SUMPRODUCT(BU146:BX146,Params!$B$19:$E$19)","v":537844.40605445812},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB146*Energia!K146*1000*CC146","v":40777438.98865407},null,{"$f":"$CB146*Energia!Y146*1000*CC146","v":38810483.006609246},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH146*Energia!Y146*(1-$D146)*1000*CC146","v":39841217.756649777},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM146*Energia!U146*(1-$D146)*1000*$CC146","v":12600089.982049128},{"$f":"$CM146*Energia!V146*(1-$D146)*1000*$CC146","v":12809697.655423684},{"$f":"$CM146*Energia!W146*(1-$D146)*1000*$CC146","v":12966120.828849094},{"$f":"$CM146*Energia!X146*(1-$D146)*1000*$CC146","v":13095511.4178348},{"$f":"SUMPRODUCT(CO146:CR146,Params!$B$19:$E$19)","v":42228839.372622855},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV146*Energia!K146*1000*CW146","v":5754724.9050174877},null,{"$f":"$CV146*Energia!Y146*1000*CW146","v":5477137.8162330277},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB146*Energia!Y146*(1-$D146)*1000*CW146","v":5622600.4809721159},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG146*Energia!U146*(1-$D146)*1000*$CW146","v":1778190.4264594626},{"$f":"$DG146*Energia!V146*(1-$D146)*1000*$CW146","v":1807771.3547415684},{"$f":"$DG146*Energia!W146*(1-$D146)*1000*$CW146","v":1829846.6089546529},{"$f":"$DG146*Energia!X146*(1-$D146)*1000*$CW146","v":1848106.8838365085},{"$f":"SUMPRODUCT(DI146:DL146,Params!$B$19:$E$19)","v":5959554.0984129142},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP146*Energia!G146*1000/2*DQ146","v":555490.80905752163},null,{"$f":"$DP146*Energia!U146*1000/2*DQ146","v":528695.84038128017},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV146*Energia!U146*(1-$D146)*1000/2*DQ146","v":542737.08126991522},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA146*Energia!U146*(1-$D146)*1000/2*$DQ146","v":575262.46136450605},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK146&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ146*Energia!K146*1000*EL146","v":36743291.379256673},null,{"$f":"$EJ146*Energia!Y146*1000*EL146","v":34970928.068295583},1.0265581531120085,1.5261416067209746E-2,null,{"$f":"ES145","v":1},{"$f":"$EQ146*Energia!Y146*1000*ES146*EL146","v":35899691.330402419},1,1.5261416067209746E-2,null,{"$f":"$EV146*Energia!Y146*(1-$D146)*1000*EL146","v":35899691.330402419},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA146*Energia!U146*(1-$D146)*1000*$EL146","v":11353552.089038765},{"$f":"$FA146*Energia!V146*(1-$D146)*1000*$EL146","v":11542423.092445141},{"$f":"$FA146*Energia!W146*(1-$D146)*1000*$EL146","v":11683371.184875296},{"$f":"$FA146*Energia!X146*(1-$D146)*1000*$EL146","v":11799961.050024951},{"$f":"SUMPRODUCT(FC146:FF146,Params!$B$19:$E$19)","v":38051103.457179688},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL146&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ146*Energia!K146*1000*FM146","v":2644803.1745723318},{"$f":"$FK146*Potencia!K146*12*1000*$FM146","v":0},null,{"$f":"$FJ146*Energia!Y146*1000*FM146","v":2517227.4475384778},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS146*Energia!Y146*(1-$D146)*1000*FM146","v":2584080.3595079547},{"$f":"$FK146*Potencia!K146*(1-$D146)*12*1000*$FM146","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY146*Energia!U146*(1-$D146)*1000*$FM146","v":817235.18717526295},{"$f":"$FY146*Energia!V146*(1-$D146)*1000*$FM146","v":830830.23026048439},{"$f":"$FY146*Energia!W146*(1-$D146)*1000*$FM146","v":840975.75474443531},{"$f":"$FY146*Energia!X146*(1-$D146)*1000*$FM146","v":849367.96006670676},{"$f":"SUMPRODUCT(GB146:GE146,Params!$B$19:$E$19)","v":2738940.2375733759},{"$f":"$FZ146*Potencia!G146*(1-$D146)*12*1000*$FM146","v":0},{"$f":"$FZ146*Potencia!H146*(1-$D146)*12*1000*$FM146","v":0},{"$f":"$FZ146*Potencia!I146*(1-$D146)*12*1000*$FM146","v":0},{"$f":"$FZ146*Potencia!J146*(1-$D146)*12*1000*$FM146","v":0},{"$f":"SUMPRODUCT(GG146:GJ146,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP146*Energia!G146*1000/2*GQ146","v":1712025.6722827388},null,{"$f":"$GP146*Energia!U146*1000/2*GQ146","v":1629443.4341723204},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV146*Energia!U146*(1-$D146)*1000/2*GQ146","v":1672718.6143914768},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA146*Energia!U146*(1-$D146)*1000/2*$GQ146","v":1772962.0114283622},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL146&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ146*Energia!G146*1000/2*HM146","v":2312720.417953318},{"$f":"$HK146*Potencia!G146*12*1000/2*$HM146","v":0},null,{"$f":"$HJ146*Energia!U146*1000/2*HM146","v":2201162.7285270896},{"$f":"IF(HQ$144=0,1,HN$144/HQ$144)","v":1.0265582586738511},6.4388063572950564E-3,null,{"$f":"$HS146*Energia!U146*(1-$D146)*1000/2*HM146","v":2259621.7776545519},{"$f":"$HK146*Potencia!G146*(1-$D146)*12*1000/2*$HM146","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY146*Energia!U146*(1-$D146)*1000/2*$HM146","v":2395037.3586505353},null,null,null,null,{"$f":"$HZ146*Potencia!G146*(1-$D146)*12*1000/2*$HM146","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO146&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN146*Energia!G146*1000/2*IP146","v":31486890.481422644},null,{"$f":"$IN146*Energia!U146*1000/2*IP146","v":29968071.03309834},1.0265582586738513,8.7662126830987147E-2,null,{"$f":"IW145","v":1},{"$f":"$IU146*Energia!U146*1000/2*IW146*$IP146","v":30763970.815551713},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ146*Energia!U146*(1-$D146)*1000/2*IP146","v":22182880.726958957},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE146*Energia!U146*(1-$D146)*1000/2*$IP146","v":23325451.618800875},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A146,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP146&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN146*Energia!G146*1000/2*JQ146","v":10265389.75741628},{"$f":"$JO146*Potencia!G146*12*1000/2*$JQ146","v":0},null,{"$f":"$JN146*Energia!U146*1000/2*JQ146","v":9770222.6142081618},{"$f":"IF(JU$144=0,1,JR$144/JU$144)","v":1.0265582586738511},2.8579700476141886E-2,null,{"$f":"JY145","v":1},null,{"$f":"$JW146*Energia!U146*1000/2*IF(JZ146=0,1,JZ146)*JQ146","v":10029702.713697411},{"$f":"$JW146*Energia!U146*1000/2*IF(JZ146<>0,JZ146,IF(JY146=0,1,JY146))*JQ146","v":10029702.713697411},{"$f":"KC145","v":1},{"$f":"IF(JY146<>0,($KA$144+$KA$200)/($KB$144+$KB$200),1)","v":0.72106688892531179},{"$f":"$JW146*Energia!U146*1000/2*IF(JZ146<>0,JZ146,IF(JY146<>0,JY146*KD146,1))*JQ146","v":7232086.5326115498},{"$f":"$JO146*Potencia!G146*12*1000/2*IF(JZ146=0,1,JZ146)*JQ146","v":0},{"$f":"IF(JZ146<>0,1,IF(KC146=0,1,(($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)+(($JR$83+$JS$83+$JR$139+$JS$139)-($KE$83+$KF$83+$KE$139+$KF$139)))/($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)))","v":0.69168432371142985},1.4254144572735172E-2,0,{"$f":"$KH146*Energia!$U146*1000/2*JQ146","v":5002320.882331958},{"$f":"$KI146*Potencia!$G146*12*1000/2*JQ146","v":0},null,{"$f":"$KH146*Energia!U146*(1-$D146)*1000/2*JQ146","v":5002320.882331958},{"$f":"$KI146*Potencia!G146*(1-$D146)*12*1000/2*$JQ146","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ146*Energia!U146*(1-$D146)*1000/2*$JQ146","v":5259974.8048389396},null,null,null,null,{"$f":"$KR146*Potencia!G146*(1-$D146)*12*1000/2*$JQ146","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_1 Agro","Agro",{"$f":"IF(C147=0,0,IF(A147=0,0,INDEX(Params!$B$5:$G$15,MATCH(C147,Params!$A$5:$A$15,0),MATCH(A147,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G147&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E147*Energia!K147*1000*H147","v":6161.128750870098},{"$f":"$F147*Potencia!K147*12*1000*$I147","v":0},null,{"$f":"$E147*Energia!Y147*1000*H147","v":5917.77147314998},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O147*Energia!Y147*(1-$D147)*1000*H147","v":5771.1897263149831},{"$f":"$F147*Potencia!K147*(1-$D147)*12*1000*$I147","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U147*Energia!U147*(1-$D147)*1000*$H147","v":1825.1829798550191},{"$f":"$U147*Energia!V147*(1-$D147)*1000*$H147","v":1855.5455900716329},{"$f":"$U147*Energia!W147*(1-$D147)*1000*$H147","v":1878.2041872837431},{"$f":"$U147*Energia!X147*(1-$D147)*1000*$H147","v":1896.9469935742882},{"$f":"SUMPRODUCT(X147:AA147,Params!$B$19:$E$19)","v":6117.0480638938243},{"$f":"$V147*Potencia!G147*(1-$D147)*12*1000*$I147","v":0},{"$f":"$V147*Potencia!H147*(1-$D147)*12*1000*$I147","v":0},{"$f":"$V147*Potencia!I147*(1-$D147)*12*1000*$I147","v":0},{"$f":"$V147*Potencia!J147*(1-$D147)*12*1000*$I147","v":0},{"$f":"SUMPRODUCT(AC147:AF147,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK147*Energia!K147*1000*AM147","v":0},{"$f":"$AL147*Clientes!K147*12","v":766.90380874855782},null,{"$f":"$AK147*Energia!Y147*1000*AM147","v":0},1,0,null,{"$f":"$AS147*Energia!Y147*(1-$D147)*1000*AM147","v":0},{"$f":"$AL147*Clientes!K147*(1-$D147)*12","v":728.55861831112986},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY147*Energia!U147*(1-$D147)*1000*$AM147","v":0},{"$f":"$AY147*Energia!V147*(1-$D147)*1000*$AM147","v":0},{"$f":"$AY147*Energia!W147*(1-$D147)*1000*$AM147","v":0},{"$f":"$AY147*Energia!X147*(1-$D147)*1000*$AM147","v":0},{"$f":"SUMPRODUCT(BB147:BE147,Params!$B$19:$E$19)","v":0},{"$f":"$AZ147*Clientes!G147*(1-$D147)*12","v":220.49627544467353},{"$f":"$AZ147*Clientes!H147*(1-$D147)*12","v":220.49627544467353},{"$f":"$AZ147*Clientes!I147*(1-$D147)*12","v":251.99574336534118},{"$f":"$AZ147*Clientes!J147*(1-$D147)*12","v":251.99574336534118},{"$f":"SUMPRODUCT(BG147:BJ147,Params!$B$19:$E$19)","v":771.29827336887081},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO147*Clientes!Q147","v":38.846211137923888},null,16.690000000000001,null,{"$f":"$BS147*Clientes!M147","v":0},{"$f":"$BS147*Clientes!N147","v":0},{"$f":"$BS147*Clientes!O147","v":50.070000000000007},{"$f":"$BS147*Clientes!P147","v":0},{"$f":"SUMPRODUCT(BU147:BX147,Params!$B$19:$E$19)","v":38.846211137923895},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB147*Energia!K147*1000*CC147","v":3062.8390511485827},null,{"$f":"$CB147*Energia!Y147*1000*CC147","v":2941.8605415731859},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH147*Energia!Y147*(1-$D147)*1000*CC147","v":2868.9913780569395},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM147*Energia!U147*(1-$D147)*1000*$CC147","v":907.34051051963718},{"$f":"$CM147*Energia!V147*(1-$D147)*1000*$CC147","v":922.43446359651693},{"$f":"$CM147*Energia!W147*(1-$D147)*1000*$CC147","v":933.69857431254377},{"$f":"$CM147*Energia!X147*(1-$D147)*1000*$CC147","v":943.01605514374512},{"$f":"SUMPRODUCT(CO147:CR147,Params!$B$19:$E$19)","v":3040.9255260573691},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV147*Energia!K147*1000*CW147","v":432.24382415504544},null,{"$f":"$CV147*Energia!Y147*1000*CW147","v":415.17070580106684},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB147*Energia!Y147*(1-$D147)*1000*CW147","v":404.88702932468459},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG147*Energia!U147*(1-$D147)*1000*$CW147","v":128.0486259735799},{"$f":"$DG147*Energia!V147*(1-$D147)*1000*$CW147","v":130.17876336918374},{"$f":"$DG147*Energia!W147*(1-$D147)*1000*$CW147","v":131.76841343250507},{"$f":"$DG147*Energia!X147*(1-$D147)*1000*$CW147","v":133.08334493191222},{"$f":"SUMPRODUCT(DI147:DL147,Params!$B$19:$E$19)","v":429.15127318257714},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP147*Energia!G147*1000/2*DQ147","v":41.723535973136777},null,{"$f":"$DP147*Energia!U147*1000/2*DQ147","v":40.075499410975794},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV147*Energia!U147*(1-$D147)*1000/2*DQ147","v":39.082843146275437},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA147*Energia!U147*(1-$D147)*1000/2*$DQ147","v":41.425016497570191},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK147&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ147*Energia!K147*1000*EL147","v":2759.8297120972034},null,{"$f":"$EJ147*Energia!Y147*1000*EL147","v":2650.8197120039208},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ147*Energia!Y147*1000*ES147*EL147","v":2721.2205877876518},1,1.5261416067209746E-2,null,{"$f":"$EV147*Energia!Y147*(1-$D147)*1000*EL147","v":2585.1595583982689},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA147*Energia!U147*(1-$D147)*1000*$EL147","v":817.57652233880367},{"$f":"$FA147*Energia!V147*(1-$D147)*1000*$EL147","v":831.17721747129929},{"$f":"$FA147*Energia!W147*(1-$D147)*1000*$EL147","v":841.32695988848104},{"$f":"$FA147*Energia!X147*(1-$D147)*1000*$EL147","v":849.72265421339239},{"$f":"SUMPRODUCT(FC147:FF147,Params!$B$19:$E$19)","v":2740.0841111584791},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL147&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ147*Energia!K147*1000*FM147","v":198.65412459904107},{"$f":"$FK147*Potencia!K147*12*1000*$FM147","v":0},null,{"$f":"$FJ147*Energia!Y147*1000*FM147","v":190.80752230827278},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS147*Energia!Y147*(1-$D147)*1000*FM147","v":186.0812668156259},{"$f":"$FK147*Potencia!K147*(1-$D147)*12*1000*$FM147","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY147*Energia!U147*(1-$D147)*1000*$FM147","v":58.849626709223216},{"$f":"$FY147*Energia!V147*(1-$D147)*1000*$FM147","v":59.828612540719028},{"$f":"$FY147*Energia!W147*(1-$D147)*1000*$FM147","v":60.559196817695607},{"$f":"$FY147*Energia!X147*(1-$D147)*1000*$FM147","v":61.163523707577895},{"$f":"SUMPRODUCT(GB147:GE147,Params!$B$19:$E$19)","v":197.2328249253799},{"$f":"$FZ147*Potencia!G147*(1-$D147)*12*1000*$FM147","v":0},{"$f":"$FZ147*Potencia!H147*(1-$D147)*12*1000*$FM147","v":0},{"$f":"$FZ147*Potencia!I147*(1-$D147)*12*1000*$FM147","v":0},{"$f":"$FZ147*Potencia!J147*(1-$D147)*12*1000*$FM147","v":0},{"$f":"SUMPRODUCT(GG147:GJ147,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP147*Energia!G147*1000/2*GQ147","v":128.59216310998531},null,{"$f":"$GP147*Energia!U147*1000/2*GQ147","v":123.51290552862717},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV147*Energia!U147*(1-$D147)*1000/2*GQ147","v":120.45353356205462},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA147*Energia!U147*(1-$D147)*1000/2*$GQ147","v":127.67212447475842},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL147&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ147*Energia!G147*1000/2*HM147","v":173.71101732178442},{"$f":"$HK147*Potencia!G147*12*1000/2*$HM147","v":0},null,{"$f":"$HJ147*Energia!U147*1000/2*HM147","v":166.84961161588259},{"$f":"IF(HQ$144=0,1,HN$144/HQ$144)","v":1.0265582586738511},6.4388063572950564E-3,null,{"$f":"$HS147*Energia!U147*(1-$D147)*1000/2*HM147","v":162.71680442276835},{"$f":"$HK147*Potencia!G147*(1-$D147)*12*1000/2*$HM147","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY147*Energia!U147*(1-$D147)*1000/2*$HM147","v":172.46816672004198},null,null,null,null,{"$f":"$HZ147*Potencia!G147*(1-$D147)*12*1000/2*$HM147","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO147&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN147*Energia!G147*1000/2*IP147","v":2365.015561486664},null,{"$f":"$IN147*Energia!U147*1000/2*IP147","v":2271.5998903431837},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU147*Energia!U147*1000/2*IW147*$IP147","v":2331.9296278344104},{"$f":"IF(IX$144=0,1,(IQ$144+$IQ$200)/(IX$144+$IX$200))","v":0.72106688892531168},6.3210257070595993E-2,null,{"$f":"$IZ147*Energia!U147*(1-$D147)*1000/2*IP147","v":1597.4033798385522},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE147*Energia!U147*(1-$D147)*1000/2*$IP147","v":1679.6806379998563},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A147,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP147&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN147*Energia!G147*1000/2*JQ147","v":771.04490630280839},{"$f":"$JO147*Potencia!G147*12*1000/2*$JQ147","v":0},null,{"$f":"$JN147*Energia!U147*1000/2*JQ147","v":740.58942914782449},{"$f":"IF(JU$144=0,1,JR$144/JU$144)","v":1.0265582586738511},2.8579700476141886E-2,null,{"$f":"JY146","v":1},null,{"$f":"$JW147*Energia!U147*1000/2*IF(JZ147=0,1,JZ147)*JQ147","v":760.25819477825212},{"$f":"$JW147*Energia!U147*1000/2*IF(JZ147<>0,JZ147,IF(JY147=0,1,JY147))*JQ147","v":760.25819477825212},{"$f":"KC146","v":1},{"$f":"IF(JY147<>0,($KA$144+$KA$200)/($KB$144+$KB$200),1)","v":0.72106688892531179},{"$f":"$JW147*Energia!U147*1000/2*IF(JZ147<>0,JZ147,IF(JY147<>0,JY147*KD147,1))*JQ147","v":548.19701128872794},{"$f":"$JO147*Potencia!G147*12*1000/2*IF(JZ147=0,1,JZ147)*JQ147","v":0},{"$f":"IF(JZ147<>0,1,IF(KC147=0,1,(($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)+(($JR$83+$JS$83+$JR$139+$JS$139)-($KE$83+$KF$83+$KE$139+$KF$139)))/($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)))","v":0.69168432371142985},1.4254144572735172E-2,0,{"$f":"$KH147*Energia!$U147*1000/2*JQ147","v":379.17927901387083},{"$f":"$KI147*Potencia!$G147*12*1000/2*JQ147","v":0},null,{"$f":"$KH147*Energia!U147*(1-$D147)*1000/2*JQ147","v":360.22031506317728},{"$f":"$KI147*Potencia!G147*(1-$D147)*12*1000/2*$JQ147","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ147*Energia!U147*(1-$D147)*1000/2*$JQ147","v":378.77413824364095},null,null,null,null,{"$f":"$KR147*Potencia!G147*(1-$D147)*12*1000/2*$JQ147","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_1 Jub. 1","Jub. 1",{"$f":"IF(C148=0,0,IF(A148=0,0,INDEX(Params!$B$5:$G$15,MATCH(C148,Params!$A$5:$A$15,0),MATCH(A148,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G148&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E148*Energia!K148*1000*H148","v":40537010.09287376},{"$f":"$F148*Potencia!K148*12*1000*$I148","v":0},null,{"$f":"$E148*Energia!Y148*1000*H148","v":38789515.560960636},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O148*Energia!Y148*(1-$D148)*1000*H148","v":29864770.090776946},{"$f":"$F148*Potencia!K148*(1-$D148)*12*1000*$I148","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U148*Energia!U148*(1-$D148)*1000*$H148","v":9444962.2734636366},{"$f":"$U148*Energia!V148*(1-$D148)*1000*$H148","v":9602082.9228568915},{"$f":"$U148*Energia!W148*(1-$D148)*1000*$H148","v":9719336.7914442141},{"$f":"$U148*Energia!X148*(1-$D148)*1000*$H148","v":9816327.1975658536},{"$f":"SUMPRODUCT(X148:AA148,Params!$B$19:$E$19)","v":31654518.864530336},{"$f":"$V148*Potencia!G148*(1-$D148)*12*1000*$I148","v":0},{"$f":"$V148*Potencia!H148*(1-$D148)*12*1000*$I148","v":0},{"$f":"$V148*Potencia!I148*(1-$D148)*12*1000*$I148","v":0},{"$f":"$V148*Potencia!J148*(1-$D148)*12*1000*$I148","v":0},{"$f":"SUMPRODUCT(AC148:AF148,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK148*Energia!K148*1000*AM148","v":0},{"$f":"$AL148*Clientes!K148*12","v":8452822.2589638866},null,{"$f":"$AK148*Energia!Y148*1000*AM148","v":0},1,0,null,{"$f":"$AS148*Energia!Y148*(1-$D148)*1000*AM148","v":0},{"$f":"$AL148*Clientes!K148*(1-$D148)*12","v":6339616.694222915},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY148*Energia!U148*(1-$D148)*1000*$AM148","v":0},{"$f":"$AY148*Energia!V148*(1-$D148)*1000*$AM148","v":0},{"$f":"$AY148*Energia!W148*(1-$D148)*1000*$AM148","v":0},{"$f":"$AY148*Energia!X148*(1-$D148)*1000*$AM148","v":0},{"$f":"SUMPRODUCT(BB148:BE148,Params!$B$19:$E$19)","v":0},{"$f":"$AZ148*Clientes!G148*(1-$D148)*12","v":1961886.334103141},{"$f":"$AZ148*Clientes!H148*(1-$D148)*12","v":2019008.1323771728},{"$f":"$AZ148*Clientes!I148*(1-$D148)*12","v":2077796.0867175346},{"$f":"$AZ148*Clientes!J148*(1-$D148)*12","v":2138324.8011271968},{"$f":"SUMPRODUCT(BG148:BJ148,Params!$B$19:$E$19)","v":6711519.5499429926},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO148*Clientes!Q148","v":194555.22099732113},null,16.690000000000001,null,{"$f":"$BS148*Clientes!M148","v":59483.16},{"$f":"$BS148*Clientes!N148","v":57497.05},{"$f":"$BS148*Clientes!O148","v":59149.360000000008},{"$f":"$BS148*Clientes!P148","v":60901.810000000005},{"$f":"SUMPRODUCT(BU148:BX148,Params!$B$19:$E$19)","v":194555.22099732113},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB148*Energia!K148*1000*CC148","v":20151881.668066725},null,{"$f":"$CB148*Energia!Y148*1000*CC148","v":19283161.874919042},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH148*Energia!Y148*(1-$D148)*1000*CC148","v":14846465.280357588},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM148*Energia!U148*(1-$D148)*1000*$CC148","v":4695308.3529871274},{"$f":"$CM148*Energia!V148*(1-$D148)*1000*$CC148","v":4773416.6477757292},{"$f":"$CM148*Energia!W148*(1-$D148)*1000*$CC148","v":4831706.2473165235},{"$f":"$CM148*Energia!X148*(1-$D148)*1000*$CC148","v":4879922.4128063563},{"$f":"SUMPRODUCT(CO148:CR148,Params!$B$19:$E$19)","v":15736190.630639063},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV148*Energia!K148*1000*CW148","v":2843938.6630056906},null,{"$f":"$CV148*Energia!Y148*1000*CW148","v":2721340.3941320712},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB148*Energia!Y148*(1-$D148)*1000*CW148","v":2095210.626741993},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG148*Energia!U148*(1-$D148)*1000*$CW148","v":662626.40778372064},{"$f":"$DG148*Energia!V148*(1-$D148)*1000*$CW148","v":673649.45779511228},{"$f":"$DG148*Energia!W148*(1-$D148)*1000*$CW148","v":681875.59014918783},{"$f":"$DG148*Energia!X148*(1-$D148)*1000*$CW148","v":688680.10694206413},{"$f":"SUMPRODUCT(DI148:DL148,Params!$B$19:$E$19)","v":2220773.3094135276},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP148*Energia!G148*1000/2*DQ148","v":274519.08039002895},null,{"$f":"$DP148*Energia!U148*1000/2*DQ148","v":262684.89606749808},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV148*Energia!U148*(1-$D148)*1000/2*DQ148","v":202246.01211522924},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA148*Energia!U148*(1-$D148)*1000/2*$DQ148","v":214366.29768936275},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK148&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ148*Energia!K148*1000*EL148","v":18158238.436114121},null,{"$f":"$EJ148*Energia!Y148*1000*EL148","v":17375461.849888727},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ148*Energia!Y148*1000*ES148*EL148","v":17836922.026089936},1,1.5261416067209746E-2,null,{"$f":"$EV148*Energia!Y148*(1-$D148)*1000*EL148","v":13377691.519567454},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA148*Energia!U148*(1-$D148)*1000*$EL148","v":4230797.4018982928},{"$f":"$FA148*Energia!V148*(1-$D148)*1000*$EL148","v":4301178.3749494208},{"$f":"$FA148*Energia!W148*(1-$D148)*1000*$EL148","v":4353701.3335614987},{"$f":"$FA148*Energia!X148*(1-$D148)*1000*$EL148","v":4397147.4317403547},{"$f":"SUMPRODUCT(FC148:FF148,Params!$B$19:$E$19)","v":14179395.564836195},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL148&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ148*Energia!K148*1000*FM148","v":1307040.4108541112},{"$f":"$FK148*Potencia!K148*12*1000*$FM148","v":0},null,{"$f":"$FJ148*Energia!Y148*1000*FM148","v":1250695.703493502},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS148*Energia!Y148*(1-$D148)*1000*FM148","v":962933.90361256013},{"$f":"$FK148*Potencia!K148*(1-$D148)*12*1000*$FM148","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY148*Energia!U148*(1-$D148)*1000*$FM148","v":304535.22206315061},{"$f":"$FY148*Energia!V148*(1-$D148)*1000*$FM148","v":309601.28484543576},{"$f":"$FY148*Energia!W148*(1-$D148)*1000*$FM148","v":313381.91751226259},{"$f":"$FY148*Energia!X148*(1-$D148)*1000*$FM148","v":316509.19256228954},{"$f":"SUMPRODUCT(GB148:GE148,Params!$B$19:$E$19)","v":1020641.020324246},{"$f":"$FZ148*Potencia!G148*(1-$D148)*12*1000*$FM148","v":0},{"$f":"$FZ148*Potencia!H148*(1-$D148)*12*1000*$FM148","v":0},{"$f":"$FZ148*Potencia!I148*(1-$D148)*12*1000*$FM148","v":0},{"$f":"$FZ148*Potencia!J148*(1-$D148)*12*1000*$FM148","v":0},{"$f":"SUMPRODUCT(GG148:GJ148,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP148*Energia!G148*1000/2*GQ148","v":846069.28772877541},null,{"$f":"$GP148*Energia!U148*1000/2*GQ148","v":809596.26776094944},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV148*Energia!U148*(1-$D148)*1000/2*GQ148","v":623323.30114614684},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA148*Energia!U148*(1-$D148)*1000/2*$GQ148","v":660678.08671590406},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL148&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ148*Energia!G148*1000/2*HM148","v":1142927.7892337642},{"$f":"$HK148*Potencia!G148*12*1000/2*$HM148","v":0},null,{"$f":"$HJ148*Energia!U148*1000/2*HM148","v":1093657.5596165066},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS148*Energia!U148*(1-$D148)*1000/2*HM148","v":842027.39998906082},{"$f":"$HK148*Potencia!G148*(1-$D148)*12*1000/2*$HM148","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY148*Energia!U148*(1-$D148)*1000/2*$HM148","v":892488.77839833195},null,null,null,null,{"$f":"$HZ148*Potencia!G148*(1-$D148)*12*1000/2*$HM148","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO148&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN148*Energia!G148*1000/2*IP148","v":15560567.480796302},null,{"$f":"$IN148*Energia!U148*1000/2*IP148","v":14889770.305353003},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU148*Energia!U148*1000/2*IW148*$IP148","v":15285216.676716799},{"$f":"IF(IX$144=0,1,(IQ$144+$IQ$200)/(IX$144+$IX$200))","v":0.72106688892531168},6.3210257070595993E-2,null,{"$f":"$IZ148*Energia!U148*(1-$D148)*1000/2*IP148","v":8266247.7267221035},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE148*Energia!U148*(1-$D148)*1000/2*$IP148","v":8692016.3251994345},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A148,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP148&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN148*Energia!G148*1000/2*JQ148","v":5073072.8755573845},{"$f":"$JO148*Potencia!G148*12*1000/2*$JQ148","v":0},null,{"$f":"$JN148*Energia!U148*1000/2*JQ148","v":4854378.8619912574},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW148*Energia!U148*1000/2*IF(JZ148=0,1,JZ148)*JQ148","v":4983302.7115088953},{"$f":"$JW148*Energia!U148*1000/2*IF(JZ148<>0,JZ148,IF(JY148=0,1,JY148))*JQ148","v":4983302.7115088953},1,0.72106688892531179,{"$f":"$JW148*Energia!U148*1000/2*IF(JZ148<>0,JZ148,IF(JY148<>0,JY148*KD148,1))*JQ148","v":3593294.5827607894},{"$f":"$JO148*Potencia!G148*12*1000/2*IF(JZ148=0,1,JZ148)*JQ148","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH148*Energia!$U148*1000/2*JQ148","v":2485425.5333728408},{"$f":"$KI148*Potencia!$G148*12*1000/2*JQ148","v":0},null,{"$f":"$KH148*Energia!U148*(1-$D148)*1000/2*JQ148","v":1864069.1500296306},{"$f":"$KI148*Potencia!G148*(1-$D148)*12*1000/2*$JQ148","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ148*Energia!U148*(1-$D148)*1000/2*$JQ148","v":1960081.5290087042},null,null,null,null,{"$f":"$KR148*Potencia!G148*(1-$D148)*12*1000/2*$JQ148","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_1 Jub. 2","Jub. 2",{"$f":"IF(C149=0,0,IF(A149=0,0,INDEX(Params!$B$5:$G$15,MATCH(C149,Params!$A$5:$A$15,0),MATCH(A149,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G149&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E149*Energia!K149*1000*H149","v":0},{"$f":"$F149*Potencia!K149*12*1000*$I149","v":0},null,{"$f":"$E149*Energia!Y149*1000*H149","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O149*Energia!Y149*(1-$D149)*1000*H149","v":0},{"$f":"$F149*Potencia!K149*(1-$D149)*12*1000*$I149","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U149*Energia!U149*(1-$D149)*1000*$H149","v":0},{"$f":"$U149*Energia!V149*(1-$D149)*1000*$H149","v":0},{"$f":"$U149*Energia!W149*(1-$D149)*1000*$H149","v":0},{"$f":"$U149*Energia!X149*(1-$D149)*1000*$H149","v":0},{"$f":"SUMPRODUCT(X149:AA149,Params!$B$19:$E$19)","v":0},{"$f":"$V149*Potencia!G149*(1-$D149)*12*1000*$I149","v":0},{"$f":"$V149*Potencia!H149*(1-$D149)*12*1000*$I149","v":0},{"$f":"$V149*Potencia!I149*(1-$D149)*12*1000*$I149","v":0},{"$f":"$V149*Potencia!J149*(1-$D149)*12*1000*$I149","v":0},{"$f":"SUMPRODUCT(AC149:AF149,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK149*Energia!K149*1000*AM149","v":0},{"$f":"$AL149*Clientes!K149*12","v":0},null,{"$f":"$AK149*Energia!Y149*1000*AM149","v":0},1,0,null,{"$f":"$AS149*Energia!Y149*(1-$D149)*1000*AM149","v":0},{"$f":"$AL149*Clientes!K149*(1-$D149)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY149*Energia!U149*(1-$D149)*1000*$AM149","v":0},{"$f":"$AY149*Energia!V149*(1-$D149)*1000*$AM149","v":0},{"$f":"$AY149*Energia!W149*(1-$D149)*1000*$AM149","v":0},{"$f":"$AY149*Energia!X149*(1-$D149)*1000*$AM149","v":0},{"$f":"SUMPRODUCT(BB149:BE149,Params!$B$19:$E$19)","v":0},{"$f":"$AZ149*Clientes!G149*(1-$D149)*12","v":0},{"$f":"$AZ149*Clientes!H149*(1-$D149)*12","v":0},{"$f":"$AZ149*Clientes!I149*(1-$D149)*12","v":0},{"$f":"$AZ149*Clientes!J149*(1-$D149)*12","v":0},{"$f":"SUMPRODUCT(BG149:BJ149,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO149*Clientes!Q149","v":31576.891123162666},null,16.690000000000001,null,{"$f":"$BS149*Clientes!M149","v":9663.51},{"$f":"$BS149*Clientes!N149","v":9313.02},{"$f":"$BS149*Clientes!O149","v":9613.44},{"$f":"$BS149*Clientes!P149","v":9880.4800000000014},{"$f":"SUMPRODUCT(BU149:BX149,Params!$B$19:$E$19)","v":31576.891123162663},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB149*Energia!K149*1000*CC149","v":0},null,{"$f":"$CB149*Energia!Y149*1000*CC149","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH149*Energia!Y149*(1-$D149)*1000*CC149","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM149*Energia!U149*(1-$D149)*1000*$CC149","v":0},{"$f":"$CM149*Energia!V149*(1-$D149)*1000*$CC149","v":0},{"$f":"$CM149*Energia!W149*(1-$D149)*1000*$CC149","v":0},{"$f":"$CM149*Energia!X149*(1-$D149)*1000*$CC149","v":0},{"$f":"SUMPRODUCT(CO149:CR149,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV149*Energia!K149*1000*CW149","v":0},null,{"$f":"$CV149*Energia!Y149*1000*CW149","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB149*Energia!Y149*(1-$D149)*1000*CW149","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG149*Energia!U149*(1-$D149)*1000*$CW149","v":0},{"$f":"$DG149*Energia!V149*(1-$D149)*1000*$CW149","v":0},{"$f":"$DG149*Energia!W149*(1-$D149)*1000*$CW149","v":0},{"$f":"$DG149*Energia!X149*(1-$D149)*1000*$CW149","v":0},{"$f":"SUMPRODUCT(DI149:DL149,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP149*Energia!G149*1000/2*DQ149","v":0},null,{"$f":"$DP149*Energia!U149*1000/2*DQ149","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV149*Energia!U149*(1-$D149)*1000/2*DQ149","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA149*Energia!U149*(1-$D149)*1000/2*$DQ149","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK149&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ149*Energia!K149*1000*EL149","v":0},null,{"$f":"$EJ149*Energia!Y149*1000*EL149","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ149*Energia!Y149*1000*ES149*EL149","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV149*Energia!Y149*(1-$D149)*1000*EL149","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA149*Energia!U149*(1-$D149)*1000*$EL149","v":0},{"$f":"$FA149*Energia!V149*(1-$D149)*1000*$EL149","v":0},{"$f":"$FA149*Energia!W149*(1-$D149)*1000*$EL149","v":0},{"$f":"$FA149*Energia!X149*(1-$D149)*1000*$EL149","v":0},{"$f":"SUMPRODUCT(FC149:FF149,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL149&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ149*Energia!K149*1000*FM149","v":0},{"$f":"$FK149*Potencia!K149*12*1000*$FM149","v":0},null,{"$f":"$FJ149*Energia!Y149*1000*FM149","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS149*Energia!Y149*(1-$D149)*1000*FM149","v":0},{"$f":"$FK149*Potencia!K149*(1-$D149)*12*1000*$FM149","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY149*Energia!U149*(1-$D149)*1000*$FM149","v":0},{"$f":"$FY149*Energia!V149*(1-$D149)*1000*$FM149","v":0},{"$f":"$FY149*Energia!W149*(1-$D149)*1000*$FM149","v":0},{"$f":"$FY149*Energia!X149*(1-$D149)*1000*$FM149","v":0},{"$f":"SUMPRODUCT(GB149:GE149,Params!$B$19:$E$19)","v":0},{"$f":"$FZ149*Potencia!G149*(1-$D149)*12*1000*$FM149","v":0},{"$f":"$FZ149*Potencia!H149*(1-$D149)*12*1000*$FM149","v":0},{"$f":"$FZ149*Potencia!I149*(1-$D149)*12*1000*$FM149","v":0},{"$f":"$FZ149*Potencia!J149*(1-$D149)*12*1000*$FM149","v":0},{"$f":"SUMPRODUCT(GG149:GJ149,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP149*Energia!G149*1000/2*GQ149","v":0},null,{"$f":"$GP149*Energia!U149*1000/2*GQ149","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV149*Energia!U149*(1-$D149)*1000/2*GQ149","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA149*Energia!U149*(1-$D149)*1000/2*$GQ149","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL149&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ149*Energia!G149*1000/2*HM149","v":0},{"$f":"$HK149*Potencia!G149*12*1000/2*$HM149","v":0},null,{"$f":"$HJ149*Energia!U149*1000/2*HM149","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS149*Energia!U149*(1-$D149)*1000/2*HM149","v":0},{"$f":"$HK149*Potencia!G149*(1-$D149)*12*1000/2*$HM149","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY149*Energia!U149*(1-$D149)*1000/2*$HM149","v":0},null,null,null,null,{"$f":"$HZ149*Potencia!G149*(1-$D149)*12*1000/2*$HM149","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO149&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN149*Energia!G149*1000/2*IP149","v":0},null,{"$f":"$IN149*Energia!U149*1000/2*IP149","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU149*Energia!U149*1000/2*IW149*$IP149","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ149*Energia!U149*(1-$D149)*1000/2*IP149","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE149*Energia!U149*(1-$D149)*1000/2*$IP149","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A149,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP149&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN149*Energia!G149*1000/2*JQ149","v":0},{"$f":"$JO149*Potencia!G149*12*1000/2*$JQ149","v":0},null,{"$f":"$JN149*Energia!U149*1000/2*JQ149","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW149*Energia!U149*1000/2*IF(JZ149=0,1,JZ149)*JQ149","v":0},{"$f":"$JW149*Energia!U149*1000/2*IF(JZ149<>0,JZ149,IF(JY149=0,1,JY149))*JQ149","v":0},1,0.72106688892531179,{"$f":"$JW149*Energia!U149*1000/2*IF(JZ149<>0,JZ149,IF(JY149<>0,JY149*KD149,1))*JQ149","v":0},{"$f":"$JO149*Potencia!G149*12*1000/2*IF(JZ149=0,1,JZ149)*JQ149","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH149*Energia!$U149*1000/2*JQ149","v":0},{"$f":"$KI149*Potencia!$G149*12*1000/2*JQ149","v":0},null,{"$f":"$KH149*Energia!U149*(1-$D149)*1000/2*JQ149","v":0},{"$f":"$KI149*Potencia!G149*(1-$D149)*12*1000/2*$JQ149","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ149*Energia!U149*(1-$D149)*1000/2*$JQ149","v":0},null,null,null,null,{"$f":"$KR149*Potencia!G149*(1-$D149)*12*1000/2*$JQ149","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_1 Político","Part Político",{"$f":"IF(C150=0,0,IF(A150=0,0,INDEX(Params!$B$5:$G$15,MATCH(C150,Params!$A$5:$A$15,0),MATCH(A150,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G150&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E150*Energia!K150*1000*H150","v":563.66623280228839},{"$f":"$F150*Potencia!K150*12*1000*$I150","v":0},null,{"$f":"$E150*Energia!Y150*1000*H150","v":536.62653527783095},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O150*Energia!Y150*(1-$D150)*1000*H150","v":275.43917248285311},{"$f":"$F150*Potencia!K150*(1-$D150)*12*1000*$I150","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U150*Energia!U150*(1-$D150)*1000*$H150","v":87.109746067431445},{"$f":"$U150*Energia!V150*(1-$D150)*1000*$H150","v":88.558852395242255},{"$f":"$U150*Energia!W150*(1-$D150)*1000*$H150","v":89.640271824109988},{"$f":"$U150*Energia!X150*(1-$D150)*1000*$H150","v":90.5348035854702},{"$f":"SUMPRODUCT(X150:AA150,Params!$B$19:$E$19)","v":291.94580955711854},{"$f":"$V150*Potencia!G150*(1-$D150)*12*1000*$I150","v":0},{"$f":"$V150*Potencia!H150*(1-$D150)*12*1000*$I150","v":0},{"$f":"$V150*Potencia!I150*(1-$D150)*12*1000*$I150","v":0},{"$f":"$V150*Potencia!J150*(1-$D150)*12*1000*$I150","v":0},{"$f":"SUMPRODUCT(AC150:AF150,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK150*Energia!K150*1000*AM150","v":0},{"$f":"$AL150*Clientes!K150*12","v":308.85540438960845},null,{"$f":"$AK150*Energia!Y150*1000*AM150","v":0},1,0,null,{"$f":"$AS150*Energia!Y150*(1-$D150)*1000*AM150","v":0},{"$f":"$AL150*Clientes!K150*(1-$D150)*12","v":154.42770219480423},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY150*Energia!U150*(1-$D150)*1000*$AM150","v":0},{"$f":"$AY150*Energia!V150*(1-$D150)*1000*$AM150","v":0},{"$f":"$AY150*Energia!W150*(1-$D150)*1000*$AM150","v":0},{"$f":"$AY150*Energia!X150*(1-$D150)*1000*$AM150","v":0},{"$f":"SUMPRODUCT(BB150:BE150,Params!$B$19:$E$19)","v":0},{"$f":"$AZ150*Clientes!G150*(1-$D150)*12","v":49.736001980001546},{"$f":"$AZ150*Clientes!H150*(1-$D150)*12","v":49.736001980001546},{"$f":"$AZ150*Clientes!I150*(1-$D150)*12","v":49.736001980001546},{"$f":"$AZ150*Clientes!J150*(1-$D150)*12","v":49.736001980001546},{"$f":"SUMPRODUCT(BG150:BJ150,Params!$B$19:$E$19)","v":163.48694129688957},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO150*Clientes!Q150","v":0},null,16.690000000000001,null,{"$f":"$BS150*Clientes!M150","v":0},{"$f":"$BS150*Clientes!N150","v":0},{"$f":"$BS150*Clientes!O150","v":0},{"$f":"$BS150*Clientes!P150","v":0},{"$f":"SUMPRODUCT(BU150:BX150,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB150*Energia!K150*1000*CC150","v":280.2114708927071},null,{"$f":"$CB150*Energia!Y150*1000*CC150","v":266.76941427321867},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH150*Energia!Y150*(1-$D150)*1000*CC150","v":136.92715861154377},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM150*Energia!U150*(1-$D150)*1000*$CC150","v":43.304261731794959},{"$f":"$CM150*Energia!V150*(1-$D150)*1000*$CC150","v":44.024645873979729},{"$f":"$CM150*Energia!W150*(1-$D150)*1000*$CC150","v":44.562244387391601},{"$f":"$CM150*Energia!X150*(1-$D150)*1000*$CC150","v":45.006936735494186},{"$f":"SUMPRODUCT(CO150:CR150,Params!$B$19:$E$19)","v":145.13298820519694},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV150*Energia!K150*1000*CW150","v":39.54490449158709},null,{"$f":"$CV150*Energia!Y150*1000*CW150","v":37.647891341145034},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB150*Energia!Y150*(1-$D150)*1000*CW150","v":19.323874901863711},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG150*Energia!U150*(1-$D150)*1000*$CW150","v":6.111323311664937},{"$f":"$DG150*Energia!V150*(1-$D150)*1000*$CW150","v":6.2129876796838266},{"$f":"$DG150*Energia!W150*(1-$D150)*1000*$CW150","v":6.2888563862716156},{"$f":"$DG150*Energia!X150*(1-$D150)*1000*$CW150","v":6.35161369016725},{"$f":"SUMPRODUCT(DI150:DL150,Params!$B$19:$E$19)","v":20.481924379715043},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP150*Energia!G150*1000/2*DQ150","v":3.8171817684945228},null,{"$f":"$DP150*Energia!U150*1000/2*DQ150","v":3.6340665949210806},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV150*Energia!U150*(1-$D150)*1000/2*DQ150","v":1.8652905377934976},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA150*Energia!U150*(1-$D150)*1000/2*$DQ150","v":1.9770744674756586},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK150&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ150*Energia!K150*1000*EL150","v":252.48990564820838},null,{"$f":"$EJ150*Energia!Y150*1000*EL150","v":240.3776834156215},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ150*Energia!Y150*1000*ES150*EL150","v":246.7616707364835},1,1.5261416067209746E-2,null,{"$f":"$EV150*Energia!Y150*(1-$D150)*1000*EL150","v":123.38083536824175},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA150*Energia!U150*(1-$D150)*1000*$EL150","v":39.020133344265602},{"$f":"$FA150*Energia!V150*(1-$D150)*1000*$EL150","v":39.66924925487136},{"$f":"$FA150*Energia!W150*(1-$D150)*1000*$EL150","v":40.153662678403023},{"$f":"$FA150*Energia!X150*(1-$D150)*1000*$EL150","v":40.554361224601699},{"$f":"SUMPRODUCT(FC150:FF150,Params!$B$19:$E$19)","v":130.77485508223154},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL150&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ150*Energia!K150*1000*FM150","v":18.174368134664356},{"$f":"$FK150*Potencia!K150*12*1000*$FM150","v":0},null,{"$f":"$FJ150*Energia!Y150*1000*FM150","v":17.302523435690102},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS150*Energia!Y150*(1-$D150)*1000*FM150","v":8.8810232511596361},{"$f":"$FK150*Potencia!K150*(1-$D150)*12*1000*$FM150","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY150*Energia!U150*(1-$D150)*1000*$FM150","v":2.808691564289501},{"$f":"$FY150*Energia!V150*(1-$D150)*1000*$FM150","v":2.8554152996052951},{"$f":"$FY150*Energia!W150*(1-$D150)*1000*$FM150","v":2.8902836554947537},{"$f":"$FY150*Energia!X150*(1-$D150)*1000*$FM150","v":2.919126166528784},{"$f":"SUMPRODUCT(GB150:GE150,Params!$B$19:$E$19)","v":9.4132490283922863},{"$f":"$FZ150*Potencia!G150*(1-$D150)*12*1000*$FM150","v":0},{"$f":"$FZ150*Potencia!H150*(1-$D150)*12*1000*$FM150","v":0},{"$f":"$FZ150*Potencia!I150*(1-$D150)*12*1000*$FM150","v":0},{"$f":"$FZ150*Potencia!J150*(1-$D150)*12*1000*$FM150","v":0},{"$f":"SUMPRODUCT(GG150:GJ150,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP150*Energia!G150*1000/2*GQ150","v":11.764574817214541},null,{"$f":"$GP150*Energia!U150*1000/2*GQ150","v":11.200212863730302},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV150*Energia!U150*(1-$D150)*1000/2*GQ150","v":5.7488355070837232},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA150*Energia!U150*(1-$D150)*1000/2*$GQ150","v":6.0933541818196915},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL150&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ150*Energia!G150*1000/2*HM150","v":15.892385744445834},{"$f":"$HK150*Potencia!G150*12*1000/2*$HM150","v":0},null,{"$f":"$HJ150*Energia!U150*1000/2*HM150","v":15.130007332678964},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS150*Energia!U150*(1-$D150)*1000/2*HM150","v":7.7659169905787575},{"$f":"$HK150*Potencia!G150*(1-$D150)*12*1000/2*$HM150","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY150*Energia!U150*(1-$D150)*1000/2*$HM150","v":8.231316187756514},null,null,null,null,{"$f":"$HZ150*Potencia!G150*(1-$D150)*12*1000/2*$HM150","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO150&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN150*Energia!G150*1000/2*IP150","v":216.36934820972766},null,{"$f":"$IN150*Energia!U150*1000/2*IP150","v":205.98982919378545},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU150*Energia!U150*1000/2*IW150*$IP150","v":211.46056036169645},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ150*Energia!U150*(1-$D150)*1000/2*IP150","v":76.238604195205767},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE150*Energia!U150*(1-$D150)*1000/2*$IP150","v":80.165416544795534},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A150,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP150&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN150*Energia!G150*1000/2*JQ150","v":70.540966636303438},{"$f":"$JO150*Potencia!G150*12*1000/2*$JQ150","v":0},null,{"$f":"$JN150*Energia!U150*1000/2*JQ150","v":67.157024730194124},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW150*Energia!U150*1000/2*IF(JZ150=0,1,JZ150)*JQ150","v":68.940598364744829},{"$f":"$JW150*Energia!U150*1000/2*IF(JZ150<>0,JZ150,IF(JY150=0,1,JY150))*JQ150","v":68.940598364744829},1,0.72106688892531179,{"$f":"$JW150*Energia!U150*1000/2*IF(JZ150<>0,JZ150,IF(JY150<>0,JY150*KD150,1))*JQ150","v":49.710782783515988},{"$f":"$JO150*Potencia!G150*12*1000/2*IF(JZ150=0,1,JZ150)*JQ150","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH150*Energia!$U150*1000/2*JQ150","v":34.384169170782037},{"$f":"$KI150*Potencia!$G150*12*1000/2*JQ150","v":0},null,{"$f":"$KH150*Energia!U150*(1-$D150)*1000/2*JQ150","v":17.192084585391019},{"$f":"$KI150*Potencia!G150*(1-$D150)*12*1000/2*$JQ150","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ150*Energia!U150*(1-$D150)*1000/2*$JQ150","v":18.07759515812198},null,null,null,null,{"$f":"$KR150*Potencia!G150*(1-$D150)*12*1000/2*$JQ150","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_1 Discap.","Discapacitados",{"$f":"IF(C151=0,0,IF(A151=0,0,INDEX(Params!$B$5:$G$15,MATCH(C151,Params!$A$5:$A$15,0),MATCH(A151,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G151&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E151*Energia!K151*1000*H151","v":0},{"$f":"$F151*Potencia!K151*12*1000*$I151","v":0},null,{"$f":"$E151*Energia!Y151*1000*H151","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O151*Energia!Y151*(1-$D151)*1000*H151","v":0},{"$f":"$F151*Potencia!K151*(1-$D151)*12*1000*$I151","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U151*Energia!U151*(1-$D151)*1000*$H151","v":0},{"$f":"$U151*Energia!V151*(1-$D151)*1000*$H151","v":0},{"$f":"$U151*Energia!W151*(1-$D151)*1000*$H151","v":0},{"$f":"$U151*Energia!X151*(1-$D151)*1000*$H151","v":0},{"$f":"SUMPRODUCT(X151:AA151,Params!$B$19:$E$19)","v":0},{"$f":"$V151*Potencia!G151*(1-$D151)*12*1000*$I151","v":0},{"$f":"$V151*Potencia!H151*(1-$D151)*12*1000*$I151","v":0},{"$f":"$V151*Potencia!I151*(1-$D151)*12*1000*$I151","v":0},{"$f":"$V151*Potencia!J151*(1-$D151)*12*1000*$I151","v":0},{"$f":"SUMPRODUCT(AC151:AF151,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK151*Energia!K151*1000*AM151","v":0},{"$f":"$AL151*Clientes!K151*12","v":0},null,{"$f":"$AK151*Energia!Y151*1000*AM151","v":0},1,0,null,{"$f":"$AS151*Energia!Y151*(1-$D151)*1000*AM151","v":0},{"$f":"$AL151*Clientes!K151*(1-$D151)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY151*Energia!U151*(1-$D151)*1000*$AM151","v":0},{"$f":"$AY151*Energia!V151*(1-$D151)*1000*$AM151","v":0},{"$f":"$AY151*Energia!W151*(1-$D151)*1000*$AM151","v":0},{"$f":"$AY151*Energia!X151*(1-$D151)*1000*$AM151","v":0},{"$f":"SUMPRODUCT(BB151:BE151,Params!$B$19:$E$19)","v":0},{"$f":"$AZ151*Clientes!G151*(1-$D151)*12","v":0},{"$f":"$AZ151*Clientes!H151*(1-$D151)*12","v":0},{"$f":"$AZ151*Clientes!I151*(1-$D151)*12","v":0},{"$f":"$AZ151*Clientes!J151*(1-$D151)*12","v":0},{"$f":"SUMPRODUCT(BG151:BJ151,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO151*Clientes!Q151","v":0},null,16.690000000000001,null,{"$f":"$BS151*Clientes!M151","v":0},{"$f":"$BS151*Clientes!N151","v":0},{"$f":"$BS151*Clientes!O151","v":0},{"$f":"$BS151*Clientes!P151","v":0},{"$f":"SUMPRODUCT(BU151:BX151,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB151*Energia!K151*1000*CC151","v":0},null,{"$f":"$CB151*Energia!Y151*1000*CC151","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH151*Energia!Y151*(1-$D151)*1000*CC151","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM151*Energia!U151*(1-$D151)*1000*$CC151","v":0},{"$f":"$CM151*Energia!V151*(1-$D151)*1000*$CC151","v":0},{"$f":"$CM151*Energia!W151*(1-$D151)*1000*$CC151","v":0},{"$f":"$CM151*Energia!X151*(1-$D151)*1000*$CC151","v":0},{"$f":"SUMPRODUCT(CO151:CR151,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV151*Energia!K151*1000*CW151","v":0},null,{"$f":"$CV151*Energia!Y151*1000*CW151","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB151*Energia!Y151*(1-$D151)*1000*CW151","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG151*Energia!U151*(1-$D151)*1000*$CW151","v":0},{"$f":"$DG151*Energia!V151*(1-$D151)*1000*$CW151","v":0},{"$f":"$DG151*Energia!W151*(1-$D151)*1000*$CW151","v":0},{"$f":"$DG151*Energia!X151*(1-$D151)*1000*$CW151","v":0},{"$f":"SUMPRODUCT(DI151:DL151,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP151*Energia!G151*1000/2*DQ151","v":0},null,{"$f":"$DP151*Energia!U151*1000/2*DQ151","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV151*Energia!U151*(1-$D151)*1000/2*DQ151","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA151*Energia!U151*(1-$D151)*1000/2*$DQ151","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK151&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ151*Energia!K151*1000*EL151","v":0},null,{"$f":"$EJ151*Energia!Y151*1000*EL151","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ151*Energia!Y151*1000*ES151*EL151","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV151*Energia!Y151*(1-$D151)*1000*EL151","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA151*Energia!U151*(1-$D151)*1000*$EL151","v":0},{"$f":"$FA151*Energia!V151*(1-$D151)*1000*$EL151","v":0},{"$f":"$FA151*Energia!W151*(1-$D151)*1000*$EL151","v":0},{"$f":"$FA151*Energia!X151*(1-$D151)*1000*$EL151","v":0},{"$f":"SUMPRODUCT(FC151:FF151,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL151&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ151*Energia!K151*1000*FM151","v":0},{"$f":"$FK151*Potencia!K151*12*1000*$FM151","v":0},null,{"$f":"$FJ151*Energia!Y151*1000*FM151","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS151*Energia!Y151*(1-$D151)*1000*FM151","v":0},{"$f":"$FK151*Potencia!K151*(1-$D151)*12*1000*$FM151","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY151*Energia!U151*(1-$D151)*1000*$FM151","v":0},{"$f":"$FY151*Energia!V151*(1-$D151)*1000*$FM151","v":0},{"$f":"$FY151*Energia!W151*(1-$D151)*1000*$FM151","v":0},{"$f":"$FY151*Energia!X151*(1-$D151)*1000*$FM151","v":0},{"$f":"SUMPRODUCT(GB151:GE151,Params!$B$19:$E$19)","v":0},{"$f":"$FZ151*Potencia!G151*(1-$D151)*12*1000*$FM151","v":0},{"$f":"$FZ151*Potencia!H151*(1-$D151)*12*1000*$FM151","v":0},{"$f":"$FZ151*Potencia!I151*(1-$D151)*12*1000*$FM151","v":0},{"$f":"$FZ151*Potencia!J151*(1-$D151)*12*1000*$FM151","v":0},{"$f":"SUMPRODUCT(GG151:GJ151,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP151*Energia!G151*1000/2*GQ151","v":0},null,{"$f":"$GP151*Energia!U151*1000/2*GQ151","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV151*Energia!U151*(1-$D151)*1000/2*GQ151","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA151*Energia!U151*(1-$D151)*1000/2*$GQ151","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL151&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ151*Energia!G151*1000/2*HM151","v":0},{"$f":"$HK151*Potencia!G151*12*1000/2*$HM151","v":0},null,{"$f":"$HJ151*Energia!U151*1000/2*HM151","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS151*Energia!U151*(1-$D151)*1000/2*HM151","v":0},{"$f":"$HK151*Potencia!G151*(1-$D151)*12*1000/2*$HM151","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY151*Energia!U151*(1-$D151)*1000/2*$HM151","v":0},null,null,null,null,{"$f":"$HZ151*Potencia!G151*(1-$D151)*12*1000/2*$HM151","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO151&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN151*Energia!G151*1000/2*IP151","v":0},null,{"$f":"$IN151*Energia!U151*1000/2*IP151","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU151*Energia!U151*1000/2*IW151*$IP151","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ151*Energia!U151*(1-$D151)*1000/2*IP151","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE151*Energia!U151*(1-$D151)*1000/2*$IP151","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A151,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP151&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN151*Energia!G151*1000/2*JQ151","v":0},{"$f":"$JO151*Potencia!G151*12*1000/2*$JQ151","v":0},null,{"$f":"$JN151*Energia!U151*1000/2*JQ151","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW151*Energia!U151*1000/2*IF(JZ151=0,1,JZ151)*JQ151","v":0},{"$f":"$JW151*Energia!U151*1000/2*IF(JZ151<>0,JZ151,IF(JY151=0,1,JY151))*JQ151","v":0},1,0.72106688892531179,{"$f":"$JW151*Energia!U151*1000/2*IF(JZ151<>0,JZ151,IF(JY151<>0,JY151*KD151,1))*JQ151","v":0},{"$f":"$JO151*Potencia!G151*12*1000/2*IF(JZ151=0,1,JZ151)*JQ151","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH151*Energia!$U151*1000/2*JQ151","v":0},{"$f":"$KI151*Potencia!$G151*12*1000/2*JQ151","v":0},null,{"$f":"$KH151*Energia!U151*(1-$D151)*1000/2*JQ151","v":0},{"$f":"$KI151*Potencia!G151*(1-$D151)*12*1000/2*$JQ151","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ151*Energia!U151*(1-$D151)*1000/2*$JQ151","v":0},null,null,null,null,{"$f":"$KR151*Potencia!G151*(1-$D151)*12*1000/2*$JQ151","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_1 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C152=0,0,IF(A152=0,0,INDEX(Params!$B$5:$G$15,MATCH(C152,Params!$A$5:$A$15,0),MATCH(A152,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G152&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E152*Energia!K152*1000*H152","v":0},{"$f":"$F152*Potencia!K152*12*1000*$I152","v":0},null,{"$f":"$E152*Energia!Y152*1000*H152","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O152*Energia!Y152*(1-$D152)*1000*H152","v":0},{"$f":"$F152*Potencia!K152*(1-$D152)*12*1000*$I152","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U152*Energia!U152*(1-$D152)*1000*$H152","v":0},{"$f":"$U152*Energia!V152*(1-$D152)*1000*$H152","v":0},{"$f":"$U152*Energia!W152*(1-$D152)*1000*$H152","v":0},{"$f":"$U152*Energia!X152*(1-$D152)*1000*$H152","v":0},{"$f":"SUMPRODUCT(X152:AA152,Params!$B$19:$E$19)","v":0},{"$f":"$V152*Potencia!G152*(1-$D152)*12*1000*$I152","v":0},{"$f":"$V152*Potencia!H152*(1-$D152)*12*1000*$I152","v":0},{"$f":"$V152*Potencia!I152*(1-$D152)*12*1000*$I152","v":0},{"$f":"$V152*Potencia!J152*(1-$D152)*12*1000*$I152","v":0},{"$f":"SUMPRODUCT(AC152:AF152,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK152*Energia!K152*1000*AM152","v":0},{"$f":"$AL152*Clientes!K152*12","v":0},null,{"$f":"$AK152*Energia!Y152*1000*AM152","v":0},1,0,null,{"$f":"$AS152*Energia!Y152*(1-$D152)*1000*AM152","v":0},{"$f":"$AL152*Clientes!K152*(1-$D152)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY152*Energia!U152*(1-$D152)*1000*$AM152","v":0},{"$f":"$AY152*Energia!V152*(1-$D152)*1000*$AM152","v":0},{"$f":"$AY152*Energia!W152*(1-$D152)*1000*$AM152","v":0},{"$f":"$AY152*Energia!X152*(1-$D152)*1000*$AM152","v":0},{"$f":"SUMPRODUCT(BB152:BE152,Params!$B$19:$E$19)","v":0},{"$f":"$AZ152*Clientes!G152*(1-$D152)*12","v":0},{"$f":"$AZ152*Clientes!H152*(1-$D152)*12","v":0},{"$f":"$AZ152*Clientes!I152*(1-$D152)*12","v":0},{"$f":"$AZ152*Clientes!J152*(1-$D152)*12","v":0},{"$f":"SUMPRODUCT(BG152:BJ152,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO152*Clientes!Q152","v":0},null,16.690000000000001,null,{"$f":"$BS152*Clientes!M152","v":0},{"$f":"$BS152*Clientes!N152","v":0},{"$f":"$BS152*Clientes!O152","v":0},{"$f":"$BS152*Clientes!P152","v":0},{"$f":"SUMPRODUCT(BU152:BX152,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB152*Energia!K152*1000*CC152","v":0},null,{"$f":"$CB152*Energia!Y152*1000*CC152","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH152*Energia!Y152*(1-$D152)*1000*CC152","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM152*Energia!U152*(1-$D152)*1000*$CC152","v":0},{"$f":"$CM152*Energia!V152*(1-$D152)*1000*$CC152","v":0},{"$f":"$CM152*Energia!W152*(1-$D152)*1000*$CC152","v":0},{"$f":"$CM152*Energia!X152*(1-$D152)*1000*$CC152","v":0},{"$f":"SUMPRODUCT(CO152:CR152,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV152*Energia!K152*1000*CW152","v":0},null,{"$f":"$CV152*Energia!Y152*1000*CW152","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB152*Energia!Y152*(1-$D152)*1000*CW152","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG152*Energia!U152*(1-$D152)*1000*$CW152","v":0},{"$f":"$DG152*Energia!V152*(1-$D152)*1000*$CW152","v":0},{"$f":"$DG152*Energia!W152*(1-$D152)*1000*$CW152","v":0},{"$f":"$DG152*Energia!X152*(1-$D152)*1000*$CW152","v":0},{"$f":"SUMPRODUCT(DI152:DL152,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP152*Energia!G152*1000/2*DQ152","v":0},null,{"$f":"$DP152*Energia!U152*1000/2*DQ152","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV152*Energia!U152*(1-$D152)*1000/2*DQ152","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA152*Energia!U152*(1-$D152)*1000/2*$DQ152","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK152&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ152*Energia!K152*1000*EL152","v":0},null,{"$f":"$EJ152*Energia!Y152*1000*EL152","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ152*Energia!Y152*1000*ES152*EL152","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV152*Energia!Y152*(1-$D152)*1000*EL152","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA152*Energia!U152*(1-$D152)*1000*$EL152","v":0},{"$f":"$FA152*Energia!V152*(1-$D152)*1000*$EL152","v":0},{"$f":"$FA152*Energia!W152*(1-$D152)*1000*$EL152","v":0},{"$f":"$FA152*Energia!X152*(1-$D152)*1000*$EL152","v":0},{"$f":"SUMPRODUCT(FC152:FF152,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL152&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ152*Energia!K152*1000*FM152","v":0},{"$f":"$FK152*Potencia!K152*12*1000*$FM152","v":0},null,{"$f":"$FJ152*Energia!Y152*1000*FM152","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS152*Energia!Y152*(1-$D152)*1000*FM152","v":0},{"$f":"$FK152*Potencia!K152*(1-$D152)*12*1000*$FM152","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY152*Energia!U152*(1-$D152)*1000*$FM152","v":0},{"$f":"$FY152*Energia!V152*(1-$D152)*1000*$FM152","v":0},{"$f":"$FY152*Energia!W152*(1-$D152)*1000*$FM152","v":0},{"$f":"$FY152*Energia!X152*(1-$D152)*1000*$FM152","v":0},{"$f":"SUMPRODUCT(GB152:GE152,Params!$B$19:$E$19)","v":0},{"$f":"$FZ152*Potencia!G152*(1-$D152)*12*1000*$FM152","v":0},{"$f":"$FZ152*Potencia!H152*(1-$D152)*12*1000*$FM152","v":0},{"$f":"$FZ152*Potencia!I152*(1-$D152)*12*1000*$FM152","v":0},{"$f":"$FZ152*Potencia!J152*(1-$D152)*12*1000*$FM152","v":0},{"$f":"SUMPRODUCT(GG152:GJ152,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP152*Energia!G152*1000/2*GQ152","v":0},null,{"$f":"$GP152*Energia!U152*1000/2*GQ152","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV152*Energia!U152*(1-$D152)*1000/2*GQ152","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA152*Energia!U152*(1-$D152)*1000/2*$GQ152","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL152&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ152*Energia!G152*1000/2*HM152","v":0},{"$f":"$HK152*Potencia!G152*12*1000/2*$HM152","v":0},null,{"$f":"$HJ152*Energia!U152*1000/2*HM152","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS152*Energia!U152*(1-$D152)*1000/2*HM152","v":0},{"$f":"$HK152*Potencia!G152*(1-$D152)*12*1000/2*$HM152","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY152*Energia!U152*(1-$D152)*1000/2*$HM152","v":0},null,null,null,null,{"$f":"$HZ152*Potencia!G152*(1-$D152)*12*1000/2*$HM152","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO152&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN152*Energia!G152*1000/2*IP152","v":0},null,{"$f":"$IN152*Energia!U152*1000/2*IP152","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU152*Energia!U152*1000/2*IW152*$IP152","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ152*Energia!U152*(1-$D152)*1000/2*IP152","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE152*Energia!U152*(1-$D152)*1000/2*$IP152","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A152,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP152&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN152*Energia!G152*1000/2*JQ152","v":0},{"$f":"$JO152*Potencia!G152*12*1000/2*$JQ152","v":0},null,{"$f":"$JN152*Energia!U152*1000/2*JQ152","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW152*Energia!U152*1000/2*IF(JZ152=0,1,JZ152)*JQ152","v":0},{"$f":"$JW152*Energia!U152*1000/2*IF(JZ152<>0,JZ152,IF(JY152=0,1,JY152))*JQ152","v":0},1,0.72106688892531179,{"$f":"$JW152*Energia!U152*1000/2*IF(JZ152<>0,JZ152,IF(JY152<>0,JY152*KD152,1))*JQ152","v":0},{"$f":"$JO152*Potencia!G152*12*1000/2*IF(JZ152=0,1,JZ152)*JQ152","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH152*Energia!$U152*1000/2*JQ152","v":0},{"$f":"$KI152*Potencia!$G152*12*1000/2*JQ152","v":0},null,{"$f":"$KH152*Energia!U152*(1-$D152)*1000/2*JQ152","v":0},{"$f":"$KI152*Potencia!G152*(1-$D152)*12*1000/2*$JQ152","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ152*Energia!U152*(1-$D152)*1000/2*$JQ152","v":0},null,null,null,null,{"$f":"$KR152*Potencia!G152*(1-$D152)*12*1000/2*$JQ152","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_1 Cruz Roja","Cruz Roja",{"$f":"IF(C153=0,0,IF(A153=0,0,INDEX(Params!$B$5:$G$15,MATCH(C153,Params!$A$5:$A$15,0),MATCH(A153,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G153&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E153*Energia!K153*1000*H153","v":3294.135753810976},{"$f":"$F153*Potencia!K153*12*1000*$I153","v":0},null,{"$f":"$E153*Energia!Y153*1000*H153","v":3145.4174174264599},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O153*Energia!Y153*(1-$D153)*1000*H153","v":0},{"$f":"$F153*Potencia!K153*(1-$D153)*12*1000*$I153","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U153*Energia!U153*(1-$D153)*1000*$H153","v":0},{"$f":"$U153*Energia!V153*(1-$D153)*1000*$H153","v":0},{"$f":"$U153*Energia!W153*(1-$D153)*1000*$H153","v":0},{"$f":"$U153*Energia!X153*(1-$D153)*1000*$H153","v":0},{"$f":"SUMPRODUCT(X153:AA153,Params!$B$19:$E$19)","v":0},{"$f":"$V153*Potencia!G153*(1-$D153)*12*1000*$I153","v":0},{"$f":"$V153*Potencia!H153*(1-$D153)*12*1000*$I153","v":0},{"$f":"$V153*Potencia!I153*(1-$D153)*12*1000*$I153","v":0},{"$f":"$V153*Potencia!J153*(1-$D153)*12*1000*$I153","v":0},{"$f":"SUMPRODUCT(AC153:AF153,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK153*Energia!K153*1000*AM153","v":0},{"$f":"$AL153*Clientes!K153*12","v":536.7009581121506},null,{"$f":"$AK153*Energia!Y153*1000*AM153","v":0},1,0,null,{"$f":"$AS153*Energia!Y153*(1-$D153)*1000*AM153","v":0},{"$f":"$AL153*Clientes!K153*(1-$D153)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY153*Energia!U153*(1-$D153)*1000*$AM153","v":0},{"$f":"$AY153*Energia!V153*(1-$D153)*1000*$AM153","v":0},{"$f":"$AY153*Energia!W153*(1-$D153)*1000*$AM153","v":0},{"$f":"$AY153*Energia!X153*(1-$D153)*1000*$AM153","v":0},{"$f":"SUMPRODUCT(BB153:BE153,Params!$B$19:$E$19)","v":0},{"$f":"$AZ153*Clientes!G153*(1-$D153)*12","v":0},{"$f":"$AZ153*Clientes!H153*(1-$D153)*12","v":0},{"$f":"$AZ153*Clientes!I153*(1-$D153)*12","v":0},{"$f":"$AZ153*Clientes!J153*(1-$D153)*12","v":0},{"$f":"SUMPRODUCT(BG153:BJ153,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO153*Clientes!Q153","v":11.692565733956563},null,16.690000000000001,null,{"$f":"$BS153*Clientes!M153","v":0},{"$f":"$BS153*Clientes!N153","v":0},{"$f":"$BS153*Clientes!O153","v":0},{"$f":"$BS153*Clientes!P153","v":16.690000000000001},{"$f":"SUMPRODUCT(BU153:BX153,Params!$B$19:$E$19)","v":11.692565733956563},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB153*Energia!K153*1000*CC153","v":1637.5907783345976},null,{"$f":"$CB153*Energia!Y153*1000*CC153","v":1563.6594669274111},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH153*Energia!Y153*(1-$D153)*1000*CC153","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM153*Energia!U153*(1-$D153)*1000*$CC153","v":0},{"$f":"$CM153*Energia!V153*(1-$D153)*1000*$CC153","v":0},{"$f":"$CM153*Energia!W153*(1-$D153)*1000*$CC153","v":0},{"$f":"$CM153*Energia!X153*(1-$D153)*1000*$CC153","v":0},{"$f":"SUMPRODUCT(CO153:CR153,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV153*Energia!K153*1000*CW153","v":231.10535310790823},null,{"$f":"$CV153*Energia!Y153*1000*CW153","v":220.67178078047692},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB153*Energia!Y153*(1-$D153)*1000*CW153","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG153*Energia!U153*(1-$D153)*1000*$CW153","v":0},{"$f":"$DG153*Energia!V153*(1-$D153)*1000*$CW153","v":0},{"$f":"$DG153*Energia!W153*(1-$D153)*1000*$CW153","v":0},{"$f":"$DG153*Energia!X153*(1-$D153)*1000*$CW153","v":0},{"$f":"SUMPRODUCT(DI153:DL153,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP153*Energia!G153*1000/2*DQ153","v":22.308086258563915},null,{"$f":"$DP153*Energia!U153*1000/2*DQ153","v":21.300952803909983},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV153*Energia!U153*(1-$D153)*1000/2*DQ153","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA153*Energia!U153*(1-$D153)*1000/2*$DQ153","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK153&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ153*Energia!K153*1000*EL153","v":1475.5824941599133},null,{"$f":"$EJ153*Energia!Y153*1000*EL153","v":1408.9652718806856},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ153*Energia!Y153*1000*ES153*EL153","v":1446.3847873007953},1,1.5261416067209746E-2,null,{"$f":"$EV153*Energia!Y153*(1-$D153)*1000*EL153","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA153*Energia!U153*(1-$D153)*1000*$EL153","v":0},{"$f":"$FA153*Energia!V153*(1-$D153)*1000*$EL153","v":0},{"$f":"$FA153*Energia!W153*(1-$D153)*1000*$EL153","v":0},{"$f":"$FA153*Energia!X153*(1-$D153)*1000*$EL153","v":0},{"$f":"SUMPRODUCT(FC153:FF153,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL153&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ153*Energia!K153*1000*FM153","v":106.21327372704324},{"$f":"$FK153*Potencia!K153*12*1000*$FM153","v":0},null,{"$f":"$FJ153*Energia!Y153*1000*FM153","v":101.41812788268486},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS153*Energia!Y153*(1-$D153)*1000*FM153","v":0},{"$f":"$FK153*Potencia!K153*(1-$D153)*12*1000*$FM153","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY153*Energia!U153*(1-$D153)*1000*$FM153","v":0},{"$f":"$FY153*Energia!V153*(1-$D153)*1000*$FM153","v":0},{"$f":"$FY153*Energia!W153*(1-$D153)*1000*$FM153","v":0},{"$f":"$FY153*Energia!X153*(1-$D153)*1000*$FM153","v":0},{"$f":"SUMPRODUCT(GB153:GE153,Params!$B$19:$E$19)","v":0},{"$f":"$FZ153*Potencia!G153*(1-$D153)*12*1000*$FM153","v":0},{"$f":"$FZ153*Potencia!H153*(1-$D153)*12*1000*$FM153","v":0},{"$f":"$FZ153*Potencia!I153*(1-$D153)*12*1000*$FM153","v":0},{"$f":"$FZ153*Potencia!J153*(1-$D153)*12*1000*$FM153","v":0},{"$f":"SUMPRODUCT(GG153:GJ153,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP153*Energia!G153*1000/2*GQ153","v":68.753642277102713},null,{"$f":"$GP153*Energia!U153*1000/2*GQ153","v":65.649651532939401},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV153*Energia!U153*(1-$D153)*1000/2*GQ153","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA153*Energia!U153*(1-$D153)*1000/2*$GQ153","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL153&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ153*Energia!G153*1000/2*HM153","v":92.877084074854892},{"$f":"$HK153*Potencia!G153*12*1000/2*$HM153","v":0},null,{"$f":"$HJ153*Energia!U153*1000/2*HM153","v":88.684002810137116},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS153*Energia!U153*(1-$D153)*1000/2*HM153","v":0},{"$f":"$HK153*Potencia!G153*(1-$D153)*12*1000/2*$HM153","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY153*Energia!U153*(1-$D153)*1000/2*$HM153","v":0},null,null,null,null,{"$f":"$HZ153*Potencia!G153*(1-$D153)*12*1000/2*$HM153","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO153&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN153*Energia!G153*1000/2*IP153","v":1264.4894522472573},null,{"$f":"$IN153*Energia!U153*1000/2*IP153","v":1207.4020976595752},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU153*Energia!U153*1000/2*IW153*$IP153","v":1239.4685948925687},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ153*Energia!U153*(1-$D153)*1000/2*IP153","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE153*Energia!U153*(1-$D153)*1000/2*$IP153","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A153,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP153&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN153*Energia!G153*1000/2*JQ153","v":412.25020549801314},{"$f":"$JO153*Potencia!G153*12*1000/2*$JQ153","v":0},null,{"$f":"$JN153*Energia!U153*1000/2*JQ153","v":393.63852501441187},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW153*Energia!U153*1000/2*IF(JZ153=0,1,JZ153)*JQ153","v":404.09287878573781},{"$f":"$JW153*Energia!U153*1000/2*IF(JZ153<>0,JZ153,IF(JY153=0,1,JY153))*JQ153","v":404.09287878573781},1,0.72106688892531179,{"$f":"$JW153*Energia!U153*1000/2*IF(JZ153<>0,JZ153,IF(JY153<>0,JY153*KD153,1))*JQ153","v":291.3779949429051},{"$f":"$JO153*Potencia!G153*12*1000/2*IF(JZ153=0,1,JZ153)*JQ153","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH153*Energia!$U153*1000/2*JQ153","v":201.54159137647571},{"$f":"$KI153*Potencia!$G153*12*1000/2*JQ153","v":0},null,{"$f":"$KH153*Energia!U153*(1-$D153)*1000/2*JQ153","v":0},{"$f":"$KI153*Potencia!G153*(1-$D153)*12*1000/2*$JQ153","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ153*Energia!U153*(1-$D153)*1000/2*$JQ153","v":0},null,null,null,null,{"$f":"$KR153*Potencia!G153*(1-$D153)*12*1000/2*$JQ153","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_1 XX","XX",{"$f":"IF(C154=0,0,IF(A154=0,0,INDEX(Params!$B$5:$G$15,MATCH(C154,Params!$A$5:$A$15,0),MATCH(A154,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G154&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E154*Energia!K154*1000*H154","v":0},{"$f":"$F154*Potencia!K154*12*1000*$I154","v":0},null,{"$f":"$E154*Energia!Y154*1000*H154","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O154*Energia!Y154*(1-$D154)*1000*H154","v":0},{"$f":"$F154*Potencia!K154*(1-$D154)*12*1000*$I154","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U154*Energia!U154*(1-$D154)*1000*$H154","v":0},{"$f":"$U154*Energia!V154*(1-$D154)*1000*$H154","v":0},{"$f":"$U154*Energia!W154*(1-$D154)*1000*$H154","v":0},{"$f":"$U154*Energia!X154*(1-$D154)*1000*$H154","v":0},{"$f":"SUMPRODUCT(X154:AA154,Params!$B$19:$E$19)","v":0},{"$f":"$V154*Potencia!G154*(1-$D154)*12*1000*$I154","v":0},{"$f":"$V154*Potencia!H154*(1-$D154)*12*1000*$I154","v":0},{"$f":"$V154*Potencia!I154*(1-$D154)*12*1000*$I154","v":0},{"$f":"$V154*Potencia!J154*(1-$D154)*12*1000*$I154","v":0},{"$f":"SUMPRODUCT(AC154:AF154,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK154*Energia!K154*1000*AM154","v":0},{"$f":"$AL154*Clientes!K154*12","v":0},null,{"$f":"$AK154*Energia!Y154*1000*AM154","v":0},1,0,null,{"$f":"$AS154*Energia!Y154*(1-$D154)*1000*AM154","v":0},{"$f":"$AL154*Clientes!K154*(1-$D154)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY154*Energia!U154*(1-$D154)*1000*$AM154","v":0},{"$f":"$AY154*Energia!V154*(1-$D154)*1000*$AM154","v":0},{"$f":"$AY154*Energia!W154*(1-$D154)*1000*$AM154","v":0},{"$f":"$AY154*Energia!X154*(1-$D154)*1000*$AM154","v":0},{"$f":"SUMPRODUCT(BB154:BE154,Params!$B$19:$E$19)","v":0},{"$f":"$AZ154*Clientes!G154*(1-$D154)*12","v":0},{"$f":"$AZ154*Clientes!H154*(1-$D154)*12","v":0},{"$f":"$AZ154*Clientes!I154*(1-$D154)*12","v":0},{"$f":"$AZ154*Clientes!J154*(1-$D154)*12","v":0},{"$f":"SUMPRODUCT(BG154:BJ154,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO154*Clientes!Q154","v":0},null,16.690000000000001,null,{"$f":"$BS154*Clientes!M154","v":0},{"$f":"$BS154*Clientes!N154","v":0},{"$f":"$BS154*Clientes!O154","v":0},{"$f":"$BS154*Clientes!P154","v":0},{"$f":"SUMPRODUCT(BU154:BX154,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB154*Energia!K154*1000*CC154","v":0},null,{"$f":"$CB154*Energia!Y154*1000*CC154","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH154*Energia!Y154*(1-$D154)*1000*CC154","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM154*Energia!U154*(1-$D154)*1000*$CC154","v":0},{"$f":"$CM154*Energia!V154*(1-$D154)*1000*$CC154","v":0},{"$f":"$CM154*Energia!W154*(1-$D154)*1000*$CC154","v":0},{"$f":"$CM154*Energia!X154*(1-$D154)*1000*$CC154","v":0},{"$f":"SUMPRODUCT(CO154:CR154,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV154*Energia!K154*1000*CW154","v":0},null,{"$f":"$CV154*Energia!Y154*1000*CW154","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB154*Energia!Y154*(1-$D154)*1000*CW154","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG154*Energia!U154*(1-$D154)*1000*$CW154","v":0},{"$f":"$DG154*Energia!V154*(1-$D154)*1000*$CW154","v":0},{"$f":"$DG154*Energia!W154*(1-$D154)*1000*$CW154","v":0},{"$f":"$DG154*Energia!X154*(1-$D154)*1000*$CW154","v":0},{"$f":"SUMPRODUCT(DI154:DL154,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP154*Energia!G154*1000/2*DQ154","v":0},null,{"$f":"$DP154*Energia!U154*1000/2*DQ154","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV154*Energia!U154*(1-$D154)*1000/2*DQ154","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA154*Energia!U154*(1-$D154)*1000/2*$DQ154","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK154&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ154*Energia!K154*1000*EL154","v":0},null,{"$f":"$EJ154*Energia!Y154*1000*EL154","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ154*Energia!Y154*1000*ES154*EL154","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV154*Energia!Y154*(1-$D154)*1000*EL154","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA154*Energia!U154*(1-$D154)*1000*$EL154","v":0},{"$f":"$FA154*Energia!V154*(1-$D154)*1000*$EL154","v":0},{"$f":"$FA154*Energia!W154*(1-$D154)*1000*$EL154","v":0},{"$f":"$FA154*Energia!X154*(1-$D154)*1000*$EL154","v":0},{"$f":"SUMPRODUCT(FC154:FF154,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL154&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ154*Energia!K154*1000*FM154","v":0},{"$f":"$FK154*Potencia!K154*12*1000*$FM154","v":0},null,{"$f":"$FJ154*Energia!Y154*1000*FM154","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS154*Energia!Y154*(1-$D154)*1000*FM154","v":0},{"$f":"$FK154*Potencia!K154*(1-$D154)*12*1000*$FM154","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY154*Energia!U154*(1-$D154)*1000*$FM154","v":0},{"$f":"$FY154*Energia!V154*(1-$D154)*1000*$FM154","v":0},{"$f":"$FY154*Energia!W154*(1-$D154)*1000*$FM154","v":0},{"$f":"$FY154*Energia!X154*(1-$D154)*1000*$FM154","v":0},{"$f":"SUMPRODUCT(GB154:GE154,Params!$B$19:$E$19)","v":0},{"$f":"$FZ154*Potencia!G154*(1-$D154)*12*1000*$FM154","v":0},{"$f":"$FZ154*Potencia!H154*(1-$D154)*12*1000*$FM154","v":0},{"$f":"$FZ154*Potencia!I154*(1-$D154)*12*1000*$FM154","v":0},{"$f":"$FZ154*Potencia!J154*(1-$D154)*12*1000*$FM154","v":0},{"$f":"SUMPRODUCT(GG154:GJ154,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP154*Energia!G154*1000/2*GQ154","v":0},null,{"$f":"$GP154*Energia!U154*1000/2*GQ154","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV154*Energia!U154*(1-$D154)*1000/2*GQ154","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA154*Energia!U154*(1-$D154)*1000/2*$GQ154","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL154&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ154*Energia!G154*1000/2*HM154","v":0},{"$f":"$HK154*Potencia!G154*12*1000/2*$HM154","v":0},null,{"$f":"$HJ154*Energia!U154*1000/2*HM154","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS154*Energia!U154*(1-$D154)*1000/2*HM154","v":0},{"$f":"$HK154*Potencia!G154*(1-$D154)*12*1000/2*$HM154","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY154*Energia!U154*(1-$D154)*1000/2*$HM154","v":0},null,null,null,null,{"$f":"$HZ154*Potencia!G154*(1-$D154)*12*1000/2*$HM154","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO154&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN154*Energia!G154*1000/2*IP154","v":0},null,{"$f":"$IN154*Energia!U154*1000/2*IP154","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU154*Energia!U154*1000/2*IW154*$IP154","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ154*Energia!U154*(1-$D154)*1000/2*IP154","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE154*Energia!U154*(1-$D154)*1000/2*$IP154","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A154,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP154&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN154*Energia!G154*1000/2*JQ154","v":0},{"$f":"$JO154*Potencia!G154*12*1000/2*$JQ154","v":0},null,{"$f":"$JN154*Energia!U154*1000/2*JQ154","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW154*Energia!U154*1000/2*IF(JZ154=0,1,JZ154)*JQ154","v":0},{"$f":"$JW154*Energia!U154*1000/2*IF(JZ154<>0,JZ154,IF(JY154=0,1,JY154))*JQ154","v":0},1,0.72106688892531179,{"$f":"$JW154*Energia!U154*1000/2*IF(JZ154<>0,JZ154,IF(JY154<>0,JY154*KD154,1))*JQ154","v":0},{"$f":"$JO154*Potencia!G154*12*1000/2*IF(JZ154=0,1,JZ154)*JQ154","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH154*Energia!$U154*1000/2*JQ154","v":0},{"$f":"$KI154*Potencia!$G154*12*1000/2*JQ154","v":0},null,{"$f":"$KH154*Energia!U154*(1-$D154)*1000/2*JQ154","v":0},{"$f":"$KI154*Potencia!G154*(1-$D154)*12*1000/2*$JQ154","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ154*Energia!U154*(1-$D154)*1000/2*$JQ154","v":0},null,null,null,null,{"$f":"$KR154*Potencia!G154*(1-$D154)*12*1000/2*$JQ154","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_1 YY","YY",{"$f":"IF(C155=0,0,IF(A155=0,0,INDEX(Params!$B$5:$G$15,MATCH(C155,Params!$A$5:$A$15,0),MATCH(A155,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G155&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E155*Energia!K155*1000*H155","v":0},{"$f":"$F155*Potencia!K155*12*1000*$I155","v":0},null,{"$f":"$E155*Energia!Y155*1000*H155","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O155*Energia!Y155*(1-$D155)*1000*H155","v":0},{"$f":"$F155*Potencia!K155*(1-$D155)*12*1000*$I155","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U155*Energia!U155*(1-$D155)*1000*$H155","v":0},{"$f":"$U155*Energia!V155*(1-$D155)*1000*$H155","v":0},{"$f":"$U155*Energia!W155*(1-$D155)*1000*$H155","v":0},{"$f":"$U155*Energia!X155*(1-$D155)*1000*$H155","v":0},{"$f":"SUMPRODUCT(X155:AA155,Params!$B$19:$E$19)","v":0},{"$f":"$V155*Potencia!G155*(1-$D155)*12*1000*$I155","v":0},{"$f":"$V155*Potencia!H155*(1-$D155)*12*1000*$I155","v":0},{"$f":"$V155*Potencia!I155*(1-$D155)*12*1000*$I155","v":0},{"$f":"$V155*Potencia!J155*(1-$D155)*12*1000*$I155","v":0},{"$f":"SUMPRODUCT(AC155:AF155,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK155*Energia!K155*1000*AM155","v":0},{"$f":"$AL155*Clientes!K155*12","v":0},null,{"$f":"$AK155*Energia!Y155*1000*AM155","v":0},1,0,null,{"$f":"$AS155*Energia!Y155*(1-$D155)*1000*AM155","v":0},{"$f":"$AL155*Clientes!K155*(1-$D155)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY155*Energia!U155*(1-$D155)*1000*$AM155","v":0},{"$f":"$AY155*Energia!V155*(1-$D155)*1000*$AM155","v":0},{"$f":"$AY155*Energia!W155*(1-$D155)*1000*$AM155","v":0},{"$f":"$AY155*Energia!X155*(1-$D155)*1000*$AM155","v":0},{"$f":"SUMPRODUCT(BB155:BE155,Params!$B$19:$E$19)","v":0},{"$f":"$AZ155*Clientes!G155*(1-$D155)*12","v":0},{"$f":"$AZ155*Clientes!H155*(1-$D155)*12","v":0},{"$f":"$AZ155*Clientes!I155*(1-$D155)*12","v":0},{"$f":"$AZ155*Clientes!J155*(1-$D155)*12","v":0},{"$f":"SUMPRODUCT(BG155:BJ155,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO155*Clientes!Q155","v":0},null,16.690000000000001,null,{"$f":"$BS155*Clientes!M155","v":0},{"$f":"$BS155*Clientes!N155","v":0},{"$f":"$BS155*Clientes!O155","v":0},{"$f":"$BS155*Clientes!P155","v":0},{"$f":"SUMPRODUCT(BU155:BX155,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB155*Energia!K155*1000*CC155","v":0},null,{"$f":"$CB155*Energia!Y155*1000*CC155","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH155*Energia!Y155*(1-$D155)*1000*CC155","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM155*Energia!U155*(1-$D155)*1000*$CC155","v":0},{"$f":"$CM155*Energia!V155*(1-$D155)*1000*$CC155","v":0},{"$f":"$CM155*Energia!W155*(1-$D155)*1000*$CC155","v":0},{"$f":"$CM155*Energia!X155*(1-$D155)*1000*$CC155","v":0},{"$f":"SUMPRODUCT(CO155:CR155,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV155*Energia!K155*1000*CW155","v":0},null,{"$f":"$CV155*Energia!Y155*1000*CW155","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB155*Energia!Y155*(1-$D155)*1000*CW155","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG155*Energia!U155*(1-$D155)*1000*$CW155","v":0},{"$f":"$DG155*Energia!V155*(1-$D155)*1000*$CW155","v":0},{"$f":"$DG155*Energia!W155*(1-$D155)*1000*$CW155","v":0},{"$f":"$DG155*Energia!X155*(1-$D155)*1000*$CW155","v":0},{"$f":"SUMPRODUCT(DI155:DL155,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP155*Energia!G155*1000/2*DQ155","v":0},null,{"$f":"$DP155*Energia!U155*1000/2*DQ155","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV155*Energia!U155*(1-$D155)*1000/2*DQ155","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA155*Energia!U155*(1-$D155)*1000/2*$DQ155","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK155&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ155*Energia!K155*1000*EL155","v":0},null,{"$f":"$EJ155*Energia!Y155*1000*EL155","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ155*Energia!Y155*1000*ES155*EL155","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV155*Energia!Y155*(1-$D155)*1000*EL155","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA155*Energia!U155*(1-$D155)*1000*$EL155","v":0},{"$f":"$FA155*Energia!V155*(1-$D155)*1000*$EL155","v":0},{"$f":"$FA155*Energia!W155*(1-$D155)*1000*$EL155","v":0},{"$f":"$FA155*Energia!X155*(1-$D155)*1000*$EL155","v":0},{"$f":"SUMPRODUCT(FC155:FF155,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL155&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ155*Energia!K155*1000*FM155","v":0},{"$f":"$FK155*Potencia!K155*12*1000*$FM155","v":0},null,{"$f":"$FJ155*Energia!Y155*1000*FM155","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS155*Energia!Y155*(1-$D155)*1000*FM155","v":0},{"$f":"$FK155*Potencia!K155*(1-$D155)*12*1000*$FM155","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY155*Energia!U155*(1-$D155)*1000*$FM155","v":0},{"$f":"$FY155*Energia!V155*(1-$D155)*1000*$FM155","v":0},{"$f":"$FY155*Energia!W155*(1-$D155)*1000*$FM155","v":0},{"$f":"$FY155*Energia!X155*(1-$D155)*1000*$FM155","v":0},{"$f":"SUMPRODUCT(GB155:GE155,Params!$B$19:$E$19)","v":0},{"$f":"$FZ155*Potencia!G155*(1-$D155)*12*1000*$FM155","v":0},{"$f":"$FZ155*Potencia!H155*(1-$D155)*12*1000*$FM155","v":0},{"$f":"$FZ155*Potencia!I155*(1-$D155)*12*1000*$FM155","v":0},{"$f":"$FZ155*Potencia!J155*(1-$D155)*12*1000*$FM155","v":0},{"$f":"SUMPRODUCT(GG155:GJ155,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP155*Energia!G155*1000/2*GQ155","v":0},null,{"$f":"$GP155*Energia!U155*1000/2*GQ155","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV155*Energia!U155*(1-$D155)*1000/2*GQ155","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA155*Energia!U155*(1-$D155)*1000/2*$GQ155","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL155&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ155*Energia!G155*1000/2*HM155","v":0},{"$f":"$HK155*Potencia!G155*12*1000/2*$HM155","v":0},null,{"$f":"$HJ155*Energia!U155*1000/2*HM155","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS155*Energia!U155*(1-$D155)*1000/2*HM155","v":0},{"$f":"$HK155*Potencia!G155*(1-$D155)*12*1000/2*$HM155","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY155*Energia!U155*(1-$D155)*1000/2*$HM155","v":0},null,null,null,null,{"$f":"$HZ155*Potencia!G155*(1-$D155)*12*1000/2*$HM155","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO155&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN155*Energia!G155*1000/2*IP155","v":0},null,{"$f":"$IN155*Energia!U155*1000/2*IP155","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU155*Energia!U155*1000/2*IW155*$IP155","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ155*Energia!U155*(1-$D155)*1000/2*IP155","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE155*Energia!U155*(1-$D155)*1000/2*$IP155","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A155,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP155&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN155*Energia!G155*1000/2*JQ155","v":0},{"$f":"$JO155*Potencia!G155*12*1000/2*$JQ155","v":0},null,{"$f":"$JN155*Energia!U155*1000/2*JQ155","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW155*Energia!U155*1000/2*IF(JZ155=0,1,JZ155)*JQ155","v":0},{"$f":"$JW155*Energia!U155*1000/2*IF(JZ155<>0,JZ155,IF(JY155=0,1,JY155))*JQ155","v":0},1,0.72106688892531179,{"$f":"$JW155*Energia!U155*1000/2*IF(JZ155<>0,JZ155,IF(JY155<>0,JY155*KD155,1))*JQ155","v":0},{"$f":"$JO155*Potencia!G155*12*1000/2*IF(JZ155=0,1,JZ155)*JQ155","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH155*Energia!$U155*1000/2*JQ155","v":0},{"$f":"$KI155*Potencia!$G155*12*1000/2*JQ155","v":0},null,{"$f":"$KH155*Energia!U155*(1-$D155)*1000/2*JQ155","v":0},{"$f":"$KI155*Potencia!G155*(1-$D155)*12*1000/2*$JQ155","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ155*Energia!U155*(1-$D155)*1000/2*$JQ155","v":0},null,null,null,null,{"$f":"$KR155*Potencia!G155*(1-$D155)*12*1000/2*$JQ155","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_2 (301-750)",null,{"$f":"IF(C156=0,0,IF(A156=0,0,INDEX(Params!$B$5:$G$15,MATCH(C156,Params!$A$5:$A$15,0),MATCH(A156,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G156&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"SUM(J157:J166)","v":50455739.35752403},0,null,{"$f":"SUM(M157:M166)","v":50455739.35752403},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"SUM(Q157:Q166)","v":48357335.206541218},0,1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"SUM(X157:X166)","v":15293380.292290134},15547789.357414456,15737646.306228666,15894692.745654173,51255314.368102446,0,{"$f":"SUM(AD157:AD166)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"SUM(AN157:AN166)","v":0},{"$f":"SUM(AO157:AO166)","v":13181714.654574541},null,{"$f":"SUM(AQ157:AQ166)","v":0},1,0,null,{"$f":"SUM(AU157:AU166)","v":0},{"$f":"SUM(AV157:AV166)","v":12126151.428067397},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"SUM(BB157:BB166)","v":0},0,0,0,0,3752587.980858048,3861874.5558754373,3974375.7344874684,4090069.9644266153,12837511.524822449,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"SUM(BQ157:BQ166)","v":0},null,16.690000000000001,null,{"$f":"SUM(BU157:BU166)","v":0},{"$f":"SUM(BV157:BV166)","v":0},{"$f":"SUM(BW157:BW166)","v":0},{"$f":"SUM(BX157:BX166)","v":0},{"$f":"SUM(BY157:BY166)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"SUM(CD157:CD166)","v":25082710.507709272},null,{"$f":"SUM(CF157:CF166)","v":25082710.507709272},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"SUM(CJ157:CJ166)","v":24039545.458153244},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"SUM(CO157:CO166)","v":7602691.6945498427},{"$f":"SUM(CP157:CP166)","v":7729164.3022711026},{"$f":"SUM(CQ157:CQ166)","v":7823546.5657285852},{"$f":"SUM(CR157:CR166)","v":7901617.9690324618},{"$f":"SUM(CS157:CS166)","v":25480197.667245779},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX157:CX166)","v":3539802.9504555394},null,{"$f":"SUM(CZ157:CZ166)","v":3539802.9504555394},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"SUM(DD157:DD166)","v":3392586.0570063405},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"SUM(DI157:DI166)","v":1072931.5112694795},{"$f":"SUM(DJ157:DJ166)","v":1090779.9854136882},{"$f":"SUM(DK157:DK166)","v":1104099.7027765617},{"$f":"SUM(DL157:DL166)","v":1115117.5464691855},{"$f":"SUM(DM157:DM166)","v":3595898.4118955256},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR157:DR166)","v":341689.31396500411},null,{"$f":"SUM(DT157:DT166)","v":341689.31396500411},1.0265582586738509,1.546532700197201E-3,null,{"$f":"SUM(DX157:DX166)","v":327478.82800627116},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"SUM(EC157:EC166)","v":347104.11937002448},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK156&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"SUM(EM157:EM166)","v":22601256.077477973},null,{"$f":"SUM(EO157:EO166)","v":22601256.077477973},1.0265581531120085,1.5261416067209746E-2,null,{"$f":"ES145","v":1},{"$f":"SUM(ET157:ET166)","v":23201503.696907345},1,1.5261416067209746E-2,null,{"$f":"SUM(EX157:EX166)","v":21661292.256229699},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"SUM(FC157:FC166)","v":6850550.7733633164},{"$f":"SUM(FD157:FD166)","v":6964511.3356803786},{"$f":"SUM(FE157:FE166)","v":7049556.2794841565},{"$f":"SUM(FF157:FF166)","v":7119904.0107573234},{"$f":"SUM(FG157:FG166)","v":22959419.485592619},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL156&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN157:FN166)","v":1626851.3673977028},{"$f":"SUM(FO157:FO166)","v":0},null,{"$f":"SUM(FQ157:FQ166)","v":1626851.3673977028},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"SUM(FU157:FU166)","v":1559192.232761113},{"$f":"SUM(FV157:FV166)","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"SUM(GB157:GB166)","v":493106.57137234346},{"$f":"SUM(GC157:GC166)","v":501309.51796962006},507431.10177200451,512494.77179205802,{"$f":"SUM(GF157:GF166)","v":1652632.1748114889},{"$f":"SUM(GG157:GG166)","v":0},{"$f":"SUM(GH157:GH166)","v":0},0,0,{"$f":"SUM(GK157:GK166)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR157:GR166)","v":1053088.3102193484},null,{"$f":"SUM(GT157:GT166)","v":1053088.3102193484},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"SUM(GX157:GX166)","v":1009291.5157804957},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"SUM(HC157:HC166)","v":1069776.769708964},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL156&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(HN157:HN166)","v":1422583.1285023075},{"$f":"SUM(HO157:HO166)","v":0},null,{"$f":"SUM(HQ157:HQ166)","v":1422583.1285023075},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"SUM(HU157:HU166)","v":1363419.4475017863},{"$f":"SUM(HV157:HV166)","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"SUM(IB157:IB166)","v":1445127.0316870997},null,null,null,null,{"$f":"SUM(IG157:IG166)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO156&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ157:IQ166)","v":19367978.429278467},null,{"$f":"SUM(IS157:IS166)","v":19367978.429278467},1.0265582586738513,8.7662126830987147E-2,null,{"$f":"IW145*1.8","v":1.8},{"$f":"SUM(IX157:IX166)","v":35788244.778707065},0.72106688892531168,0.11377846272707279,null,{"$f":"SUM(JB157:JB166)","v":24092628.381841466},1.0515068762215967,null,0.11963883592343967,null,{"$f":"SUM(JG157:JG166)","v":25333564.409757901},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A156,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP156&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(JR157:JR166)","v":6314369.070743233},{"$f":"SUM(JS157:JS166)","v":0},null,{"$f":"SUM(JU157:JU166)","v":6314369.070743233},1.0265582586738511,2.8579700476141886E-2,null,{"$f":"JY145*1.8","v":1.8},null,{"$f":"SUM(KA157:KA166)","v":6482067.7178861964},{"$f":"SUM(KB157:KB166)","v":11667721.892195154},1,0.72106688892531179,{"$f":"SUM(KE157:KE166)","v":8413207.9256509114},{"$f":"SUM(KF157:KF166)","v":0},0.69168432371142985,2.5657460230923312E-2,0,{"$f":"SUM(KJ157:KJ166)","v":5819284.0342974914},{"$f":"SUM(KK157:KK166)","v":0},null,{"$f":"SUM(KM157:KM166)","v":5432975.975851587},{"$f":"SUM(KN157:KN166)","v":0},1.0515068762215967,null,2.6978995859198017E-2,0,null,{"$f":"SUM(KT157:KT166)","v":5712811.5969546828},null,null,null,null,{"$f":"SUM(KY157:KY166)","v":0},null,null,null,null,null,null,0.14661783178263768,null,0,"BTS_0_1"]
["BTS","BTS_2 Regular","Regular",{"$f":"IF(C157=0,0,IF(A157=0,0,INDEX(Params!$B$5:$G$15,MATCH(C157,Params!$A$5:$A$15,0),MATCH(A157,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G157&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E157*Energia!K157*1000*H157","v":34121505.66489967},{"$f":"$F157*Potencia!K157*12*1000*$I157","v":0},null,{"$f":"$E157*Energia!Y157*1000*H157","v":34121505.66489967},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O157*Energia!Y157*(1-$D157)*1000*H157","v":35027709.836760342},{"$f":"$F157*Potencia!K157*(1-$D157)*12*1000*$I157","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U157*Energia!U157*(1-$D157)*1000*$H157","v":11077783.443060892},{"$f":"$U157*Energia!V157*(1-$D157)*1000*$H157","v":11262065.039119782},{"$f":"$U157*Energia!W157*(1-$D157)*1000*$H157","v":11399588.21084032},{"$f":"$U157*Energia!X157*(1-$D157)*1000*$H157","v":11513345.039821852},{"$f":"SUMPRODUCT(X157:AA157,Params!$B$19:$E$19)","v":37126865.481929421},{"$f":"$V157*Potencia!G157*(1-$D157)*12*1000*$I157","v":0},{"$f":"$V157*Potencia!H157*(1-$D157)*12*1000*$I157","v":0},{"$f":"$V157*Potencia!I157*(1-$D157)*12*1000*$I157","v":0},{"$f":"$V157*Potencia!J157*(1-$D157)*12*1000*$I157","v":0},{"$f":"SUMPRODUCT(AC157:AF157,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK157*Energia!K157*1000*AM157","v":0},{"$f":"$AL157*Clientes!K157*12","v":8128091.8679429647},null,{"$f":"$AK157*Energia!Y157*1000*AM157","v":0},1,0,null,{"$f":"$AS157*Energia!Y157*(1-$D157)*1000*AM157","v":0},{"$f":"$AL157*Clientes!K157*(1-$D157)*12","v":8128091.8679429647},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY157*Energia!U157*(1-$D157)*1000*$AM157","v":0},{"$f":"$AY157*Energia!V157*(1-$D157)*1000*$AM157","v":0},{"$f":"$AY157*Energia!W157*(1-$D157)*1000*$AM157","v":0},{"$f":"$AY157*Energia!X157*(1-$D157)*1000*$AM157","v":0},{"$f":"SUMPRODUCT(BB157:BE157,Params!$B$19:$E$19)","v":0},{"$f":"$AZ157*Clientes!G157*(1-$D157)*12","v":2515348.5641365983},{"$f":"$AZ157*Clientes!H157*(1-$D157)*12","v":2588593.1163858138},{"$f":"$AZ157*Clientes!I157*(1-$D157)*12","v":2663992.8953874963},{"$f":"$AZ157*Clientes!J157*(1-$D157)*12","v":2741547.9011416454},{"$f":"SUMPRODUCT(BG157:BJ157,Params!$B$19:$E$19)","v":8604912.5848796461},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO157*Clientes!Q157","v":0},null,16.690000000000001,null,{"$f":"$BS157*Clientes!M157","v":0},{"$f":"$BS157*Clientes!N157","v":0},{"$f":"$BS157*Clientes!O157","v":0},{"$f":"$BS157*Clientes!P157","v":0},{"$f":"SUMPRODUCT(BU157:BX157,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB157*Energia!K157*1000*CC157","v":16962586.607151031},null,{"$f":"$CB157*Energia!Y157*1000*CC157","v":16962586.607151031},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH157*Energia!Y157*(1-$D157)*1000*CC157","v":17413081.57943945},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM157*Energia!U157*(1-$D157)*1000*$CC157","v":5507021.3757150341},{"$f":"$CM157*Energia!V157*(1-$D157)*1000*$CC157","v":5598632.0028647175},{"$f":"$CM157*Energia!W157*(1-$D157)*1000*$CC157","v":5666997.9399868716},{"$f":"$CM157*Energia!X157*(1-$D157)*1000*$CC157","v":5723549.0805697171},{"$f":"SUMPRODUCT(CO157:CR157,Params!$B$19:$E$19)","v":18456620.214069489},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV157*Energia!K157*1000*CW157","v":2393848.7070963089},null,{"$f":"$CV157*Energia!Y157*1000*CW157","v":2393848.7070963089},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB157*Energia!Y157*(1-$D157)*1000*CW157","v":2457424.9075863557},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG157*Energia!U157*(1-$D157)*1000*$CW157","v":777179.5838406824},{"$f":"$DG157*Energia!V157*(1-$D157)*1000*$CW157","v":790108.15342959762},{"$f":"$DG157*Energia!W157*(1-$D157)*1000*$CW157","v":799756.31110622815},{"$f":"$DG157*Energia!X157*(1-$D157)*1000*$CW157","v":807737.1030635112},{"$f":"SUMPRODUCT(DI157:DL157,Params!$B$19:$E$19)","v":2604694.5233100005},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP157*Energia!G157*1000/2*DQ157","v":231072.89696972747},null,{"$f":"$DP157*Energia!U157*1000/2*DQ157","v":231072.89696972747},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV157*Energia!U157*(1-$D157)*1000/2*DQ157","v":237209.79073996557},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA157*Energia!U157*(1-$D157)*1000/2*$DQ157","v":251425.4006038119},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK157&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ157*Energia!K157*1000*EL157","v":15284463.117603924},null,{"$f":"$EJ157*Energia!Y157*1000*EL157","v":15284463.117603924},1.0265581531120085,1.5261416067209746E-2,null,{"$f":"ES146","v":1},{"$f":"$EQ157*Energia!Y157*1000*ES157*EL157","v":15690390.229316095},1,1.5261416067209746E-2,null,{"$f":"$EV157*Energia!Y157*(1-$D157)*1000*EL157","v":15690390.229316095},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA157*Energia!U157*(1-$D157)*1000*$EL157","v":4962206.9472286701},{"$f":"$FA157*Energia!V157*(1-$D157)*1000*$EL157","v":5044754.4551222846},{"$f":"$FA157*Energia!W157*(1-$D157)*1000*$EL157","v":5106356.8904491859},{"$f":"$FA157*Energia!X157*(1-$D157)*1000*$EL157","v":5157313.3773644855},{"$f":"SUMPRODUCT(FC157:FF157,Params!$B$19:$E$19)","v":16630690.676541135},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL157&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ157*Energia!K157*1000*FM157","v":1100184.4161923409},{"$f":"$FK157*Potencia!K157*12*1000*$FM157","v":0},null,{"$f":"$FJ157*Energia!Y157*1000*FM157","v":1100184.4161923409},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS157*Energia!Y157*(1-$D157)*1000*FM157","v":1129403.2823690227},{"$f":"$FK157*Potencia!K157*(1-$D157)*12*1000*$FM157","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY157*Energia!U157*(1-$D157)*1000*$FM157","v":357182.50037677406},{"$f":"$FY157*Energia!V157*(1-$D157)*1000*$FM157","v":363124.31731082581},{"$f":"$FY157*Energia!W157*(1-$D157)*1000*$FM157","v":367558.49591590185},{"$f":"$FY157*Energia!X157*(1-$D157)*1000*$FM157","v":371226.37305209995},{"$f":"SUMPRODUCT(GB157:GE157,Params!$B$19:$E$19)","v":1197086.6475363723},{"$f":"$FZ157*Potencia!G157*(1-$D157)*12*1000*$FM157","v":0},{"$f":"$FZ157*Potencia!H157*(1-$D157)*12*1000*$FM157","v":0},{"$f":"$FZ157*Potencia!I157*(1-$D157)*12*1000*$FM157","v":0},{"$f":"$FZ157*Potencia!J157*(1-$D157)*12*1000*$FM157","v":0},{"$f":"SUMPRODUCT(GG157:GJ157,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP157*Energia!G157*1000/2*GQ157","v":712167.91588707035},null,{"$f":"$GP157*Energia!U157*1000/2*GQ157","v":712167.91588707035},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV157*Energia!U157*(1-$D157)*1000/2*GQ157","v":731081.85561641655},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA157*Energia!U157*(1-$D157)*1000/2*$GQ157","v":774894.44195848959},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL157&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ157*Energia!G157*1000/2*HM157","v":962044.73259281903},{"$f":"$HK157*Potencia!G157*12*1000/2*$HM157","v":0},null,{"$f":"$HJ157*Energia!U157*1000/2*HM157","v":962044.73259281903},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS157*Energia!U157*(1-$D157)*1000/2*HM157","v":987594.96545683499},{"$f":"$HK157*Potencia!G157*(1-$D157)*12*1000/2*$HM157","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY157*Energia!U157*(1-$D157)*1000/2*$HM157","v":1046779.9792315123},null,null,null,null,{"$f":"$HZ157*Potencia!G157*(1-$D157)*12*1000/2*$HM157","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO157&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN157*Energia!G157*1000/2*IP157","v":13097907.078706415},null,{"$f":"$IN157*Energia!U157*1000/2*IP157","v":13097907.078706415},1.0265582586738513,8.7662126830987147E-2,null,{"$f":"IW156","v":1.8},{"$f":"$IU157*Energia!U157*1000/2*IW157*$IP157","v":24202376.429379784},0.72106688892531168,0.11377846272707279,null,{"$f":"$IZ157*Energia!U157*(1-$D157)*1000/2*IP157","v":17451532.276532173},1.0515068762215967,null,0.11963883592343967,null,{"$f":"$JE157*Energia!U157*(1-$D157)*1000/2*$IP157","v":18350406.189376716},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A157,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP157&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN157*Energia!G157*1000/2*JQ157","v":4270193.6937428592},{"$f":"$JO157*Potencia!G157*12*1000/2*$JQ157","v":0},null,{"$f":"$JN157*Energia!U157*1000/2*JQ157","v":4270193.6937428592},1.0265582586738511,2.8579700476141886E-2,null,{"$f":"JY156","v":1.8},null,{"$f":"$JW157*Energia!U157*1000/2*IF(JZ157=0,1,JZ157)*JQ157","v":4383602.6024487298},{"$f":"$JW157*Energia!U157*1000/2*IF(JZ157<>0,JZ157,IF(JY157=0,1,JY157))*JQ157","v":7890484.6844077138},{"$f":"KC156","v":1},0.72106688892531179,{"$f":"$JW157*Energia!U157*1000/2*IF(JZ157<>0,JZ157,IF(JY157<>0,JY157*KD157,1))*JQ157","v":5689567.2434986914},{"$f":"$JO157*Potencia!G157*12*1000/2*IF(JZ157=0,1,JZ157)*JQ157","v":0},0.69168432371142985,2.5657460230923312E-2,0,{"$f":"$KH157*Energia!$U157*1000/2*JQ157","v":3935384.4710300961},{"$f":"$KI157*Potencia!$G157*12*1000/2*JQ157","v":0},null,{"$f":"$KH157*Energia!U157*(1-$D157)*1000/2*JQ157","v":3935384.4710300961},{"$f":"$KI157*Potencia!G157*(1-$D157)*12*1000/2*$JQ157","v":0},1.0515068762215967,null,2.6978995859198017E-2,0,null,{"$f":"$KQ157*Energia!U157*(1-$D157)*1000/2*$JQ157","v":4138083.8318638364},null,null,null,null,{"$f":"$KR157*Potencia!G157*(1-$D157)*12*1000/2*$JQ157","v":0},null,null,null,null,null,null,0.14661783178263768,null,0,"BTS_0_1"]
["BTS","BTS_2 Agro","Agro",{"$f":"IF(C158=0,0,IF(A158=0,0,INDEX(Params!$B$5:$G$15,MATCH(C158,Params!$A$5:$A$15,0),MATCH(A158,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G158&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E158*Energia!K158*1000*H158","v":4975.6724291252367},{"$f":"$F158*Potencia!K158*12*1000*$I158","v":0},null,{"$f":"$E158*Energia!Y158*1000*H158","v":4975.6724291252367},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O158*Energia!Y158*(1-$D158)*1000*H158","v":4852.4262443664866},{"$f":"$F158*Potencia!K158*(1-$D158)*12*1000*$I158","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U158*Energia!U158*(1-$D158)*1000*$H158","v":1534.6172318723548},{"$f":"$U158*Energia!V158*(1-$D158)*1000*$H158","v":1560.1459591924454},{"$f":"$U158*Energia!W158*(1-$D158)*1000*$H158","v":1579.1971917958667},{"$f":"$U158*Energia!X158*(1-$D158)*1000*$H158","v":1594.956047427547},{"$f":"SUMPRODUCT(X158:AA158,Params!$B$19:$E$19)","v":5143.2245292414709},{"$f":"$V158*Potencia!G158*(1-$D158)*12*1000*$I158","v":0},{"$f":"$V158*Potencia!H158*(1-$D158)*12*1000*$I158","v":0},{"$f":"$V158*Potencia!I158*(1-$D158)*12*1000*$I158","v":0},{"$f":"$V158*Potencia!J158*(1-$D158)*12*1000*$I158","v":0},{"$f":"SUMPRODUCT(AC158:AF158,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK158*Energia!K158*1000*AM158","v":0},{"$f":"$AL158*Clientes!K158*12","v":663.95200728535497},null,{"$f":"$AK158*Energia!Y158*1000*AM158","v":0},1,0,null,{"$f":"$AS158*Energia!Y158*(1-$D158)*1000*AM158","v":0},{"$f":"$AL158*Clientes!K158*(1-$D158)*12","v":630.75440692108714},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY158*Energia!U158*(1-$D158)*1000*$AM158","v":0},{"$f":"$AY158*Energia!V158*(1-$D158)*1000*$AM158","v":0},{"$f":"$AY158*Energia!W158*(1-$D158)*1000*$AM158","v":0},{"$f":"$AY158*Energia!X158*(1-$D158)*1000*$AM158","v":0},{"$f":"SUMPRODUCT(BB158:BE158,Params!$B$19:$E$19)","v":0},{"$f":"$AZ158*Clientes!G158*(1-$D158)*12","v":188.99680752400587},{"$f":"$AZ158*Clientes!H158*(1-$D158)*12","v":188.99680752400587},{"$f":"$AZ158*Clientes!I158*(1-$D158)*12","v":220.49627544467353},{"$f":"$AZ158*Clientes!J158*(1-$D158)*12","v":220.49627544467353},{"$f":"SUMPRODUCT(BG158:BJ158,Params!$B$19:$E$19)","v":667.75654388084081},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO158*Clientes!Q158","v":0},null,16.690000000000001,null,{"$f":"$BS158*Clientes!M158","v":0},{"$f":"$BS158*Clientes!N158","v":0},{"$f":"$BS158*Clientes!O158","v":0},{"$f":"$BS158*Clientes!P158","v":0},{"$f":"SUMPRODUCT(BU158:BX158,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB158*Energia!K158*1000*CC158","v":2473.5214013334648},null,{"$f":"$CB158*Energia!Y158*1000*CC158","v":2473.5214013334648},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH158*Energia!Y158*(1-$D158)*1000*CC158","v":2412.2528833641131},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM158*Energia!U158*(1-$D158)*1000*$CC158","v":762.89358271897743},{"$f":"$CM158*Energia!V158*(1-$D158)*1000*$CC158","v":775.58450123793466},{"$f":"$CM158*Energia!W158*(1-$D158)*1000*$CC158","v":785.05530789524289},{"$f":"$CM158*Energia!X158*(1-$D158)*1000*$CC158","v":792.88939810530485},{"$f":"SUMPRODUCT(CO158:CR158,Params!$B$19:$E$19)","v":2556.8154106114694},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV158*Energia!K158*1000*CW158","v":349.07624324588028},null,{"$f":"$CV158*Energia!Y158*1000*CW158","v":349.07624324588028},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB158*Energia!Y158*(1-$D158)*1000*CW158","v":340.42971038368063},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG158*Energia!U158*(1-$D158)*1000*$CW158","v":107.66352201697765},{"$f":"$DG158*Energia!V158*(1-$D158)*1000*$CW158","v":109.45453064037137},{"$f":"$DG158*Energia!W158*(1-$D158)*1000*$CW158","v":110.79110028018081},{"$f":"$DG158*Energia!X158*(1-$D158)*1000*$CW158","v":111.8966879570465},{"$f":"SUMPRODUCT(DI158:DL158,Params!$B$19:$E$19)","v":360.83112833722367},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP158*Energia!G158*1000/2*DQ158","v":33.695554172250219},null,{"$f":"$DP158*Energia!U158*1000/2*DQ158","v":33.695554172250219},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV158*Energia!U158*(1-$D158)*1000/2*DQ158","v":32.860926945309807},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA158*Energia!U158*(1-$D158)*1000/2*$DQ158","v":34.830230639569912},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK158&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ158*Energia!K158*1000*EL158","v":2228.8137714413788},null,{"$f":"$EJ158*Energia!Y158*1000*EL158","v":2228.8137714413788},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ158*Energia!Y158*1000*ES158*EL158","v":2288.0069488414724},1,1.5261416067209746E-2,null,{"$f":"$EV158*Energia!Y158*(1-$D158)*1000*EL158","v":2173.6066013993986},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA158*Energia!U158*(1-$D158)*1000*$EL158","v":687.41985510683651},{"$f":"$FA158*Energia!V158*(1-$D158)*1000*$EL158","v":698.8552499863971},{"$f":"$FA158*Energia!W158*(1-$D158)*1000*$EL158","v":707.38910147969227},{"$f":"$FA158*Energia!X158*(1-$D158)*1000*$EL158","v":714.44815831157882},{"$f":"SUMPRODUCT(FC158:FF158,Params!$B$19:$E$19)","v":2303.8674317239629},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL158&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ158*Energia!K158*1000*FM158","v":160.43129281462708},{"$f":"$FK158*Potencia!K158*12*1000*$FM158","v":0},null,{"$f":"$FJ158*Energia!Y158*1000*FM158","v":160.43129281462708},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS158*Energia!Y158*(1-$D158)*1000*FM158","v":156.4574490704976},{"$f":"$FK158*Potencia!K158*(1-$D158)*12*1000*$FM158","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY158*Energia!U158*(1-$D158)*1000*$FM158","v":49.480875196635523},{"$f":"$FY158*Energia!V158*(1-$D158)*1000*$FM158","v":50.304001474784478},{"$f":"$FY158*Energia!W158*(1-$D158)*1000*$FM158","v":50.918272996838105},{"$f":"$FY158*Energia!X158*(1-$D158)*1000*$FM158","v":51.426387953817702},{"$f":"SUMPRODUCT(GB158:GE158,Params!$B$19:$E$19)","v":165.8336983021963},{"$f":"$FZ158*Potencia!G158*(1-$D158)*12*1000*$FM158","v":0},{"$f":"$FZ158*Potencia!H158*(1-$D158)*12*1000*$FM158","v":0},{"$f":"$FZ158*Potencia!I158*(1-$D158)*12*1000*$FM158","v":0},{"$f":"$FZ158*Potencia!J158*(1-$D158)*12*1000*$FM158","v":0},{"$f":"SUMPRODUCT(GG158:GJ158,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP158*Energia!G158*1000/2*GQ158","v":103.84987986131109},null,{"$f":"$GP158*Energia!U158*1000/2*GQ158","v":103.84987986131109},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV158*Energia!U158*(1-$D158)*1000/2*GQ158","v":101.27755424222033},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA158*Energia!U158*(1-$D158)*1000/2*$GQ158","v":107.34695885903986},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL158&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ158*Energia!G158*1000/2*HM158","v":140.28746265061179},{"$f":"$HK158*Potencia!G158*12*1000/2*$HM158","v":0},null,{"$f":"$HJ158*Energia!U158*1000/2*HM158","v":140.28746265061179},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS158*Energia!U158*(1-$D158)*1000/2*HM158","v":136.81259070376569},{"$f":"$HK158*Potencia!G158*(1-$D158)*12*1000/2*$HM158","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY158*Energia!U158*(1-$D158)*1000/2*$HM158","v":145.01155419443731},null,null,null,null,{"$f":"$HZ158*Potencia!G158*(1-$D158)*12*1000/2*$HM158","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO158&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN158*Energia!G158*1000/2*IP158","v":1909.9653975060135},null,{"$f":"$IN158*Energia!U158*1000/2*IP158","v":1909.9653975060135},1.0265582586738513,8.7662126830987147E-2,null,{"$f":"IW157","v":1.8},{"$f":"$IU158*Energia!U158*1000/2*IW158*$IP158","v":3529.24335466395},0.72106688892531168,0.11377846272707279,null,{"$f":"$IZ158*Energia!U158*(1-$D158)*1000/2*IP158","v":2417.5794997074713},1.0515068762215967,null,0.11963883592343967,null,{"$f":"$JE158*Energia!U158*(1-$D158)*1000/2*$IP158","v":2542.1014677547737},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A158,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP158&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN158*Energia!G158*1000/2*JQ158","v":622.68896448017495},{"$f":"$JO158*Potencia!G158*12*1000/2*$JQ158","v":0},null,{"$f":"$JN158*Energia!U158*1000/2*JQ158","v":622.68896448017495},1.0265582586738511,2.8579700476141886E-2,null,1.8,null,{"$f":"$JW158*Energia!U158*1000/2*IF(JZ158=0,1,JZ158)*JQ158","v":639.22649907219193},{"$f":"$JW158*Energia!U158*1000/2*IF(JZ158<>0,JZ158,IF(JY158=0,1,JY158))*JQ158","v":1150.6076983299456},1,0.72106688892531179,{"$f":"$JW158*Energia!U158*1000/2*IF(JZ158<>0,JZ158,IF(JY158<>0,JY158*KD158,1))*JQ158","v":829.66511340828754},{"$f":"$JO158*Potencia!G158*12*1000/2*IF(JZ158=0,1,JZ158)*JQ158","v":0},0.69168432371142985,2.5657460230923312E-2,0,{"$f":"$KH158*Energia!$U158*1000/2*JQ158","v":573.86635287477804},{"$f":"$KI158*Potencia!$G158*12*1000/2*JQ158","v":0},null,{"$f":"$KH158*Energia!U158*(1-$D158)*1000/2*JQ158","v":545.17303523103908},{"$f":"$KI158*Potencia!G158*(1-$D158)*12*1000/2*$JQ158","v":0},1.0515068762215967,null,2.6978995859198017E-2,0,null,{"$f":"$KQ158*Energia!U158*(1-$D158)*1000/2*$JQ158","v":573.25319527603642},null,null,null,null,{"$f":"$KR158*Potencia!G158*(1-$D158)*12*1000/2*$JQ158","v":0},null,null,null,null,null,null,0.14661783178263768,null,0,"BTS_0_1"]
["BTS","BTS_2 Jub. 1","Jub. 1",{"$f":"IF(C159=0,0,IF(A159=0,0,INDEX(Params!$B$5:$G$15,MATCH(C159,Params!$A$5:$A$15,0),MATCH(A159,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G159&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E159*Energia!K159*1000*H159","v":13381548.559285857},{"$f":"$F159*Potencia!K159*12*1000*$I159","v":0},null,{"$f":"$E159*Energia!Y159*1000*H159","v":13381548.559285857},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O159*Energia!Y159*(1-$D159)*1000*H159","v":10302703.331099359},{"$f":"$F159*Potencia!K159*(1-$D159)*12*1000*$I159","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U159*Energia!U159*(1-$D159)*1000*$H159","v":3258309.4045230499},{"$f":"$U159*Energia!V159*(1-$D159)*1000*$H159","v":3312512.1663485961},{"$f":"$U159*Energia!W159*(1-$D159)*1000*$H159","v":3352961.8687696662},{"$f":"$U159*Energia!X159*(1-$D159)*1000*$H159","v":3386421.1747404309},{"$f":"SUMPRODUCT(X159:AA159,Params!$B$19:$E$19)","v":10920128.163004378},{"$f":"$V159*Potencia!G159*(1-$D159)*12*1000*$I159","v":0},{"$f":"$V159*Potencia!H159*(1-$D159)*12*1000*$I159","v":0},{"$f":"$V159*Potencia!I159*(1-$D159)*12*1000*$I159","v":0},{"$f":"$V159*Potencia!J159*(1-$D159)*12*1000*$I159","v":0},{"$f":"SUMPRODUCT(AC159:AF159,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK159*Energia!K159*1000*AM159","v":0},{"$f":"$AL159*Clientes!K159*12","v":4221296.5012154076},null,{"$f":"$AK159*Energia!Y159*1000*AM159","v":0},1,0,null,{"$f":"$AS159*Energia!Y159*(1-$D159)*1000*AM159","v":0},{"$f":"$AL159*Clientes!K159*(1-$D159)*12","v":3165972.3759115557},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY159*Energia!U159*(1-$D159)*1000*$AM159","v":0},{"$f":"$AY159*Energia!V159*(1-$D159)*1000*$AM159","v":0},{"$f":"$AY159*Energia!W159*(1-$D159)*1000*$AM159","v":0},{"$f":"$AY159*Energia!X159*(1-$D159)*1000*$AM159","v":0},{"$f":"SUMPRODUCT(BB159:BE159,Params!$B$19:$E$19)","v":0},{"$f":"$AZ159*Clientes!G159*(1-$D159)*12","v":979749.50300405058},{"$f":"$AZ159*Clientes!H159*(1-$D159)*12","v":1008297.9681405714},{"$f":"$AZ159*Clientes!I159*(1-$D159)*12","v":1037642.2093087725},{"$f":"$AZ159*Clientes!J159*(1-$D159)*12","v":1067856.8305116231},{"$f":"SUMPRODUCT(BG159:BJ159,Params!$B$19:$E$19)","v":3351698.7730303826},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO159*Clientes!Q159","v":0},null,16.690000000000001,null,{"$f":"$BS159*Clientes!M159","v":0},{"$f":"$BS159*Clientes!N159","v":0},{"$f":"$BS159*Clientes!O159","v":0},{"$f":"$BS159*Clientes!P159","v":0},{"$f":"SUMPRODUCT(BU159:BX159,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB159*Energia!K159*1000*CC159","v":6652276.0924990643},null,{"$f":"$CB159*Energia!Y159*1000*CC159","v":6652276.0924990643},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH159*Energia!Y159*(1-$D159)*1000*CC159","v":5121711.1946302559},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM159*Energia!U159*(1-$D159)*1000*$CC159","v":1619780.6746837604},{"$f":"$CM159*Energia!V159*(1-$D159)*1000*$CC159","v":1646726.1163897046},{"$f":"$CM159*Energia!W159*(1-$D159)*1000*$CC159","v":1666834.5954025961},{"$f":"$CM159*Energia!X159*(1-$D159)*1000*$CC159","v":1683467.9872850683},{"$f":"SUMPRODUCT(CO159:CR159,Params!$B$19:$E$19)","v":5428647.3037061254},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV159*Energia!K159*1000*CW159","v":938803.90367841383},null,{"$f":"$CV159*Energia!Y159*1000*CW159","v":938803.90367841383},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB159*Energia!Y159*(1-$D159)*1000*CW159","v":722802.60112084227},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG159*Energia!U159*(1-$D159)*1000*$CW159","v":228591.89837454623},{"$f":"$DG159*Energia!V159*(1-$D159)*1000*$CW159","v":232394.57966860782},{"$f":"$DG159*Energia!W159*(1-$D159)*1000*$CW159","v":235232.3931225058},{"$f":"$DG159*Energia!X159*(1-$D159)*1000*$CW159","v":237579.78415281576},{"$f":"SUMPRODUCT(DI159:DL159,Params!$B$19:$E$19)","v":766119.0259615375},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP159*Energia!G159*1000/2*DQ159","v":90620.654958848434},null,{"$f":"$DP159*Energia!U159*1000/2*DQ159","v":90620.654958848434},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV159*Energia!U159*(1-$D159)*1000/2*DQ159","v":69770.536315829493},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA159*Energia!U159*(1-$D159)*1000/2*$DQ159","v":73951.774877539705},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK159&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ159*Energia!K159*1000*EL159","v":5994160.6158730453},null,{"$f":"$EJ159*Energia!Y159*1000*EL159","v":5994160.6158730453},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ159*Energia!Y159*1000*ES159*EL159","v":6153354.451287373},1,1.5261416067209746E-2,null,{"$f":"$EV159*Energia!Y159*(1-$D159)*1000*EL159","v":4615015.8384655295},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA159*Energia!U159*(1-$D159)*1000*$EL159","v":1459534.3595990459},{"$f":"$FA159*Energia!V159*(1-$D159)*1000*$EL159","v":1483814.0652524529},{"$f":"$FA159*Energia!W159*(1-$D159)*1000*$EL159","v":1501933.1948959285},{"$f":"$FA159*Energia!X159*(1-$D159)*1000*$EL159","v":1516921.0308101233},{"$f":"SUMPRODUCT(FC159:FF159,Params!$B$19:$E$19)","v":4891586.4905294785},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL159&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ159*Energia!K159*1000*FM159","v":431463.1169571121},{"$f":"$FK159*Potencia!K159*12*1000*$FM159","v":0},null,{"$f":"$FJ159*Energia!Y159*1000*FM159","v":431463.1169571121},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS159*Energia!Y159*(1-$D159)*1000*FM159","v":332191.48535958264},{"$f":"$FK159*Potencia!K159*(1-$D159)*12*1000*$FM159","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY159*Energia!U159*(1-$D159)*1000*$FM159","v":105058.1198026317},{"$f":"$FY159*Energia!V159*(1-$D159)*1000*$FM159","v":106805.7869325847},{"$f":"$FY159*Energia!W159*(1-$D159)*1000*$FM159","v":108110.01227012769},{"$f":"$FY159*Energia!X159*(1-$D159)*1000*$FM159","v":109188.84529019322},{"$f":"SUMPRODUCT(GB159:GE159,Params!$B$19:$E$19)","v":352099.19942423026},{"$f":"$FZ159*Potencia!G159*(1-$D159)*12*1000*$FM159","v":0},{"$f":"$FZ159*Potencia!H159*(1-$D159)*12*1000*$FM159","v":0},{"$f":"$FZ159*Potencia!I159*(1-$D159)*12*1000*$FM159","v":0},{"$f":"$FZ159*Potencia!J159*(1-$D159)*12*1000*$FM159","v":0},{"$f":"SUMPRODUCT(GG159:GJ159,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP159*Energia!G159*1000/2*GQ159","v":279293.34779067279},null,{"$f":"$GP159*Energia!U159*1000/2*GQ159","v":279293.34779067279},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV159*Energia!U159*(1-$D159)*1000/2*GQ159","v":215033.1695753875},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA159*Energia!U159*(1-$D159)*1000/2*$GQ159","v":227919.76939462085},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL159&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ159*Energia!G159*1000/2*HM159","v":377288.4008057983},{"$f":"$HK159*Potencia!G159*12*1000/2*$HM159","v":0},null,{"$f":"$HJ159*Energia!U159*1000/2*HM159","v":377288.4008057983},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS159*Energia!U159*(1-$D159)*1000/2*HM159","v":290481.39281178167},{"$f":"$HK159*Potencia!G159*(1-$D159)*12*1000/2*$HM159","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY159*Energia!U159*(1-$D159)*1000/2*$HM159","v":307889.48604451719},null,null,null,null,{"$f":"$HZ159*Potencia!G159*(1-$D159)*12*1000/2*$HM159","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO159&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN159*Energia!G159*1000/2*IP159","v":5136651.3928200416},null,{"$f":"$IN159*Energia!U159*1000/2*IP159","v":5136651.3928200416},1.0265582586738513,8.7662126830987147E-2,null,1.8,{"$f":"$IU159*Energia!U159*1000/2*IW159*$IP159","v":9491529.4366103187},0.72106688892531168,0.11377846272707279,null,{"$f":"$IZ159*Energia!U159*(1-$D159)*1000/2*IP159","v":5133020.7014997136},1.0515068762215967,null,0.11963883592343967,null,{"$f":"$JE159*Energia!U159*(1-$D159)*1000/2*$IP159","v":5397406.5634147534},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A159,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP159&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN159*Energia!G159*1000/2*JQ159","v":1674656.5884739752},{"$f":"$JO159*Potencia!G159*12*1000/2*$JQ159","v":0},null,{"$f":"$JN159*Energia!U159*1000/2*JQ159","v":1674656.5884739752},1.0265582586738511,2.8579700476141886E-2,null,1.8,null,{"$f":"$JW159*Energia!U159*1000/2*IF(JZ159=0,1,JZ159)*JQ159","v":1719132.5513405362},{"$f":"$JW159*Energia!U159*1000/2*IF(JZ159<>0,JZ159,IF(JY159=0,1,JY159))*JQ159","v":3094438.5924129654},1,0.72106688892531179,{"$f":"$JW159*Energia!U159*1000/2*IF(JZ159<>0,JZ159,IF(JY159<>0,JY159*KD159,1))*JQ159","v":2231297.2088016379},{"$f":"$JO159*Potencia!G159*12*1000/2*IF(JZ159=0,1,JZ159)*JQ159","v":0},0.69168432371142985,2.5657460230923312E-2,0,{"$f":"$KH159*Energia!$U159*1000/2*JQ159","v":1543353.3008691617},{"$f":"$KI159*Potencia!$G159*12*1000/2*JQ159","v":0},null,{"$f":"$KH159*Energia!U159*(1-$D159)*1000/2*JQ159","v":1157514.9756518712},{"$f":"$KI159*Potencia!G159*(1-$D159)*12*1000/2*$JQ159","v":0},1.0515068762215967,null,2.6978995859198017E-2,0,null,{"$f":"$KQ159*Energia!U159*(1-$D159)*1000/2*$JQ159","v":1217134.9562274166},null,null,null,null,{"$f":"$KR159*Potencia!G159*(1-$D159)*12*1000/2*$JQ159","v":0},null,null,null,null,null,null,0.14661783178263768,null,0,"BTS_0_1"]
["BTS","BTS_2 Jub. 2","Jub. 2",{"$f":"IF(C160=0,0,IF(A160=0,0,INDEX(Params!$B$5:$G$15,MATCH(C160,Params!$A$5:$A$15,0),MATCH(A160,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G160&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E160*Energia!K160*1000*H160","v":2943581.3154058312},{"$f":"$F160*Potencia!K160*12*1000*$I160","v":0},null,{"$f":"$E160*Energia!Y160*1000*H160","v":2943581.3154058312},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O160*Energia!Y160*(1-$D160)*1000*H160","v":3021757.3986780266},{"$f":"$F160*Potencia!K160*(1-$D160)*12*1000*$I160","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U160*Energia!U160*(1-$D160)*1000*$H160","v":955654.08746454841},{"$f":"$U160*Energia!V160*(1-$D160)*1000*$H160","v":971551.62341326603},{"$f":"$U160*Energia!W160*(1-$D160)*1000*$H160","v":983415.42106297973},{"$f":"$U160*Energia!X160*(1-$D160)*1000*$H160","v":993228.95272768324},{"$f":"SUMPRODUCT(X160:AA160,Params!$B$19:$E$19)","v":3202846.5743999723},{"$f":"$V160*Potencia!G160*(1-$D160)*12*1000*$I160","v":0},{"$f":"$V160*Potencia!H160*(1-$D160)*12*1000*$I160","v":0},{"$f":"$V160*Potencia!I160*(1-$D160)*12*1000*$I160","v":0},{"$f":"$V160*Potencia!J160*(1-$D160)*12*1000*$I160","v":0},{"$f":"SUMPRODUCT(AC160:AF160,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK160*Energia!K160*1000*AM160","v":0},{"$f":"$AL160*Clientes!K160*12","v":831456.42980595713},null,{"$f":"$AK160*Energia!Y160*1000*AM160","v":0},1,0,null,{"$f":"$AS160*Energia!Y160*(1-$D160)*1000*AM160","v":0},{"$f":"$AL160*Clientes!K160*(1-$D160)*12","v":831456.42980595713},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY160*Energia!U160*(1-$D160)*1000*$AM160","v":0},{"$f":"$AY160*Energia!V160*(1-$D160)*1000*$AM160","v":0},{"$f":"$AY160*Energia!W160*(1-$D160)*1000*$AM160","v":0},{"$f":"$AY160*Energia!X160*(1-$D160)*1000*$AM160","v":0},{"$f":"SUMPRODUCT(BB160:BE160,Params!$B$19:$E$19)","v":0},{"$f":"$AZ160*Clientes!G160*(1-$D160)*12","v":257300.91690987471},{"$f":"$AZ160*Clientes!H160*(1-$D160)*12","v":264794.47454152827},{"$f":"$AZ160*Clientes!I160*(1-$D160)*12","v":272520.13351575518},{"$f":"$AZ160*Clientes!J160*(1-$D160)*12","v":280444.73649790208},{"$f":"SUMPRODUCT(BG160:BJ160,Params!$B$19:$E$19)","v":880232.41036854207},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO160*Clientes!Q160","v":0},null,16.690000000000001,null,{"$f":"$BS160*Clientes!M160","v":0},{"$f":"$BS160*Clientes!N160","v":0},{"$f":"$BS160*Clientes!O160","v":0},{"$f":"$BS160*Clientes!P160","v":0},{"$f":"SUMPRODUCT(BU160:BX160,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB160*Energia!K160*1000*CC160","v":1463322.090417776},null,{"$f":"$CB160*Energia!Y160*1000*CC160","v":1463322.090417776},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH160*Energia!Y160*(1-$D160)*1000*CC160","v":1502185.2225472755},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM160*Energia!U160*(1-$D160)*1000*$CC160","v":475077.66463455546},{"$f":"$CM160*Energia!V160*(1-$D160)*1000*$CC160","v":482980.69602533663},{"$f":"$CM160*Energia!W160*(1-$D160)*1000*$CC160","v":488878.46317252313},{"$f":"$CM160*Energia!X160*(1-$D160)*1000*$CC160","v":493756.99586153607},{"$f":"SUMPRODUCT(CO160:CR160,Params!$B$19:$E$19)","v":1592208.8239958175},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV160*Energia!K160*1000*CW160","v":206511.64679891977},null,{"$f":"$CV160*Energia!Y160*1000*CW160","v":206511.64679891977},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB160*Energia!Y160*(1-$D160)*1000*CW160","v":211996.21473401852},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG160*Energia!U160*(1-$D160)*1000*$CW160","v":67045.438269203616},{"$f":"$DG160*Energia!V160*(1-$D160)*1000*$CW160","v":68160.755285123072},{"$f":"$DG160*Energia!W160*(1-$D160)*1000*$CW160","v":68993.078950553638},{"$f":"$DG160*Energia!X160*(1-$D160)*1000*$CW160","v":69681.562932424495},{"$f":"SUMPRODUCT(DI160:DL160,Params!$B$19:$E$19)","v":224700.81497729121},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP160*Energia!G160*1000/2*DQ160","v":19934.110431606197},null,{"$f":"$DP160*Energia!U160*1000/2*DQ160","v":19934.110431606197},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV160*Energia!U160*(1-$D160)*1000/2*DQ160","v":20463.525692881904},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA160*Energia!U160*(1-$D160)*1000/2*$DQ160","v":21689.872618872396},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK160&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ160*Energia!K160*1000*EL160","v":1318554.3595536631},null,{"$f":"$EJ160*Energia!Y160*1000*EL160","v":1318554.3595536631},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ160*Energia!Y160*1000*ES160*EL160","v":1353572.7281211957},1,1.5261416067209746E-2,null,{"$f":"$EV160*Energia!Y160*(1-$D160)*1000*EL160","v":1353572.7281211957},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA160*Energia!U160*(1-$D160)*1000*$EL160","v":428077.81686096563},{"$f":"$FA160*Energia!V160*(1-$D160)*1000*$EL160","v":435198.99446242518},{"$f":"$FA160*Energia!W160*(1-$D160)*1000*$EL160","v":440513.29036110517},{"$f":"$FA160*Energia!X160*(1-$D160)*1000*$EL160","v":444909.18555563927},{"$f":"SUMPRODUCT(FC160:FF160,Params!$B$19:$E$19)","v":1434690.2161506473},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL160&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ160*Energia!K160*1000*FM160","v":94910.298590247447},{"$f":"$FK160*Potencia!K160*12*1000*$FM160","v":0},null,{"$f":"$FJ160*Energia!Y160*1000*FM160","v":94910.298590247447},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS160*Energia!Y160*(1-$D160)*1000*FM160","v":97430.940832113673},{"$f":"$FK160*Potencia!K160*(1-$D160)*12*1000*$FM160","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY160*Energia!U160*(1-$D160)*1000*$FM160","v":30813.286629979077},{"$f":"$FY160*Energia!V160*(1-$D160)*1000*$FM160","v":31325.873075559895},{"$f":"$FY160*Energia!W160*(1-$D160)*1000*$FM160","v":31708.399140477984},{"$f":"$FY160*Energia!X160*(1-$D160)*1000*$FM160","v":32024.818196288386},{"$f":"SUMPRODUCT(GB160:GE160,Params!$B$19:$E$19)","v":103269.8241166619},{"$f":"$FZ160*Potencia!G160*(1-$D160)*12*1000*$FM160","v":0},{"$f":"$FZ160*Potencia!H160*(1-$D160)*12*1000*$FM160","v":0},{"$f":"$FZ160*Potencia!I160*(1-$D160)*12*1000*$FM160","v":0},{"$f":"$FZ160*Potencia!J160*(1-$D160)*12*1000*$FM160","v":0},{"$f":"SUMPRODUCT(GG160:GJ160,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP160*Energia!G160*1000/2*GQ160","v":61437.035962722824},null,{"$f":"$GP160*Energia!U160*1000/2*GQ160","v":61437.035962722824},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV160*Energia!U160*(1-$D160)*1000/2*GQ160","v":63068.696655975509},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA160*Energia!U160*(1-$D160)*1000/2*$GQ160","v":66848.304502202431},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL160&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ160*Energia!G160*1000/2*HM160","v":82993.315923860704},{"$f":"$HK160*Potencia!G160*12*1000/2*$HM160","v":0},null,{"$f":"$HJ160*Energia!U160*1000/2*HM160","v":82993.315923860704},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS160*Energia!U160*(1-$D160)*1000/2*HM160","v":85197.473876367236},{"$f":"$HK160*Potencia!G160*(1-$D160)*12*1000/2*$HM160","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY160*Energia!U160*(1-$D160)*1000/2*$HM160","v":90303.224554843022},null,null,null,null,{"$f":"$HZ160*Potencia!G160*(1-$D160)*12*1000/2*$HM160","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO160&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN160*Energia!G160*1000/2*IP160","v":1129925.3592863204},null,{"$f":"$IN160*Energia!U160*1000/2*IP160","v":1129925.3592863204},1.0265582586738513,8.7662126830987147E-2,null,1.8,{"$f":"$IU160*Energia!U160*1000/2*IW160*$IP160","v":2087881.5766687035},0.72106688892531168,0.11377846272707279,null,{"$f":"$IZ160*Energia!U160*(1-$D160)*1000/2*IP160","v":1505502.2729329767},1.0515068762215967,null,0.11963883592343967,null,{"$f":"$JE160*Energia!U160*(1-$D160)*1000/2*$IP160","v":1583045.9921562679},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A160,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP160&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN160*Energia!G160*1000/2*JQ160","v":368379.47579187667},{"$f":"$JO160*Potencia!G160*12*1000/2*$JQ160","v":0},null,{"$f":"$JN160*Energia!U160*1000/2*JQ160","v":368379.47579187667},1.0265582586738511,2.8579700476141886E-2,null,1.8,null,{"$f":"$JW160*Energia!U160*1000/2*IF(JZ160=0,1,JZ160)*JQ160","v":378162.99320009496},{"$f":"$JW160*Energia!U160*1000/2*IF(JZ160<>0,JZ160,IF(JY160=0,1,JY160))*JQ160","v":680693.38776017097},1,0.72106688892531179,{"$f":"$JW160*Energia!U160*1000/2*IF(JZ160<>0,JZ160,IF(JY160<>0,JY160*KD160,1))*JQ160","v":490825.46342425741},{"$f":"$JO160*Potencia!G160*12*1000/2*IF(JZ160=0,1,JZ160)*JQ160","v":0},0.69168432371142985,2.5657460230923312E-2,0,{"$f":"$KH160*Energia!$U160*1000/2*JQ160","v":339496.27872895659},{"$f":"$KI160*Potencia!$G160*12*1000/2*JQ160","v":0},null,{"$f":"$KH160*Energia!U160*(1-$D160)*1000/2*JQ160","v":339496.27872895659},{"$f":"$KI160*Potencia!G160*(1-$D160)*12*1000/2*$JQ160","v":0},1.0515068762215967,null,2.6978995859198017E-2,0,null,{"$f":"$KQ160*Energia!U160*(1-$D160)*1000/2*$JQ160","v":356982.67153514165},null,null,null,null,{"$f":"$KR160*Potencia!G160*(1-$D160)*12*1000/2*$JQ160","v":0},null,null,null,null,null,null,0.14661783178263768,null,0,"BTS_0_1"]
["BTS","BTS_2 Político","Part Político",{"$f":"IF(C161=0,0,IF(A161=0,0,INDEX(Params!$B$5:$G$15,MATCH(C161,Params!$A$5:$A$15,0),MATCH(A161,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G161&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E161*Energia!K161*1000*H161","v":608.27291309599468},{"$f":"$F161*Potencia!K161*12*1000*$I161","v":0},null,{"$f":"$E161*Energia!Y161*1000*H161","v":608.27291309599468},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O161*Energia!Y161*(1-$D161)*1000*H161","v":312.21375912794281},{"$f":"$F161*Potencia!K161*(1-$D161)*12*1000*$I161","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U161*Energia!U161*(1-$D161)*1000*$H161","v":98.740009771738201},{"$f":"$U161*Energia!V161*(1-$D161)*1000*$H161","v":100.38257361938267},{"$f":"$U161*Energia!W161*(1-$D161)*1000*$H161","v":101.60836390399348},{"$f":"$U161*Energia!X161*(1-$D161)*1000*$H161","v":102.62231678210958},{"$f":"SUMPRODUCT(X161:AA161,Params!$B$19:$E$19)","v":330.92423943131331},{"$f":"$V161*Potencia!G161*(1-$D161)*12*1000*$I161","v":0},{"$f":"$V161*Potencia!H161*(1-$D161)*12*1000*$I161","v":0},{"$f":"$V161*Potencia!I161*(1-$D161)*12*1000*$I161","v":0},{"$f":"$V161*Potencia!J161*(1-$D161)*12*1000*$I161","v":0},{"$f":"SUMPRODUCT(AC161:AF161,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK161*Energia!K161*1000*AM161","v":0},{"$f":"$AL161*Clientes!K161*12","v":0},null,{"$f":"$AK161*Energia!Y161*1000*AM161","v":0},1,0,null,{"$f":"$AS161*Energia!Y161*(1-$D161)*1000*AM161","v":0},{"$f":"$AL161*Clientes!K161*(1-$D161)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY161*Energia!U161*(1-$D161)*1000*$AM161","v":0},{"$f":"$AY161*Energia!V161*(1-$D161)*1000*$AM161","v":0},{"$f":"$AY161*Energia!W161*(1-$D161)*1000*$AM161","v":0},{"$f":"$AY161*Energia!X161*(1-$D161)*1000*$AM161","v":0},{"$f":"SUMPRODUCT(BB161:BE161,Params!$B$19:$E$19)","v":0},{"$f":"$AZ161*Clientes!G161*(1-$D161)*12","v":0},{"$f":"$AZ161*Clientes!H161*(1-$D161)*12","v":0},{"$f":"$AZ161*Clientes!I161*(1-$D161)*12","v":0},{"$f":"$AZ161*Clientes!J161*(1-$D161)*12","v":0},{"$f":"SUMPRODUCT(BG161:BJ161,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO161*Clientes!Q161","v":0},null,16.690000000000001,null,{"$f":"$BS161*Clientes!M161","v":0},{"$f":"$BS161*Clientes!N161","v":0},{"$f":"$BS161*Clientes!O161","v":0},{"$f":"$BS161*Clientes!P161","v":0},{"$f":"SUMPRODUCT(BU161:BX161,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB161*Energia!K161*1000*CC161","v":302.38647938061916},null,{"$f":"$CB161*Energia!Y161*1000*CC161","v":302.38647938061916},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH161*Energia!Y161*(1-$D161)*1000*CC161","v":155.20865289950541},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM161*Energia!U161*(1-$D161)*1000*$CC161","v":49.085933774223243},{"$f":"$CM161*Energia!V161*(1-$D161)*1000*$CC161","v":49.902490106674477},{"$f":"$CM161*Energia!W161*(1-$D161)*1000*$CC161","v":50.511858698703058},{"$f":"$CM161*Energia!X161*(1-$D161)*1000*$CC161","v":51.015918035343262},{"$f":"SUMPRODUCT(CO161:CR161,Params!$B$19:$E$19)","v":164.51006373770878},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV161*Energia!K161*1000*CW161","v":42.674357365022047},null,{"$f":"$CV161*Energia!Y161*1000*CW161","v":42.674357365022047},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB161*Energia!Y161*(1-$D161)*1000*CW161","v":21.903854740939433},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG161*Energia!U161*(1-$D161)*1000*$CW161","v":6.9272630303035427},{"$f":"$DG161*Energia!V161*(1-$D161)*1000*$CW161","v":7.0424997194937191},{"$f":"$DG161*Energia!W161*(1-$D161)*1000*$CW161","v":7.1284969939635072},{"$f":"$DG161*Energia!X161*(1-$D161)*1000*$CW161","v":7.1996324769686328},{"$f":"SUMPRODUCT(DI161:DL161,Params!$B$19:$E$19)","v":23.216518359105887},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP161*Energia!G161*1000/2*DQ161","v":4.1192609012530834},null,{"$f":"$DP161*Energia!U161*1000/2*DQ161","v":4.1192609012530834},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV161*Energia!U161*(1-$D161)*1000/2*DQ161","v":2.1143306489068214},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA161*Energia!U161*(1-$D161)*1000/2*$DQ161","v":2.2410391609554701},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK161&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ161*Energia!K161*1000*EL161","v":272.4711212031026},null,{"$f":"$EJ161*Energia!Y161*1000*EL161","v":272.4711212031026},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ161*Energia!Y161*1000*ES161*EL161","v":279.7074509586152},1,1.5261416067209746E-2,null,{"$f":"$EV161*Energia!Y161*(1-$D161)*1000*EL161","v":139.8537254793076},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA161*Energia!U161*(1-$D161)*1000*$EL161","v":44.229819528171191},{"$f":"$FA161*Energia!V161*(1-$D161)*1000*$EL161","v":44.965593230369144},{"$f":"$FA161*Energia!W161*(1-$D161)*1000*$EL161","v":45.514676456034771},{"$f":"$FA161*Energia!X161*(1-$D161)*1000*$EL161","v":45.968868762809088},{"$f":"SUMPRODUCT(FC161:FF161,Params!$B$19:$E$19)","v":148.23493962964631},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL161&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ161*Energia!K161*1000*FM161","v":19.612627483450744},{"$f":"$FK161*Potencia!K161*12*1000*$FM161","v":0},null,{"$f":"$FJ161*Energia!Y161*1000*FM161","v":19.612627483450744},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS161*Energia!Y161*(1-$D161)*1000*FM161","v":10.066751323542508},{"$f":"$FK161*Potencia!K161*(1-$D161)*12*1000*$FM161","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY161*Energia!U161*(1-$D161)*1000*$FM161","v":3.1836877619762922},{"$f":"$FY161*Energia!V161*(1-$D161)*1000*$FM161","v":3.2366491748027593},{"$f":"$FY161*Energia!W161*(1-$D161)*1000*$FM161","v":3.2761725001182675},{"$f":"$FY161*Energia!X161*(1-$D161)*1000*$FM161","v":3.3088655227009207},{"$f":"SUMPRODUCT(GB161:GE161,Params!$B$19:$E$19)","v":10.670035922159075},{"$f":"$FZ161*Potencia!G161*(1-$D161)*12*1000*$FM161","v":0},{"$f":"$FZ161*Potencia!H161*(1-$D161)*12*1000*$FM161","v":0},{"$f":"$FZ161*Potencia!I161*(1-$D161)*12*1000*$FM161","v":0},{"$f":"$FZ161*Potencia!J161*(1-$D161)*12*1000*$FM161","v":0},{"$f":"SUMPRODUCT(GG161:GJ161,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP161*Energia!G161*1000/2*GQ161","v":12.695584335123607},null,{"$f":"$GP161*Energia!U161*1000/2*GQ161","v":12.695584335123607},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV161*Energia!U161*(1-$D161)*1000/2*GQ161","v":6.5163784739557551},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA161*Energia!U161*(1-$D161)*1000/2*$GQ161","v":6.9068947921142625},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL161&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ161*Energia!G161*1000/2*HM161","v":17.150056558754496},{"$f":"$HK161*Potencia!G161*12*1000/2*$HM161","v":0},null,{"$f":"$HJ161*Energia!U161*1000/2*HM161","v":17.150056558754496},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS161*Energia!U161*(1-$D161)*1000/2*HM161","v":8.8027660985565372},{"$f":"$HK161*Potencia!G161*(1-$D161)*12*1000/2*$HM161","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY161*Energia!U161*(1-$D161)*1000/2*$HM161","v":9.3303020328424484},null,null,null,null,{"$f":"$HZ161*Potencia!G161*(1-$D161)*12*1000/2*$HM161","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO161&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN161*Energia!G161*1000/2*IP161","v":233.49210238459824},null,{"$f":"$IN161*Energia!U161*1000/2*IP161","v":233.49210238459824},1.0265582586738513,8.7662126830987147E-2,null,1.8,{"$f":"$IU161*Energia!U161*1000/2*IW161*$IP161","v":431.44784286845362},0.72106688892531168,0.11377846272707279,null,{"$f":"$IZ161*Energia!U161*(1-$D161)*1000/2*IP161","v":155.55137689534629},1.0515068762215967,null,0.11963883592343967,null,{"$f":"$JE161*Energia!U161*(1-$D161)*1000/2*$IP161","v":163.56334241119382},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A161,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP161&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN161*Energia!G161*1000/2*JQ161","v":76.123345290974953},{"$f":"$JO161*Potencia!G161*12*1000/2*$JQ161","v":0},null,{"$f":"$JN161*Energia!U161*1000/2*JQ161","v":76.123345290974953},1.0265582586738511,2.8579700476141886E-2,null,1.8,null,{"$f":"$JW161*Energia!U161*1000/2*IF(JZ161=0,1,JZ161)*JQ161","v":78.145048786331543},{"$f":"$JW161*Energia!U161*1000/2*IF(JZ161<>0,JZ161,IF(JY161=0,1,JY161))*JQ161","v":140.66108781539677},1,0.72106688892531179,{"$f":"$JW161*Energia!U161*1000/2*IF(JZ161<>0,JZ161,IF(JY161<>0,JY161*KD161,1))*JQ161","v":101.42605298389824},{"$f":"$JO161*Potencia!G161*12*1000/2*IF(JZ161=0,1,JZ161)*JQ161","v":0},0.69168432371142985,2.5657460230923312E-2,0,{"$f":"$KH161*Energia!$U161*1000/2*JQ161","v":70.154810864887295},{"$f":"$KI161*Potencia!$G161*12*1000/2*JQ161","v":0},null,{"$f":"$KH161*Energia!U161*(1-$D161)*1000/2*JQ161","v":35.077405432443648},{"$f":"$KI161*Potencia!G161*(1-$D161)*12*1000/2*$JQ161","v":0},1.0515068762215967,null,2.6978995859198017E-2,0,null,{"$f":"$KQ161*Energia!U161*(1-$D161)*1000/2*$JQ161","v":36.884133012227288},null,null,null,null,{"$f":"$KR161*Potencia!G161*(1-$D161)*12*1000/2*$JQ161","v":0},null,null,null,null,null,null,0.14661783178263768,null,0,"BTS_0_1"]
["BTS","BTS_2 Discap.","Discapacitados",{"$f":"IF(C162=0,0,IF(A162=0,0,INDEX(Params!$B$5:$G$15,MATCH(C162,Params!$A$5:$A$15,0),MATCH(A162,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G162&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E162*Energia!K162*1000*H162","v":0},{"$f":"$F162*Potencia!K162*12*1000*$I162","v":0},null,{"$f":"$E162*Energia!Y162*1000*H162","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O162*Energia!Y162*(1-$D162)*1000*H162","v":0},{"$f":"$F162*Potencia!K162*(1-$D162)*12*1000*$I162","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U162*Energia!U162*(1-$D162)*1000*$H162","v":0},{"$f":"$U162*Energia!V162*(1-$D162)*1000*$H162","v":0},{"$f":"$U162*Energia!W162*(1-$D162)*1000*$H162","v":0},{"$f":"$U162*Energia!X162*(1-$D162)*1000*$H162","v":0},{"$f":"SUMPRODUCT(X162:AA162,Params!$B$19:$E$19)","v":0},{"$f":"$V162*Potencia!G162*(1-$D162)*12*1000*$I162","v":0},{"$f":"$V162*Potencia!H162*(1-$D162)*12*1000*$I162","v":0},{"$f":"$V162*Potencia!I162*(1-$D162)*12*1000*$I162","v":0},{"$f":"$V162*Potencia!J162*(1-$D162)*12*1000*$I162","v":0},{"$f":"SUMPRODUCT(AC162:AF162,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK162*Energia!K162*1000*AM162","v":0},{"$f":"$AL162*Clientes!K162*12","v":0},null,{"$f":"$AK162*Energia!Y162*1000*AM162","v":0},1,0,null,{"$f":"$AS162*Energia!Y162*(1-$D162)*1000*AM162","v":0},{"$f":"$AL162*Clientes!K162*(1-$D162)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY162*Energia!U162*(1-$D162)*1000*$AM162","v":0},{"$f":"$AY162*Energia!V162*(1-$D162)*1000*$AM162","v":0},{"$f":"$AY162*Energia!W162*(1-$D162)*1000*$AM162","v":0},{"$f":"$AY162*Energia!X162*(1-$D162)*1000*$AM162","v":0},{"$f":"SUMPRODUCT(BB162:BE162,Params!$B$19:$E$19)","v":0},{"$f":"$AZ162*Clientes!G162*(1-$D162)*12","v":0},{"$f":"$AZ162*Clientes!H162*(1-$D162)*12","v":0},{"$f":"$AZ162*Clientes!I162*(1-$D162)*12","v":0},{"$f":"$AZ162*Clientes!J162*(1-$D162)*12","v":0},{"$f":"SUMPRODUCT(BG162:BJ162,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO162*Clientes!Q162","v":0},null,16.690000000000001,null,{"$f":"$BS162*Clientes!M162","v":0},{"$f":"$BS162*Clientes!N162","v":0},{"$f":"$BS162*Clientes!O162","v":0},{"$f":"$BS162*Clientes!P162","v":0},{"$f":"SUMPRODUCT(BU162:BX162,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB162*Energia!K162*1000*CC162","v":0},null,{"$f":"$CB162*Energia!Y162*1000*CC162","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH162*Energia!Y162*(1-$D162)*1000*CC162","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM162*Energia!U162*(1-$D162)*1000*$CC162","v":0},{"$f":"$CM162*Energia!V162*(1-$D162)*1000*$CC162","v":0},{"$f":"$CM162*Energia!W162*(1-$D162)*1000*$CC162","v":0},{"$f":"$CM162*Energia!X162*(1-$D162)*1000*$CC162","v":0},{"$f":"SUMPRODUCT(CO162:CR162,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV162*Energia!K162*1000*CW162","v":0},null,{"$f":"$CV162*Energia!Y162*1000*CW162","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB162*Energia!Y162*(1-$D162)*1000*CW162","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG162*Energia!U162*(1-$D162)*1000*$CW162","v":0},{"$f":"$DG162*Energia!V162*(1-$D162)*1000*$CW162","v":0},{"$f":"$DG162*Energia!W162*(1-$D162)*1000*$CW162","v":0},{"$f":"$DG162*Energia!X162*(1-$D162)*1000*$CW162","v":0},{"$f":"SUMPRODUCT(DI162:DL162,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP162*Energia!G162*1000/2*DQ162","v":0},null,{"$f":"$DP162*Energia!U162*1000/2*DQ162","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV162*Energia!U162*(1-$D162)*1000/2*DQ162","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA162*Energia!U162*(1-$D162)*1000/2*$DQ162","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK162&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ162*Energia!K162*1000*EL162","v":0},null,{"$f":"$EJ162*Energia!Y162*1000*EL162","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ162*Energia!Y162*1000*ES162*EL162","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV162*Energia!Y162*(1-$D162)*1000*EL162","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA162*Energia!U162*(1-$D162)*1000*$EL162","v":0},{"$f":"$FA162*Energia!V162*(1-$D162)*1000*$EL162","v":0},{"$f":"$FA162*Energia!W162*(1-$D162)*1000*$EL162","v":0},{"$f":"$FA162*Energia!X162*(1-$D162)*1000*$EL162","v":0},{"$f":"SUMPRODUCT(FC162:FF162,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL162&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ162*Energia!K162*1000*FM162","v":0},{"$f":"$FK162*Potencia!K162*12*1000*$FM162","v":0},null,{"$f":"$FJ162*Energia!Y162*1000*FM162","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS162*Energia!Y162*(1-$D162)*1000*FM162","v":0},{"$f":"$FK162*Potencia!K162*(1-$D162)*12*1000*$FM162","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY162*Energia!U162*(1-$D162)*1000*$FM162","v":0},{"$f":"$FY162*Energia!V162*(1-$D162)*1000*$FM162","v":0},{"$f":"$FY162*Energia!W162*(1-$D162)*1000*$FM162","v":0},{"$f":"$FY162*Energia!X162*(1-$D162)*1000*$FM162","v":0},{"$f":"SUMPRODUCT(GB162:GE162,Params!$B$19:$E$19)","v":0},{"$f":"$FZ162*Potencia!G162*(1-$D162)*12*1000*$FM162","v":0},{"$f":"$FZ162*Potencia!H162*(1-$D162)*12*1000*$FM162","v":0},{"$f":"$FZ162*Potencia!I162*(1-$D162)*12*1000*$FM162","v":0},{"$f":"$FZ162*Potencia!J162*(1-$D162)*12*1000*$FM162","v":0},{"$f":"SUMPRODUCT(GG162:GJ162,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP162*Energia!G162*1000/2*GQ162","v":0},null,{"$f":"$GP162*Energia!U162*1000/2*GQ162","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV162*Energia!U162*(1-$D162)*1000/2*GQ162","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA162*Energia!U162*(1-$D162)*1000/2*$GQ162","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL162&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ162*Energia!G162*1000/2*HM162","v":0},{"$f":"$HK162*Potencia!G162*12*1000/2*$HM162","v":0},null,{"$f":"$HJ162*Energia!U162*1000/2*HM162","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS162*Energia!U162*(1-$D162)*1000/2*HM162","v":0},{"$f":"$HK162*Potencia!G162*(1-$D162)*12*1000/2*$HM162","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY162*Energia!U162*(1-$D162)*1000/2*$HM162","v":0},null,null,null,null,{"$f":"$HZ162*Potencia!G162*(1-$D162)*12*1000/2*$HM162","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO162&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN162*Energia!G162*1000/2*IP162","v":0},null,{"$f":"$IN162*Energia!U162*1000/2*IP162","v":0},1.0265582586738513,8.7662126830987147E-2,null,1.8,{"$f":"$IU162*Energia!U162*1000/2*IW162*$IP162","v":0},0.72106688892531168,0.11377846272707279,null,{"$f":"$IZ162*Energia!U162*(1-$D162)*1000/2*IP162","v":0},1.0515068762215967,null,0.11963883592343967,null,{"$f":"$JE162*Energia!U162*(1-$D162)*1000/2*$IP162","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A162,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP162&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN162*Energia!G162*1000/2*JQ162","v":0},{"$f":"$JO162*Potencia!G162*12*1000/2*$JQ162","v":0},null,{"$f":"$JN162*Energia!U162*1000/2*JQ162","v":0},1.0265582586738511,2.8579700476141886E-2,null,1.8,null,{"$f":"$JW162*Energia!U162*1000/2*IF(JZ162=0,1,JZ162)*JQ162","v":0},{"$f":"$JW162*Energia!U162*1000/2*IF(JZ162<>0,JZ162,IF(JY162=0,1,JY162))*JQ162","v":0},1,0.72106688892531179,{"$f":"$JW162*Energia!U162*1000/2*IF(JZ162<>0,JZ162,IF(JY162<>0,JY162*KD162,1))*JQ162","v":0},{"$f":"$JO162*Potencia!G162*12*1000/2*IF(JZ162=0,1,JZ162)*JQ162","v":0},0.69168432371142985,2.5657460230923312E-2,0,{"$f":"$KH162*Energia!$U162*1000/2*JQ162","v":0},{"$f":"$KI162*Potencia!$G162*12*1000/2*JQ162","v":0},null,{"$f":"$KH162*Energia!U162*(1-$D162)*1000/2*JQ162","v":0},{"$f":"$KI162*Potencia!G162*(1-$D162)*12*1000/2*$JQ162","v":0},1.0515068762215967,null,2.6978995859198017E-2,0,null,{"$f":"$KQ162*Energia!U162*(1-$D162)*1000/2*$JQ162","v":0},null,null,null,null,{"$f":"$KR162*Potencia!G162*(1-$D162)*12*1000/2*$JQ162","v":0},null,null,null,null,null,null,0.14661783178263768,null,0,"BTS_0_1"]
["BTS","BTS_2 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C163=0,0,IF(A163=0,0,INDEX(Params!$B$5:$G$15,MATCH(C163,Params!$A$5:$A$15,0),MATCH(A163,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G163&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E163*Energia!K163*1000*H163","v":0},{"$f":"$F163*Potencia!K163*12*1000*$I163","v":0},null,{"$f":"$E163*Energia!Y163*1000*H163","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O163*Energia!Y163*(1-$D163)*1000*H163","v":0},{"$f":"$F163*Potencia!K163*(1-$D163)*12*1000*$I163","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U163*Energia!U163*(1-$D163)*1000*$H163","v":0},{"$f":"$U163*Energia!V163*(1-$D163)*1000*$H163","v":0},{"$f":"$U163*Energia!W163*(1-$D163)*1000*$H163","v":0},{"$f":"$U163*Energia!X163*(1-$D163)*1000*$H163","v":0},{"$f":"SUMPRODUCT(X163:AA163,Params!$B$19:$E$19)","v":0},{"$f":"$V163*Potencia!G163*(1-$D163)*12*1000*$I163","v":0},{"$f":"$V163*Potencia!H163*(1-$D163)*12*1000*$I163","v":0},{"$f":"$V163*Potencia!I163*(1-$D163)*12*1000*$I163","v":0},{"$f":"$V163*Potencia!J163*(1-$D163)*12*1000*$I163","v":0},{"$f":"SUMPRODUCT(AC163:AF163,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK163*Energia!K163*1000*AM163","v":0},{"$f":"$AL163*Clientes!K163*12","v":0},null,{"$f":"$AK163*Energia!Y163*1000*AM163","v":0},1,0,null,{"$f":"$AS163*Energia!Y163*(1-$D163)*1000*AM163","v":0},{"$f":"$AL163*Clientes!K163*(1-$D163)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY163*Energia!U163*(1-$D163)*1000*$AM163","v":0},{"$f":"$AY163*Energia!V163*(1-$D163)*1000*$AM163","v":0},{"$f":"$AY163*Energia!W163*(1-$D163)*1000*$AM163","v":0},{"$f":"$AY163*Energia!X163*(1-$D163)*1000*$AM163","v":0},{"$f":"SUMPRODUCT(BB163:BE163,Params!$B$19:$E$19)","v":0},{"$f":"$AZ163*Clientes!G163*(1-$D163)*12","v":0},{"$f":"$AZ163*Clientes!H163*(1-$D163)*12","v":0},{"$f":"$AZ163*Clientes!I163*(1-$D163)*12","v":0},{"$f":"$AZ163*Clientes!J163*(1-$D163)*12","v":0},{"$f":"SUMPRODUCT(BG163:BJ163,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO163*Clientes!Q163","v":0},null,16.690000000000001,null,{"$f":"$BS163*Clientes!M163","v":0},{"$f":"$BS163*Clientes!N163","v":0},{"$f":"$BS163*Clientes!O163","v":0},{"$f":"$BS163*Clientes!P163","v":0},{"$f":"SUMPRODUCT(BU163:BX163,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB163*Energia!K163*1000*CC163","v":0},null,{"$f":"$CB163*Energia!Y163*1000*CC163","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH163*Energia!Y163*(1-$D163)*1000*CC163","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM163*Energia!U163*(1-$D163)*1000*$CC163","v":0},{"$f":"$CM163*Energia!V163*(1-$D163)*1000*$CC163","v":0},{"$f":"$CM163*Energia!W163*(1-$D163)*1000*$CC163","v":0},{"$f":"$CM163*Energia!X163*(1-$D163)*1000*$CC163","v":0},{"$f":"SUMPRODUCT(CO163:CR163,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV163*Energia!K163*1000*CW163","v":0},null,{"$f":"$CV163*Energia!Y163*1000*CW163","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB163*Energia!Y163*(1-$D163)*1000*CW163","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG163*Energia!U163*(1-$D163)*1000*$CW163","v":0},{"$f":"$DG163*Energia!V163*(1-$D163)*1000*$CW163","v":0},{"$f":"$DG163*Energia!W163*(1-$D163)*1000*$CW163","v":0},{"$f":"$DG163*Energia!X163*(1-$D163)*1000*$CW163","v":0},{"$f":"SUMPRODUCT(DI163:DL163,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP163*Energia!G163*1000/2*DQ163","v":0},null,{"$f":"$DP163*Energia!U163*1000/2*DQ163","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV163*Energia!U163*(1-$D163)*1000/2*DQ163","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA163*Energia!U163*(1-$D163)*1000/2*$DQ163","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK163&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ163*Energia!K163*1000*EL163","v":0},null,{"$f":"$EJ163*Energia!Y163*1000*EL163","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ163*Energia!Y163*1000*ES163*EL163","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV163*Energia!Y163*(1-$D163)*1000*EL163","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA163*Energia!U163*(1-$D163)*1000*$EL163","v":0},{"$f":"$FA163*Energia!V163*(1-$D163)*1000*$EL163","v":0},{"$f":"$FA163*Energia!W163*(1-$D163)*1000*$EL163","v":0},{"$f":"$FA163*Energia!X163*(1-$D163)*1000*$EL163","v":0},{"$f":"SUMPRODUCT(FC163:FF163,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL163&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ163*Energia!K163*1000*FM163","v":0},{"$f":"$FK163*Potencia!K163*12*1000*$FM163","v":0},null,{"$f":"$FJ163*Energia!Y163*1000*FM163","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS163*Energia!Y163*(1-$D163)*1000*FM163","v":0},{"$f":"$FK163*Potencia!K163*(1-$D163)*12*1000*$FM163","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY163*Energia!U163*(1-$D163)*1000*$FM163","v":0},{"$f":"$FY163*Energia!V163*(1-$D163)*1000*$FM163","v":0},{"$f":"$FY163*Energia!W163*(1-$D163)*1000*$FM163","v":0},{"$f":"$FY163*Energia!X163*(1-$D163)*1000*$FM163","v":0},{"$f":"SUMPRODUCT(GB163:GE163,Params!$B$19:$E$19)","v":0},{"$f":"$FZ163*Potencia!G163*(1-$D163)*12*1000*$FM163","v":0},{"$f":"$FZ163*Potencia!H163*(1-$D163)*12*1000*$FM163","v":0},{"$f":"$FZ163*Potencia!I163*(1-$D163)*12*1000*$FM163","v":0},{"$f":"$FZ163*Potencia!J163*(1-$D163)*12*1000*$FM163","v":0},{"$f":"SUMPRODUCT(GG163:GJ163,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP163*Energia!G163*1000/2*GQ163","v":0},null,{"$f":"$GP163*Energia!U163*1000/2*GQ163","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV163*Energia!U163*(1-$D163)*1000/2*GQ163","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA163*Energia!U163*(1-$D163)*1000/2*$GQ163","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL163&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ163*Energia!G163*1000/2*HM163","v":0},{"$f":"$HK163*Potencia!G163*12*1000/2*$HM163","v":0},null,{"$f":"$HJ163*Energia!U163*1000/2*HM163","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS163*Energia!U163*(1-$D163)*1000/2*HM163","v":0},{"$f":"$HK163*Potencia!G163*(1-$D163)*12*1000/2*$HM163","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY163*Energia!U163*(1-$D163)*1000/2*$HM163","v":0},null,null,null,null,{"$f":"$HZ163*Potencia!G163*(1-$D163)*12*1000/2*$HM163","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO163&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN163*Energia!G163*1000/2*IP163","v":0},null,{"$f":"$IN163*Energia!U163*1000/2*IP163","v":0},1.0265582586738513,8.7662126830987147E-2,null,1.8,{"$f":"$IU163*Energia!U163*1000/2*IW163*$IP163","v":0},0.72106688892531168,0.11377846272707279,null,{"$f":"$IZ163*Energia!U163*(1-$D163)*1000/2*IP163","v":0},1.0515068762215967,null,0.11963883592343967,null,{"$f":"$JE163*Energia!U163*(1-$D163)*1000/2*$IP163","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A163,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP163&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN163*Energia!G163*1000/2*JQ163","v":0},{"$f":"$JO163*Potencia!G163*12*1000/2*$JQ163","v":0},null,{"$f":"$JN163*Energia!U163*1000/2*JQ163","v":0},1.0265582586738511,2.8579700476141886E-2,null,1.8,null,{"$f":"$JW163*Energia!U163*1000/2*IF(JZ163=0,1,JZ163)*JQ163","v":0},{"$f":"$JW163*Energia!U163*1000/2*IF(JZ163<>0,JZ163,IF(JY163=0,1,JY163))*JQ163","v":0},1,0.72106688892531179,{"$f":"$JW163*Energia!U163*1000/2*IF(JZ163<>0,JZ163,IF(JY163<>0,JY163*KD163,1))*JQ163","v":0},{"$f":"$JO163*Potencia!G163*12*1000/2*IF(JZ163=0,1,JZ163)*JQ163","v":0},0.69168432371142985,2.5657460230923312E-2,0,{"$f":"$KH163*Energia!$U163*1000/2*JQ163","v":0},{"$f":"$KI163*Potencia!$G163*12*1000/2*JQ163","v":0},null,{"$f":"$KH163*Energia!U163*(1-$D163)*1000/2*JQ163","v":0},{"$f":"$KI163*Potencia!G163*(1-$D163)*12*1000/2*$JQ163","v":0},1.0515068762215967,null,2.6978995859198017E-2,0,null,{"$f":"$KQ163*Energia!U163*(1-$D163)*1000/2*$JQ163","v":0},null,null,null,null,{"$f":"$KR163*Potencia!G163*(1-$D163)*12*1000/2*$JQ163","v":0},null,null,null,null,null,null,0.14661783178263768,null,0,"BTS_0_1"]
["BTS","BTS_2 Cruz Roja","Cruz Roja",{"$f":"IF(C164=0,0,IF(A164=0,0,INDEX(Params!$B$5:$G$15,MATCH(C164,Params!$A$5:$A$15,0),MATCH(A164,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G164&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E164*Energia!K164*1000*H164","v":3519.8725904488228},{"$f":"$F164*Potencia!K164*12*1000*$I164","v":0},null,{"$f":"$E164*Energia!Y164*1000*H164","v":3519.8725904488228},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O164*Energia!Y164*(1-$D164)*1000*H164","v":0},{"$f":"$F164*Potencia!K164*(1-$D164)*12*1000*$I164","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U164*Energia!U164*(1-$D164)*1000*$H164","v":0},{"$f":"$U164*Energia!V164*(1-$D164)*1000*$H164","v":0},{"$f":"$U164*Energia!W164*(1-$D164)*1000*$H164","v":0},{"$f":"$U164*Energia!X164*(1-$D164)*1000*$H164","v":0},{"$f":"SUMPRODUCT(X164:AA164,Params!$B$19:$E$19)","v":0},{"$f":"$V164*Potencia!G164*(1-$D164)*12*1000*$I164","v":0},{"$f":"$V164*Potencia!H164*(1-$D164)*12*1000*$I164","v":0},{"$f":"$V164*Potencia!I164*(1-$D164)*12*1000*$I164","v":0},{"$f":"$V164*Potencia!J164*(1-$D164)*12*1000*$I164","v":0},{"$f":"SUMPRODUCT(AC164:AF164,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK164*Energia!K164*1000*AM164","v":0},{"$f":"$AL164*Clientes!K164*12","v":205.90360292640563},null,{"$f":"$AK164*Energia!Y164*1000*AM164","v":0},1,0,null,{"$f":"$AS164*Energia!Y164*(1-$D164)*1000*AM164","v":0},{"$f":"$AL164*Clientes!K164*(1-$D164)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY164*Energia!U164*(1-$D164)*1000*$AM164","v":0},{"$f":"$AY164*Energia!V164*(1-$D164)*1000*$AM164","v":0},{"$f":"$AY164*Energia!W164*(1-$D164)*1000*$AM164","v":0},{"$f":"$AY164*Energia!X164*(1-$D164)*1000*$AM164","v":0},{"$f":"SUMPRODUCT(BB164:BE164,Params!$B$19:$E$19)","v":0},{"$f":"$AZ164*Clientes!G164*(1-$D164)*12","v":0},{"$f":"$AZ164*Clientes!H164*(1-$D164)*12","v":0},{"$f":"$AZ164*Clientes!I164*(1-$D164)*12","v":0},{"$f":"$AZ164*Clientes!J164*(1-$D164)*12","v":0},{"$f":"SUMPRODUCT(BG164:BJ164,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO164*Clientes!Q164","v":0},null,16.690000000000001,null,{"$f":"$BS164*Clientes!M164","v":0},{"$f":"$BS164*Clientes!N164","v":0},{"$f":"$BS164*Clientes!O164","v":0},{"$f":"$BS164*Clientes!P164","v":0},{"$f":"SUMPRODUCT(BU164:BX164,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB164*Energia!K164*1000*CC164","v":1749.8097606825165},null,{"$f":"$CB164*Energia!Y164*1000*CC164","v":1749.8097606825165},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH164*Energia!Y164*(1-$D164)*1000*CC164","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM164*Energia!U164*(1-$D164)*1000*$CC164","v":0},{"$f":"$CM164*Energia!V164*(1-$D164)*1000*$CC164","v":0},{"$f":"$CM164*Energia!W164*(1-$D164)*1000*$CC164","v":0},{"$f":"$CM164*Energia!X164*(1-$D164)*1000*$CC164","v":0},{"$f":"SUMPRODUCT(CO164:CR164,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV164*Energia!K164*1000*CW164","v":246.94228128559419},null,{"$f":"$CV164*Energia!Y164*1000*CW164","v":246.94228128559419},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB164*Energia!Y164*(1-$D164)*1000*CW164","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG164*Energia!U164*(1-$D164)*1000*$CW164","v":0},{"$f":"$DG164*Energia!V164*(1-$D164)*1000*$CW164","v":0},{"$f":"$DG164*Energia!W164*(1-$D164)*1000*$CW164","v":0},{"$f":"$DG164*Energia!X164*(1-$D164)*1000*$CW164","v":0},{"$f":"SUMPRODUCT(DI164:DL164,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP164*Energia!G164*1000/2*DQ164","v":23.836789748584504},null,{"$f":"$DP164*Energia!U164*1000/2*DQ164","v":23.836789748584504},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV164*Energia!U164*(1-$D164)*1000/2*DQ164","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA164*Energia!U164*(1-$D164)*1000/2*$DQ164","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK164&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ164*Energia!K164*1000*EL164","v":1576.6995546952871},null,{"$f":"$EJ164*Energia!Y164*1000*EL164","v":1576.6995546952871},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ164*Energia!Y164*1000*ES164*EL164","v":1618.57378288052},1,1.5261416067209746E-2,null,{"$f":"$EV164*Energia!Y164*(1-$D164)*1000*EL164","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA164*Energia!U164*(1-$D164)*1000*$EL164","v":0},{"$f":"$FA164*Energia!V164*(1-$D164)*1000*$EL164","v":0},{"$f":"$FA164*Energia!W164*(1-$D164)*1000*$EL164","v":0},{"$f":"$FA164*Energia!X164*(1-$D164)*1000*$EL164","v":0},{"$f":"SUMPRODUCT(FC164:FF164,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL164&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ164*Energia!K164*1000*FM164","v":113.49173770423496},{"$f":"$FK164*Potencia!K164*12*1000*$FM164","v":0},null,{"$f":"$FJ164*Energia!Y164*1000*FM164","v":113.49173770423496},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS164*Energia!Y164*(1-$D164)*1000*FM164","v":0},{"$f":"$FK164*Potencia!K164*(1-$D164)*12*1000*$FM164","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY164*Energia!U164*(1-$D164)*1000*$FM164","v":0},{"$f":"$FY164*Energia!V164*(1-$D164)*1000*$FM164","v":0},{"$f":"$FY164*Energia!W164*(1-$D164)*1000*$FM164","v":0},{"$f":"$FY164*Energia!X164*(1-$D164)*1000*$FM164","v":0},{"$f":"SUMPRODUCT(GB164:GE164,Params!$B$19:$E$19)","v":0},{"$f":"$FZ164*Potencia!G164*(1-$D164)*12*1000*$FM164","v":0},{"$f":"$FZ164*Potencia!H164*(1-$D164)*12*1000*$FM164","v":0},{"$f":"$FZ164*Potencia!I164*(1-$D164)*12*1000*$FM164","v":0},{"$f":"$FZ164*Potencia!J164*(1-$D164)*12*1000*$FM164","v":0},{"$f":"SUMPRODUCT(GG164:GJ164,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP164*Energia!G164*1000/2*GQ164","v":73.465114685915268},null,{"$f":"$GP164*Energia!U164*1000/2*GQ164","v":73.465114685915268},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV164*Energia!U164*(1-$D164)*1000/2*GQ164","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA164*Energia!U164*(1-$D164)*1000/2*$GQ164","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL164&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ164*Energia!G164*1000/2*HM164","v":99.241660619992686},{"$f":"$HK164*Potencia!G164*12*1000/2*$HM164","v":0},null,{"$f":"$HJ164*Energia!U164*1000/2*HM164","v":99.241660619992686},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS164*Energia!U164*(1-$D164)*1000/2*HM164","v":0},{"$f":"$HK164*Potencia!G164*(1-$D164)*12*1000/2*$HM164","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY164*Energia!U164*(1-$D164)*1000/2*$HM164","v":0},null,null,null,null,{"$f":"$HZ164*Potencia!G164*(1-$D164)*12*1000/2*$HM164","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO164&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN164*Energia!G164*1000/2*IP164","v":1351.1409657988752},null,{"$f":"$IN164*Energia!U164*1000/2*IP164","v":1351.1409657988752},1.0265582586738513,8.7662126830987147E-2,null,1.8,{"$f":"$IU164*Energia!U164*1000/2*IW164*$IP164","v":2496.6448507321179},0.72106688892531168,0.11377846272707279,null,{"$f":"$IZ164*Energia!U164*(1-$D164)*1000/2*IP164","v":0},1.0515068762215967,null,0.11963883592343967,null,{"$f":"$JE164*Energia!U164*(1-$D164)*1000/2*$IP164","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A164,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP164&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN164*Energia!G164*1000/2*JQ164","v":440.50042475044165},{"$f":"$JO164*Potencia!G164*12*1000/2*$JQ164","v":0},null,{"$f":"$JN164*Energia!U164*1000/2*JQ164","v":440.50042475044165},1.0265582586738511,2.8579700476141886E-2,null,1.8,null,{"$f":"$JW164*Energia!U164*1000/2*IF(JZ164=0,1,JZ164)*JQ164","v":452.19934897690518},{"$f":"$JW164*Energia!U164*1000/2*IF(JZ164<>0,JZ164,IF(JY164=0,1,JY164))*JQ164","v":813.95882815842936},1,0.72106688892531179,{"$f":"$JW164*Energia!U164*1000/2*IF(JZ164<>0,JZ164,IF(JY164<>0,JY164*KD164,1))*JQ164","v":586.91875993349117},{"$f":"$JO164*Potencia!G164*12*1000/2*IF(JZ164=0,1,JZ164)*JQ164","v":0},0.69168432371142985,2.5657460230923312E-2,0,{"$f":"$KH164*Energia!$U164*1000/2*JQ164","v":405.96250553814781},{"$f":"$KI164*Potencia!$G164*12*1000/2*JQ164","v":0},null,{"$f":"$KH164*Energia!U164*(1-$D164)*1000/2*JQ164","v":0},{"$f":"$KI164*Potencia!G164*(1-$D164)*12*1000/2*$JQ164","v":0},1.0515068762215967,null,2.6978995859198017E-2,0,null,{"$f":"$KQ164*Energia!U164*(1-$D164)*1000/2*$JQ164","v":0},null,null,null,null,{"$f":"$KR164*Potencia!G164*(1-$D164)*12*1000/2*$JQ164","v":0},null,null,null,null,null,null,0.14661783178263768,null,0,"BTS_0_1"]
["BTS","BTS_2 XX","XX",{"$f":"IF(C165=0,0,IF(A165=0,0,INDEX(Params!$B$5:$G$15,MATCH(C165,Params!$A$5:$A$15,0),MATCH(A165,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G165&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E165*Energia!K165*1000*H165","v":0},{"$f":"$F165*Potencia!K165*12*1000*$I165","v":0},null,{"$f":"$E165*Energia!Y165*1000*H165","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O165*Energia!Y165*(1-$D165)*1000*H165","v":0},{"$f":"$F165*Potencia!K165*(1-$D165)*12*1000*$I165","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U165*Energia!U165*(1-$D165)*1000*$H165","v":0},{"$f":"$U165*Energia!V165*(1-$D165)*1000*$H165","v":0},{"$f":"$U165*Energia!W165*(1-$D165)*1000*$H165","v":0},{"$f":"$U165*Energia!X165*(1-$D165)*1000*$H165","v":0},{"$f":"SUMPRODUCT(X165:AA165,Params!$B$19:$E$19)","v":0},{"$f":"$V165*Potencia!G165*(1-$D165)*12*1000*$I165","v":0},{"$f":"$V165*Potencia!H165*(1-$D165)*12*1000*$I165","v":0},{"$f":"$V165*Potencia!I165*(1-$D165)*12*1000*$I165","v":0},{"$f":"$V165*Potencia!J165*(1-$D165)*12*1000*$I165","v":0},{"$f":"SUMPRODUCT(AC165:AF165,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK165*Energia!K165*1000*AM165","v":0},{"$f":"$AL165*Clientes!K165*12","v":0},null,{"$f":"$AK165*Energia!Y165*1000*AM165","v":0},1,0,null,{"$f":"$AS165*Energia!Y165*(1-$D165)*1000*AM165","v":0},{"$f":"$AL165*Clientes!K165*(1-$D165)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY165*Energia!U165*(1-$D165)*1000*$AM165","v":0},{"$f":"$AY165*Energia!V165*(1-$D165)*1000*$AM165","v":0},{"$f":"$AY165*Energia!W165*(1-$D165)*1000*$AM165","v":0},{"$f":"$AY165*Energia!X165*(1-$D165)*1000*$AM165","v":0},{"$f":"SUMPRODUCT(BB165:BE165,Params!$B$19:$E$19)","v":0},{"$f":"$AZ165*Clientes!G165*(1-$D165)*12","v":0},{"$f":"$AZ165*Clientes!H165*(1-$D165)*12","v":0},{"$f":"$AZ165*Clientes!I165*(1-$D165)*12","v":0},{"$f":"$AZ165*Clientes!J165*(1-$D165)*12","v":0},{"$f":"SUMPRODUCT(BG165:BJ165,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO165*Clientes!Q165","v":0},null,16.690000000000001,null,{"$f":"$BS165*Clientes!M165","v":0},{"$f":"$BS165*Clientes!N165","v":0},{"$f":"$BS165*Clientes!O165","v":0},{"$f":"$BS165*Clientes!P165","v":0},{"$f":"SUMPRODUCT(BU165:BX165,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB165*Energia!K165*1000*CC165","v":0},null,{"$f":"$CB165*Energia!Y165*1000*CC165","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH165*Energia!Y165*(1-$D165)*1000*CC165","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM165*Energia!U165*(1-$D165)*1000*$CC165","v":0},{"$f":"$CM165*Energia!V165*(1-$D165)*1000*$CC165","v":0},{"$f":"$CM165*Energia!W165*(1-$D165)*1000*$CC165","v":0},{"$f":"$CM165*Energia!X165*(1-$D165)*1000*$CC165","v":0},{"$f":"SUMPRODUCT(CO165:CR165,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV165*Energia!K165*1000*CW165","v":0},null,{"$f":"$CV165*Energia!Y165*1000*CW165","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB165*Energia!Y165*(1-$D165)*1000*CW165","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG165*Energia!U165*(1-$D165)*1000*$CW165","v":0},{"$f":"$DG165*Energia!V165*(1-$D165)*1000*$CW165","v":0},{"$f":"$DG165*Energia!W165*(1-$D165)*1000*$CW165","v":0},{"$f":"$DG165*Energia!X165*(1-$D165)*1000*$CW165","v":0},{"$f":"SUMPRODUCT(DI165:DL165,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP165*Energia!G165*1000/2*DQ165","v":0},null,{"$f":"$DP165*Energia!U165*1000/2*DQ165","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV165*Energia!U165*(1-$D165)*1000/2*DQ165","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA165*Energia!U165*(1-$D165)*1000/2*$DQ165","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK165&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ165*Energia!K165*1000*EL165","v":0},null,{"$f":"$EJ165*Energia!Y165*1000*EL165","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ165*Energia!Y165*1000*ES165*EL165","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV165*Energia!Y165*(1-$D165)*1000*EL165","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA165*Energia!U165*(1-$D165)*1000*$EL165","v":0},{"$f":"$FA165*Energia!V165*(1-$D165)*1000*$EL165","v":0},{"$f":"$FA165*Energia!W165*(1-$D165)*1000*$EL165","v":0},{"$f":"$FA165*Energia!X165*(1-$D165)*1000*$EL165","v":0},{"$f":"SUMPRODUCT(FC165:FF165,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL165&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ165*Energia!K165*1000*FM165","v":0},{"$f":"$FK165*Potencia!K165*12*1000*$FM165","v":0},null,{"$f":"$FJ165*Energia!Y165*1000*FM165","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS165*Energia!Y165*(1-$D165)*1000*FM165","v":0},{"$f":"$FK165*Potencia!K165*(1-$D165)*12*1000*$FM165","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY165*Energia!U165*(1-$D165)*1000*$FM165","v":0},{"$f":"$FY165*Energia!V165*(1-$D165)*1000*$FM165","v":0},{"$f":"$FY165*Energia!W165*(1-$D165)*1000*$FM165","v":0},{"$f":"$FY165*Energia!X165*(1-$D165)*1000*$FM165","v":0},{"$f":"SUMPRODUCT(GB165:GE165,Params!$B$19:$E$19)","v":0},{"$f":"$FZ165*Potencia!G165*(1-$D165)*12*1000*$FM165","v":0},{"$f":"$FZ165*Potencia!H165*(1-$D165)*12*1000*$FM165","v":0},{"$f":"$FZ165*Potencia!I165*(1-$D165)*12*1000*$FM165","v":0},{"$f":"$FZ165*Potencia!J165*(1-$D165)*12*1000*$FM165","v":0},{"$f":"SUMPRODUCT(GG165:GJ165,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP165*Energia!G165*1000/2*GQ165","v":0},null,{"$f":"$GP165*Energia!U165*1000/2*GQ165","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV165*Energia!U165*(1-$D165)*1000/2*GQ165","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA165*Energia!U165*(1-$D165)*1000/2*$GQ165","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL165&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ165*Energia!G165*1000/2*HM165","v":0},{"$f":"$HK165*Potencia!G165*12*1000/2*$HM165","v":0},null,{"$f":"$HJ165*Energia!U165*1000/2*HM165","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS165*Energia!U165*(1-$D165)*1000/2*HM165","v":0},{"$f":"$HK165*Potencia!G165*(1-$D165)*12*1000/2*$HM165","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY165*Energia!U165*(1-$D165)*1000/2*$HM165","v":0},null,null,null,null,{"$f":"$HZ165*Potencia!G165*(1-$D165)*12*1000/2*$HM165","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO165&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN165*Energia!G165*1000/2*IP165","v":0},null,{"$f":"$IN165*Energia!U165*1000/2*IP165","v":0},1.0265582586738513,8.7662126830987147E-2,null,1.8,{"$f":"$IU165*Energia!U165*1000/2*IW165*$IP165","v":0},0.72106688892531168,0.11377846272707279,null,{"$f":"$IZ165*Energia!U165*(1-$D165)*1000/2*IP165","v":0},1.0515068762215967,null,0.11963883592343967,null,{"$f":"$JE165*Energia!U165*(1-$D165)*1000/2*$IP165","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A165,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP165&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN165*Energia!G165*1000/2*JQ165","v":0},{"$f":"$JO165*Potencia!G165*12*1000/2*$JQ165","v":0},null,{"$f":"$JN165*Energia!U165*1000/2*JQ165","v":0},1.0265582586738511,2.8579700476141886E-2,null,1.8,null,{"$f":"$JW165*Energia!U165*1000/2*IF(JZ165=0,1,JZ165)*JQ165","v":0},{"$f":"$JW165*Energia!U165*1000/2*IF(JZ165<>0,JZ165,IF(JY165=0,1,JY165))*JQ165","v":0},1,0.72106688892531179,{"$f":"$JW165*Energia!U165*1000/2*IF(JZ165<>0,JZ165,IF(JY165<>0,JY165*KD165,1))*JQ165","v":0},{"$f":"$JO165*Potencia!G165*12*1000/2*IF(JZ165=0,1,JZ165)*JQ165","v":0},0.69168432371142985,2.5657460230923312E-2,0,{"$f":"$KH165*Energia!$U165*1000/2*JQ165","v":0},{"$f":"$KI165*Potencia!$G165*12*1000/2*JQ165","v":0},null,{"$f":"$KH165*Energia!U165*(1-$D165)*1000/2*JQ165","v":0},{"$f":"$KI165*Potencia!G165*(1-$D165)*12*1000/2*$JQ165","v":0},1.0515068762215967,null,2.6978995859198017E-2,0,null,{"$f":"$KQ165*Energia!U165*(1-$D165)*1000/2*$JQ165","v":0},null,null,null,null,{"$f":"$KR165*Potencia!G165*(1-$D165)*12*1000/2*$JQ165","v":0},null,null,null,null,null,null,0.14661783178263768,null,0,"BTS_0_1"]
["BTS","BTS_2 YY","YY",{"$f":"IF(C166=0,0,IF(A166=0,0,INDEX(Params!$B$5:$G$15,MATCH(C166,Params!$A$5:$A$15,0),MATCH(A166,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G166&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E166*Energia!K166*1000*H166","v":0},{"$f":"$F166*Potencia!K166*12*1000*$I166","v":0},null,{"$f":"$E166*Energia!Y166*1000*H166","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O166*Energia!Y166*(1-$D166)*1000*H166","v":0},{"$f":"$F166*Potencia!K166*(1-$D166)*12*1000*$I166","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U166*Energia!U166*(1-$D166)*1000*$H166","v":0},{"$f":"$U166*Energia!V166*(1-$D166)*1000*$H166","v":0},{"$f":"$U166*Energia!W166*(1-$D166)*1000*$H166","v":0},{"$f":"$U166*Energia!X166*(1-$D166)*1000*$H166","v":0},{"$f":"SUMPRODUCT(X166:AA166,Params!$B$19:$E$19)","v":0},{"$f":"$V166*Potencia!G166*(1-$D166)*12*1000*$I166","v":0},{"$f":"$V166*Potencia!H166*(1-$D166)*12*1000*$I166","v":0},{"$f":"$V166*Potencia!I166*(1-$D166)*12*1000*$I166","v":0},{"$f":"$V166*Potencia!J166*(1-$D166)*12*1000*$I166","v":0},{"$f":"SUMPRODUCT(AC166:AF166,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK166*Energia!K166*1000*AM166","v":0},{"$f":"$AL166*Clientes!K166*12","v":0},null,{"$f":"$AK166*Energia!Y166*1000*AM166","v":0},1,0,null,{"$f":"$AS166*Energia!Y166*(1-$D166)*1000*AM166","v":0},{"$f":"$AL166*Clientes!K166*(1-$D166)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY166*Energia!U166*(1-$D166)*1000*$AM166","v":0},{"$f":"$AY166*Energia!V166*(1-$D166)*1000*$AM166","v":0},{"$f":"$AY166*Energia!W166*(1-$D166)*1000*$AM166","v":0},{"$f":"$AY166*Energia!X166*(1-$D166)*1000*$AM166","v":0},{"$f":"SUMPRODUCT(BB166:BE166,Params!$B$19:$E$19)","v":0},{"$f":"$AZ166*Clientes!G166*(1-$D166)*12","v":0},{"$f":"$AZ166*Clientes!H166*(1-$D166)*12","v":0},{"$f":"$AZ166*Clientes!I166*(1-$D166)*12","v":0},{"$f":"$AZ166*Clientes!J166*(1-$D166)*12","v":0},{"$f":"SUMPRODUCT(BG166:BJ166,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO166*Clientes!Q166","v":0},null,16.690000000000001,null,{"$f":"$BS166*Clientes!M166","v":0},{"$f":"$BS166*Clientes!N166","v":0},{"$f":"$BS166*Clientes!O166","v":0},{"$f":"$BS166*Clientes!P166","v":0},{"$f":"SUMPRODUCT(BU166:BX166,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB166*Energia!K166*1000*CC166","v":0},null,{"$f":"$CB166*Energia!Y166*1000*CC166","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH166*Energia!Y166*(1-$D166)*1000*CC166","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM166*Energia!U166*(1-$D166)*1000*$CC166","v":0},{"$f":"$CM166*Energia!V166*(1-$D166)*1000*$CC166","v":0},{"$f":"$CM166*Energia!W166*(1-$D166)*1000*$CC166","v":0},{"$f":"$CM166*Energia!X166*(1-$D166)*1000*$CC166","v":0},{"$f":"SUMPRODUCT(CO166:CR166,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV166*Energia!K166*1000*CW166","v":0},null,{"$f":"$CV166*Energia!Y166*1000*CW166","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB166*Energia!Y166*(1-$D166)*1000*CW166","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG166*Energia!U166*(1-$D166)*1000*$CW166","v":0},{"$f":"$DG166*Energia!V166*(1-$D166)*1000*$CW166","v":0},{"$f":"$DG166*Energia!W166*(1-$D166)*1000*$CW166","v":0},{"$f":"$DG166*Energia!X166*(1-$D166)*1000*$CW166","v":0},{"$f":"SUMPRODUCT(DI166:DL166,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP166*Energia!G166*1000/2*DQ166","v":0},null,{"$f":"$DP166*Energia!U166*1000/2*DQ166","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV166*Energia!U166*(1-$D166)*1000/2*DQ166","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA166*Energia!U166*(1-$D166)*1000/2*$DQ166","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK166&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ166*Energia!K166*1000*EL166","v":0},null,{"$f":"$EJ166*Energia!Y166*1000*EL166","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ166*Energia!Y166*1000*ES166*EL166","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV166*Energia!Y166*(1-$D166)*1000*EL166","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA166*Energia!U166*(1-$D166)*1000*$EL166","v":0},{"$f":"$FA166*Energia!V166*(1-$D166)*1000*$EL166","v":0},{"$f":"$FA166*Energia!W166*(1-$D166)*1000*$EL166","v":0},{"$f":"$FA166*Energia!X166*(1-$D166)*1000*$EL166","v":0},{"$f":"SUMPRODUCT(FC166:FF166,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL166&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ166*Energia!K166*1000*FM166","v":0},{"$f":"$FK166*Potencia!K166*12*1000*$FM166","v":0},null,{"$f":"$FJ166*Energia!Y166*1000*FM166","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS166*Energia!Y166*(1-$D166)*1000*FM166","v":0},{"$f":"$FK166*Potencia!K166*(1-$D166)*12*1000*$FM166","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY166*Energia!U166*(1-$D166)*1000*$FM166","v":0},{"$f":"$FY166*Energia!V166*(1-$D166)*1000*$FM166","v":0},{"$f":"$FY166*Energia!W166*(1-$D166)*1000*$FM166","v":0},{"$f":"$FY166*Energia!X166*(1-$D166)*1000*$FM166","v":0},{"$f":"SUMPRODUCT(GB166:GE166,Params!$B$19:$E$19)","v":0},{"$f":"$FZ166*Potencia!G166*(1-$D166)*12*1000*$FM166","v":0},{"$f":"$FZ166*Potencia!H166*(1-$D166)*12*1000*$FM166","v":0},{"$f":"$FZ166*Potencia!I166*(1-$D166)*12*1000*$FM166","v":0},{"$f":"$FZ166*Potencia!J166*(1-$D166)*12*1000*$FM166","v":0},{"$f":"SUMPRODUCT(GG166:GJ166,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP166*Energia!G166*1000/2*GQ166","v":0},null,{"$f":"$GP166*Energia!U166*1000/2*GQ166","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV166*Energia!U166*(1-$D166)*1000/2*GQ166","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA166*Energia!U166*(1-$D166)*1000/2*$GQ166","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL166&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ166*Energia!G166*1000/2*HM166","v":0},{"$f":"$HK166*Potencia!G166*12*1000/2*$HM166","v":0},null,{"$f":"$HJ166*Energia!U166*1000/2*HM166","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS166*Energia!U166*(1-$D166)*1000/2*HM166","v":0},{"$f":"$HK166*Potencia!G166*(1-$D166)*12*1000/2*$HM166","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY166*Energia!U166*(1-$D166)*1000/2*$HM166","v":0},null,null,null,null,{"$f":"$HZ166*Potencia!G166*(1-$D166)*12*1000/2*$HM166","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO166&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN166*Energia!G166*1000/2*IP166","v":0},null,{"$f":"$IN166*Energia!U166*1000/2*IP166","v":0},1.0265582586738513,8.7662126830987147E-2,null,1.8,{"$f":"$IU166*Energia!U166*1000/2*IW166*$IP166","v":0},0.72106688892531168,0.11377846272707279,null,{"$f":"$IZ166*Energia!U166*(1-$D166)*1000/2*IP166","v":0},1.0515068762215967,null,0.11963883592343967,null,{"$f":"$JE166*Energia!U166*(1-$D166)*1000/2*$IP166","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A166,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP166&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN166*Energia!G166*1000/2*JQ166","v":0},{"$f":"$JO166*Potencia!G166*12*1000/2*$JQ166","v":0},null,{"$f":"$JN166*Energia!U166*1000/2*JQ166","v":0},1.0265582586738511,2.8579700476141886E-2,null,1.8,null,{"$f":"$JW166*Energia!U166*1000/2*IF(JZ166=0,1,JZ166)*JQ166","v":0},{"$f":"$JW166*Energia!U166*1000/2*IF(JZ166<>0,JZ166,IF(JY166=0,1,JY166))*JQ166","v":0},1,0.72106688892531179,{"$f":"$JW166*Energia!U166*1000/2*IF(JZ166<>0,JZ166,IF(JY166<>0,JY166*KD166,1))*JQ166","v":0},{"$f":"$JO166*Potencia!G166*12*1000/2*IF(JZ166=0,1,JZ166)*JQ166","v":0},0.69168432371142985,2.5657460230923312E-2,0,{"$f":"$KH166*Energia!$U166*1000/2*JQ166","v":0},{"$f":"$KI166*Potencia!$G166*12*1000/2*JQ166","v":0},null,{"$f":"$KH166*Energia!U166*(1-$D166)*1000/2*JQ166","v":0},{"$f":"$KI166*Potencia!G166*(1-$D166)*12*1000/2*$JQ166","v":0},1.0515068762215967,null,2.6978995859198017E-2,0,null,{"$f":"$KQ166*Energia!U166*(1-$D166)*1000/2*$JQ166","v":0},null,null,null,null,{"$f":"$KR166*Potencia!G166*(1-$D166)*12*1000/2*$JQ166","v":0},null,null,null,null,null,null,0.14661783178263768,null,0,"BTS_0_1"]
["BTS","BTS_3 (751-más)",null,{"$f":"IF(C167=0,0,IF(A167=0,0,INDEX(Params!$B$5:$G$15,MATCH(C167,Params!$A$5:$A$15,0),MATCH(A167,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G167&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"SUM(J168:J177)","v":47471232.088807516},0,null,{"$f":"SUM(M168:M177)","v":47471232.088807516},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"SUM(Q168:Q177)","v":48727089.961476445},0,1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"SUM(X168:X177)","v":15410318.085862804},15666672.43935189,15857981.091600168,16016228.355419232,51647227.944860965,0,{"$f":"SUM(AD168:AD177)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"SUM(AN168:AN177)","v":0},{"$f":"SUM(AO168:AO177)","v":4712941.5331276059},null,{"$f":"SUM(AQ168:AQ177)","v":0},1,0,null,{"$f":"SUM(AU168:AU177)","v":0},{"$f":"SUM(AV168:AV177)","v":4712722.6843869826},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"SUM(BB168:BB177)","v":0},0,0,0,0,1458423.7068601793,1500865.0952164475,1544597.9617574627,1589584.1755483744,4989186.5636838898,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"SUM(BQ168:BQ177)","v":0},null,16.690000000000001,null,{"$f":"SUM(BU168:BU177)","v":0},{"$f":"SUM(BV168:BV177)","v":0},{"$f":"SUM(BW168:BW177)","v":0},{"$f":"SUM(BX168:BX177)","v":0},{"$f":"SUM(BY168:BY177)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"SUM(CD168:CD177)","v":23599043.182988815},null,{"$f":"SUM(CF168:CF177)","v":23599043.182988815},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"SUM(CJ168:CJ177)","v":24223359.065782133},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"SUM(CO168:CO177)","v":7660824.1659186576},{"$f":"SUM(CP168:CP177)","v":7788263.8213044396},{"$f":"SUM(CQ168:CQ177)","v":7883367.75998546},{"$f":"SUM(CR168:CR177)","v":7962036.1207617205},{"$f":"SUM(CS168:CS177)","v":25675026.93573036},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX168:CX177)","v":3330420.078061196},null,{"$f":"SUM(CZ168:CZ177)","v":3330420.078061196},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"SUM(DD168:DD177)","v":3418526.7921760362},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"SUM(DI168:DI177)","v":1081135.4688762682},{"$f":"SUM(DJ168:DJ177)","v":1099120.4178314849},{"$f":"SUM(DK168:DK177)","v":1112541.9817665131},{"$f":"SUM(DL168:DL177)","v":1123644.0712116596},{"$f":"SUM(DM168:DM177)","v":3623393.7345882151},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR168:DR177)","v":321478.0505060486},null,{"$f":"SUM(DT168:DT177)","v":321478.0505060486},1.0265582586738509,1.546532700197201E-3,null,{"$f":"SUM(DX168:DX177)","v":329982.82979377161},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"SUM(EC168:EC177)","v":349758.18204834417},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK167&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"SUM(EM168:EM177)","v":21264369.255398389},null,{"$f":"SUM(EO168:EO177)","v":21264369.255398389},1.0265581531120085,1.5261416067209746E-2,null,{"$f":"ES156","v":1},{"$f":"SUM(ET168:ET177)","v":21829111.629913539},1,1.5261416067209746E-2,null,{"$f":"SUM(EX168:EX177)","v":21826921.023314849},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"SUM(FC168:FC177)","v":6902932.1486305324},{"$f":"SUM(FD168:FD177)","v":7017764.0877431054},{"$f":"SUM(FE168:FE177)","v":7103459.3108110381},{"$f":"SUM(FF168:FF177)","v":7174344.9420331195},{"$f":"SUM(FG168:FG177)","v":23134974.124596007},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL167&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN168:FN177)","v":1530621.487646752},{"$f":"SUM(FO168:FO177)","v":0},null,{"$f":"SUM(FQ168:FQ177)","v":1530621.487646752},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"SUM(FU168:FU177)","v":1571114.2863535846},{"$f":"SUM(FV168:FV177)","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"SUM(GB168:GB177)","v":496877.01278885198},{"$f":"SUM(GC168:GC177)","v":505142.68158733886},511311.07286389457,516413.46123059286,{"$f":"SUM(GF168:GF177)","v":1665268.698354102},{"$f":"SUM(GG168:GG177)","v":0},{"$f":"SUM(GH168:GH177)","v":0},0,0,{"$f":"SUM(GK168:GK177)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR168:GR177)","v":990797.08713014878},null,{"$f":"SUM(GT168:GT177)","v":990797.08713014878},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"SUM(GX168:GX177)","v":1017008.8628072016},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"SUM(HC168:HC177)","v":1077956.6052112649},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL167&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(HN168:HN177)","v":1338435.9186619371},{"$f":"SUM(HO168:HO177)","v":0},null,{"$f":"SUM(HQ168:HQ177)","v":1338435.9186619371},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"SUM(HU168:HU177)","v":1373844.5633923067},{"$f":"SUM(HV168:HV177)","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"SUM(IB168:IB177)","v":1456176.9083845953},null,null,null,null,{"$f":"SUM(IG168:IG177)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO167&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ168:IQ177)","v":18222343.202472378},null,{"$f":"SUM(IS168:IS177)","v":18222343.202472378},1.0265582586738513,8.7662126830987147E-2,null,{"$f":"IW156*1.15","v":2.0699999999999998},{"$f":"SUM(IX168:IX177)","v":38722034.59725678},0.72106688892531168,0.13084523213613369,null,{"$f":"SUM(JB168:JB177)","v":27918375.059123427},1.0515068762215967,null,0.13758466131195562,null,{"$f":"SUM(JG168:JG177)","v":29356363.347601809},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A167,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP167&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(JR168:JR177)","v":5940867.8471171902},{"$f":"SUM(JS168:JS177)","v":0},null,{"$f":"SUM(JU168:JU177)","v":5940867.8471171902},1.0265582586738511,2.8579700476141886E-2,null,{"$f":"JY156*1.15","v":2.0699999999999998},null,{"$f":"SUM(KA168:KA177)","v":6098646.9521480938},{"$f":"SUM(KB168:KB177)","v":12624199.190946553},1,0.72106688892531179,{"$f":"SUM(KE168:KE177)","v":9102892.0357892681},{"$f":"SUM(KF168:KF177)","v":0},0.69168432371142985,2.9506079265561806E-2,0,{"$f":"SUM(KJ168:KJ177)","v":6296327.7215930605},{"$f":"SUM(KK168:KK177)","v":0},null,{"$f":"SUM(KM168:KM177)","v":6295695.8691710141},{"$f":"SUM(KN168:KN177)","v":0},1.0515068762215967,null,3.1025845238077717E-2,0,null,{"$f":"SUM(KT168:KT177)","v":6619967.4970332244},null,null,null,null,{"$f":"SUM(KY168:KY177)","v":0},null,null,null,null,null,null,0.16861050655003335,null,0,"BTS_0_1"]
["BTS","BTS_3 Regular","Regular",{"$f":"IF(C168=0,0,IF(A168=0,0,INDEX(Params!$B$5:$G$15,MATCH(C168,Params!$A$5:$A$15,0),MATCH(A168,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G168&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E168*Energia!K168*1000*H168","v":42148617.010663345},{"$f":"$F168*Potencia!K168*12*1000*$I168","v":0},null,{"$f":"$E168*Energia!Y168*1000*H168","v":42148617.010663345},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O168*Energia!Y168*(1-$D168)*1000*H168","v":43268006.434691936},{"$f":"$F168*Potencia!K168*(1-$D168)*12*1000*$I168","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U168*Energia!U168*(1-$D168)*1000*$H168","v":13683840.808612039},{"$f":"$U168*Energia!V168*(1-$D168)*1000*$H168","v":13911474.796709755},{"$f":"$U168*Energia!W168*(1-$D168)*1000*$H168","v":14081350.403954821},{"$f":"$U168*Energia!X168*(1-$D168)*1000*$H168","v":14221868.617429275},{"$f":"SUMPRODUCT(X168:AA168,Params!$B$19:$E$19)","v":45860990.114923216},{"$f":"$V168*Potencia!G168*(1-$D168)*12*1000*$I168","v":0},{"$f":"$V168*Potencia!H168*(1-$D168)*12*1000*$I168","v":0},{"$f":"$V168*Potencia!I168*(1-$D168)*12*1000*$I168","v":0},{"$f":"$V168*Potencia!J168*(1-$D168)*12*1000*$I168","v":0},{"$f":"SUMPRODUCT(AC168:AF168,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK168*Energia!K168*1000*AM168","v":0},{"$f":"$AL168*Clientes!K168*12","v":3486800.5638435902},null,{"$f":"$AK168*Energia!Y168*1000*AM168","v":0},1,0,null,{"$f":"$AS168*Energia!Y168*(1-$D168)*1000*AM168","v":0},{"$f":"$AL168*Clientes!K168*(1-$D168)*12","v":3486800.5638435902},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY168*Energia!U168*(1-$D168)*1000*$AM168","v":0},{"$f":"$AY168*Energia!V168*(1-$D168)*1000*$AM168","v":0},{"$f":"$AY168*Energia!W168*(1-$D168)*1000*$AM168","v":0},{"$f":"$AY168*Energia!X168*(1-$D168)*1000*$AM168","v":0},{"$f":"SUMPRODUCT(BB168:BE168,Params!$B$19:$E$19)","v":0},{"$f":"$AZ168*Clientes!G168*(1-$D168)*12","v":1079039.1416234602},{"$f":"$AZ168*Clientes!H168*(1-$D168)*12","v":1110472.2948748213},{"$f":"$AZ168*Clientes!I168*(1-$D168)*12","v":1142800.6961618222},{"$f":"$AZ168*Clientes!J168*(1-$D168)*12","v":1176057.5028191167},{"$f":"SUMPRODUCT(BG168:BJ168,Params!$B$19:$E$19)","v":3691347.80219658},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO168*Clientes!Q168","v":0},null,16.690000000000001,null,{"$f":"$BS168*Clientes!M168","v":0},{"$f":"$BS168*Clientes!N168","v":0},{"$f":"$BS168*Clientes!O168","v":0},{"$f":"$BS168*Clientes!P168","v":0},{"$f":"SUMPRODUCT(BU168:BX168,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB168*Energia!K168*1000*CC168","v":20953048.597456094},null,{"$f":"$CB168*Energia!Y168*1000*CC168","v":20953048.597456094},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH168*Energia!Y168*(1-$D168)*1000*CC168","v":21509522.870270684},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM168*Energia!U168*(1-$D168)*1000*$CC168","v":6802552.5342898676},{"$f":"$CM168*Energia!V168*(1-$D168)*1000*$CC168","v":6915714.6343378359},{"$f":"$CM168*Energia!W168*(1-$D168)*1000*$CC168","v":7000163.7125419369},{"$f":"$CM168*Energia!X168*(1-$D168)*1000*$CC168","v":7070018.5539241116},{"$f":"SUMPRODUCT(CO168:CR168,Params!$B$19:$E$19)","v":22798554.798662335},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV168*Energia!K168*1000*CW168","v":2957003.51935717},null,{"$f":"$CV168*Energia!Y168*1000*CW168","v":2957003.51935717},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB168*Energia!Y168*(1-$D168)*1000*CW168","v":3035536.0715770051},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG168*Energia!U168*(1-$D168)*1000*$CW168","v":960011.69905888336},{"$f":"$DG168*Energia!V168*(1-$D168)*1000*$CW168","v":975981.72492616053},{"$f":"$DG168*Energia!W168*(1-$D168)*1000*$CW168","v":987899.61936975538},{"$f":"$DG168*Energia!X168*(1-$D168)*1000*$CW168","v":997757.89898240822},{"$f":"SUMPRODUCT(DI168:DL168,Params!$B$19:$E$19)","v":3217450.9815286119},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP168*Energia!G168*1000/2*DQ168","v":285432.979762681},null,{"$f":"$DP168*Energia!U168*1000/2*DQ168","v":285432.979762681},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV168*Energia!U168*(1-$D168)*1000/2*DQ168","v":293013.58267326636},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA168*Energia!U168*(1-$D168)*1000/2*$DQ168","v":310573.426063783},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK168&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ168*Energia!K168*1000*EL168","v":18880145.222319324},null,{"$f":"$EJ168*Energia!Y168*1000*EL168","v":18880145.222319324},1.0265581531120085,1.5261416067209746E-2,null,{"$f":"ES157","v":1},{"$f":"$EQ168*Energia!Y168*1000*ES168*EL168","v":19381567.009910636},1,1.5261416067209746E-2,null,{"$f":"$EV168*Energia!Y168*(1-$D168)*1000*EL168","v":19381567.009910636},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA168*Energia!U168*(1-$D168)*1000*$EL168","v":6129570.0781910131},{"$f":"$FA168*Energia!V168*(1-$D168)*1000*$EL168","v":6231536.9529696861},{"$f":"$FA168*Energia!W168*(1-$D168)*1000*$EL168","v":6307631.4102019379},{"$f":"$FA168*Energia!X168*(1-$D168)*1000*$EL168","v":6370575.4511916433},{"$f":"SUMPRODUCT(FC168:FF168,Params!$B$19:$E$19)","v":20543073.8852011},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL168&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ168*Energia!K168*1000*FM168","v":1359003.6751189644},{"$f":"$FK168*Potencia!K168*12*1000*$FM168","v":0},null,{"$f":"$FJ168*Energia!Y168*1000*FM168","v":1359003.6751189644},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS168*Energia!Y168*(1-$D168)*1000*FM168","v":1395096.302802556},{"$f":"$FK168*Potencia!K168*(1-$D168)*12*1000*$FM168","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY168*Energia!U168*(1-$D168)*1000*$FM168","v":441209.9676708692},{"$f":"$FY168*Energia!V168*(1-$D168)*1000*$FM168","v":448549.60176440346},{"$f":"$FY168*Energia!W168*(1-$D168)*1000*$FM168","v":454026.92441299005},{"$f":"$FY168*Energia!X168*(1-$D168)*1000*$FM168","v":458557.67256267718},{"$f":"SUMPRODUCT(GB168:GE168,Params!$B$19:$E$19)","v":1478702.2334566095},{"$f":"$FZ168*Potencia!G168*(1-$D168)*12*1000*$FM168","v":0},{"$f":"$FZ168*Potencia!H168*(1-$D168)*12*1000*$FM168","v":0},{"$f":"$FZ168*Potencia!I168*(1-$D168)*12*1000*$FM168","v":0},{"$f":"$FZ168*Potencia!J168*(1-$D168)*12*1000*$FM168","v":0},{"$f":"SUMPRODUCT(GG168:GJ168,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP168*Energia!G168*1000/2*GQ168","v":879705.98451299884},null,{"$f":"$GP168*Energia!U168*1000/2*GQ168","v":879705.98451299884},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV168*Energia!U168*(1-$D168)*1000/2*GQ168","v":903069.44360662985},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA168*Energia!U168*(1-$D168)*1000/2*$GQ168","v":957188.97573144664},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL168&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ168*Energia!G168*1000/2*HM168","v":1188366.5210850532},{"$f":"$HK168*Potencia!G168*12*1000/2*$HM168","v":0},null,{"$f":"$HJ168*Energia!U168*1000/2*HM168","v":1188366.5210850532},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS168*Energia!U168*(1-$D168)*1000/2*HM168","v":1219927.4665513744},{"$f":"$HK168*Potencia!G168*(1-$D168)*12*1000/2*$HM168","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY168*Energia!U168*(1-$D168)*1000/2*$HM168","v":1293035.801888576},null,null,null,null,{"$f":"$HZ168*Potencia!G168*(1-$D168)*12*1000/2*$HM168","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO168&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN168*Energia!G168*1000/2*IP168","v":16179200.136222251},null,{"$f":"$IN168*Energia!U168*1000/2*IP168","v":16179200.136222251},1.0265582586738513,8.7662126830987147E-2,null,{"$f":"IW167","v":2.0699999999999998},{"$f":"$IU168*Energia!U168*1000/2*IW168*$IP168","v":34380405.443452425},0.72106688892531168,0.13084523213613369,null,{"$f":"$IZ168*Energia!U168*(1-$D168)*1000/2*IP168","v":24790571.99310109},1.0515068762215967,null,0.13758466131195562,null,{"$f":"$JE168*Energia!U168*(1-$D168)*1000/2*$IP168","v":26067456.916212332},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A168,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP168&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN168*Energia!G168*1000/2*JQ168","v":5274760.1564389179},{"$f":"$JO168*Potencia!G168*12*1000/2*$JQ168","v":0},null,{"$f":"$JN168*Energia!U168*1000/2*JQ168","v":5274760.1564389179},1.0265582586738511,2.8579700476141886E-2,null,{"$f":"JY167","v":2.0699999999999998},null,{"$f":"$JW168*Energia!U168*1000/2*IF(JZ168=0,1,JZ168)*JQ168","v":5414848.601116146},{"$f":"$JW168*Energia!U168*1000/2*IF(JZ168<>0,JZ168,IF(JY168=0,1,JY168))*JQ168","v":11208736.604310421},{"$f":"KC167","v":1},0.72106688892531179,{"$f":"$JW168*Energia!U168*1000/2*IF(JZ168<>0,JZ168,IF(JY168<>0,JY168*KD168,1))*JQ168","v":8082248.8320533792},{"$f":"$JO168*Potencia!G168*12*1000/2*IF(JZ168=0,1,JZ168)*JQ168","v":0},0.69168432371142985,2.9506079265561806E-2,0,{"$f":"$KH168*Energia!$U168*1000/2*JQ168","v":5590364.8174663344},{"$f":"$KI168*Potencia!$G168*12*1000/2*JQ168","v":0},null,{"$f":"$KH168*Energia!U168*(1-$D168)*1000/2*JQ168","v":5590364.8174663344},{"$f":"$KI168*Potencia!G168*(1-$D168)*12*1000/2*$JQ168","v":0},1.0515068762215967,null,3.1025845238077717E-2,0,null,{"$f":"$KQ168*Energia!U168*(1-$D168)*1000/2*$JQ168","v":5878307.0461531421},null,null,null,null,{"$f":"$KR168*Potencia!G168*(1-$D168)*12*1000/2*$JQ168","v":0},null,null,null,null,null,null,0.16861050655003335,null,0,"BTS_0_1"]
["BTS","BTS_3 Agro","Agro",{"$f":"IF(C169=0,0,IF(A169=0,0,INDEX(Params!$B$5:$G$15,MATCH(C169,Params!$A$5:$A$15,0),MATCH(A169,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G169&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E169*Energia!K169*1000*H169","v":13822.664020710319},{"$f":"$F169*Potencia!K169*12*1000*$I169","v":0},null,{"$f":"$E169*Energia!Y169*1000*H169","v":13822.664020710319},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O169*Energia!Y169*(1-$D169)*1000*H169","v":13480.280025778784},{"$f":"$F169*Potencia!K169*(1-$D169)*12*1000*$I169","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U169*Energia!U169*(1-$D169)*1000*$H169","v":4263.2425463533555},{"$f":"$U169*Energia!V169*(1-$D169)*1000*$H169","v":4334.1626130676304},{"$f":"$U169*Energia!W169*(1-$D169)*1000*$H169","v":4387.0878791916693},{"$f":"$U169*Energia!X169*(1-$D169)*1000*$H169","v":4430.8667593029322},{"$f":"SUMPRODUCT(X169:AA169,Params!$B$19:$E$19)","v":14288.132039126131},{"$f":"$V169*Potencia!G169*(1-$D169)*12*1000*$I169","v":0},{"$f":"$V169*Potencia!H169*(1-$D169)*12*1000*$I169","v":0},{"$f":"$V169*Potencia!I169*(1-$D169)*12*1000*$I169","v":0},{"$f":"$V169*Potencia!J169*(1-$D169)*12*1000*$I169","v":0},{"$f":"SUMPRODUCT(AC169:AF169,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK169*Energia!K169*1000*AM169","v":0},{"$f":"$AL169*Clientes!K169*12","v":663.95200728535497},null,{"$f":"$AK169*Energia!Y169*1000*AM169","v":0},1,0,null,{"$f":"$AS169*Energia!Y169*(1-$D169)*1000*AM169","v":0},{"$f":"$AL169*Clientes!K169*(1-$D169)*12","v":630.75440692108714},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY169*Energia!U169*(1-$D169)*1000*$AM169","v":0},{"$f":"$AY169*Energia!V169*(1-$D169)*1000*$AM169","v":0},{"$f":"$AY169*Energia!W169*(1-$D169)*1000*$AM169","v":0},{"$f":"$AY169*Energia!X169*(1-$D169)*1000*$AM169","v":0},{"$f":"SUMPRODUCT(BB169:BE169,Params!$B$19:$E$19)","v":0},{"$f":"$AZ169*Clientes!G169*(1-$D169)*12","v":188.99680752400587},{"$f":"$AZ169*Clientes!H169*(1-$D169)*12","v":188.99680752400587},{"$f":"$AZ169*Clientes!I169*(1-$D169)*12","v":220.49627544467353},{"$f":"$AZ169*Clientes!J169*(1-$D169)*12","v":220.49627544467353},{"$f":"SUMPRODUCT(BG169:BJ169,Params!$B$19:$E$19)","v":667.75654388084081},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO169*Clientes!Q169","v":0},null,16.690000000000001,null,{"$f":"$BS169*Clientes!M169","v":0},{"$f":"$BS169*Clientes!N169","v":0},{"$f":"$BS169*Clientes!O169","v":0},{"$f":"$BS169*Clientes!P169","v":0},{"$f":"SUMPRODUCT(BU169:BX169,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB169*Energia!K169*1000*CC169","v":6871.5647514360271},null,{"$f":"$CB169*Energia!Y169*1000*CC169","v":6871.5647514360271},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH169*Energia!Y169*(1-$D169)*1000*CC169","v":6701.3577792125579},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM169*Energia!U169*(1-$D169)*1000*$CC169","v":2119.3560926064288},{"$f":"$CM169*Energia!V169*(1-$D169)*1000*$CC169","v":2154.6120917302687},{"$f":"$CM169*Energia!W169*(1-$D169)*1000*$CC169","v":2180.9224608901804},{"$f":"$CM169*Energia!X169*(1-$D169)*1000*$CC169","v":2202.68595083533},{"$f":"SUMPRODUCT(CO169:CR169,Params!$B$19:$E$19)","v":7102.959627523197},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV169*Energia!K169*1000*CW169","v":969.75106314381208},null,{"$f":"$CV169*Energia!Y169*1000*CW169","v":969.75106314381208},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB169*Energia!Y169*(1-$D169)*1000*CW169","v":945.73056734135241},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG169*Energia!U169*(1-$D169)*1000*$CW169","v":299.09458737995476},{"$f":"$DG169*Energia!V169*(1-$D169)*1000*$CW169","v":304.07009788873614},{"$f":"$DG169*Energia!W169*(1-$D169)*1000*$CW169","v":307.78315443225455},{"$f":"$DG169*Energia!X169*(1-$D169)*1000*$CW169","v":310.85453166225415},{"$f":"SUMPRODUCT(DI169:DL169,Params!$B$19:$E$19)","v":1002.4067151253598},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP169*Energia!G169*1000/2*DQ169","v":93.607915502697836},null,{"$f":"$DP169*Energia!U169*1000/2*DQ169","v":93.607915502697836},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV169*Energia!U169*(1-$D169)*1000/2*DQ169","v":91.289279799711537},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA169*Energia!U169*(1-$D169)*1000/2*$DQ169","v":96.760102830818241},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK169&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ169*Energia!K169*1000*EL169","v":6191.7548564953941},null,{"$f":"$EJ169*Energia!Y169*1000*EL169","v":6191.7548564953941},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ169*Energia!Y169*1000*ES169*EL169","v":6356.1964300062218},1,1.5261416067209746E-2,null,{"$f":"$EV169*Energia!Y169*(1-$D169)*1000*EL169","v":6038.3866085059099},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA169*Energia!U169*(1-$D169)*1000*$EL169","v":1909.6863456458875},{"$f":"$FA169*Energia!V169*(1-$D169)*1000*$EL169","v":1941.4544380225202},{"$f":"$FA169*Energia!W169*(1-$D169)*1000*$EL169","v":1965.1618994108489},{"$f":"$FA169*Energia!X169*(1-$D169)*1000*$EL169","v":1984.7723083113842},{"$f":"SUMPRODUCT(FC169:FF169,Params!$B$19:$E$19)","v":6400.2576356450008},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL169&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ169*Energia!K169*1000*FM169","v":445.68606365726077},{"$f":"$FK169*Potencia!K169*12*1000*$FM169","v":0},null,{"$f":"$FJ169*Energia!Y169*1000*FM169","v":445.68606365726077},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS169*Energia!Y169*(1-$D169)*1000*FM169","v":434.64652925697067},{"$f":"$FK169*Potencia!K169*(1-$D169)*12*1000*$FM169","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY169*Energia!U169*(1-$D169)*1000*$FM169","v":137.46031778342706},{"$f":"$FY169*Energia!V169*(1-$D169)*1000*$FM169","v":139.74700328202826},{"$f":"$FY169*Energia!W169*(1-$D169)*1000*$FM169","v":141.45347994177305},{"$f":"$FY169*Energia!X169*(1-$D169)*1000*$FM169","v":142.86504841503393},{"$f":"SUMPRODUCT(GB169:GE169,Params!$B$19:$E$19)","v":460.69421321332771},{"$f":"$FZ169*Potencia!G169*(1-$D169)*12*1000*$FM169","v":0},{"$f":"$FZ169*Potencia!H169*(1-$D169)*12*1000*$FM169","v":0},{"$f":"$FZ169*Potencia!I169*(1-$D169)*12*1000*$FM169","v":0},{"$f":"$FZ169*Potencia!J169*(1-$D169)*12*1000*$FM169","v":0},{"$f":"SUMPRODUCT(GG169:GJ169,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP169*Energia!G169*1000/2*GQ169","v":288.50010091327556},null,{"$f":"$GP169*Energia!U169*1000/2*GQ169","v":288.50010091327556},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV169*Energia!U169*(1-$D169)*1000/2*GQ169","v":281.35405315972429},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA169*Energia!U169*(1-$D169)*1000/2*$GQ169","v":298.21515927534409},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL169&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ169*Energia!G169*1000/2*HM169","v":389.72550748849665},{"$f":"$HK169*Potencia!G169*12*1000/2*$HM169","v":0},null,{"$f":"$HJ169*Energia!U169*1000/2*HM169","v":389.72550748849665},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS169*Energia!U169*(1-$D169)*1000/2*HM169","v":380.07214141176524},{"$f":"$HK169*Potencia!G169*(1-$D169)*12*1000/2*$HM169","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY169*Energia!U169*(1-$D169)*1000/2*$HM169","v":402.84926737090899},null,null,null,null,{"$f":"$HZ169*Potencia!G169*(1-$D169)*12*1000/2*$HM169","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO169&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN169*Energia!G169*1000/2*IP169","v":5305.9783088553377},null,{"$f":"$IN169*Energia!U169*1000/2*IP169","v":5305.9783088553377},1.0265582586738513,8.7662126830987147E-2,null,{"$f":"IW168","v":2.0699999999999998},{"$f":"$IU169*Energia!U169*1000/2*IW169*$IP169","v":11275.074416330504},0.72106688892531168,0.13084523213613369,null,{"$f":"$IZ169*Energia!U169*(1-$D169)*1000/2*IP169","v":7723.5786901955707},1.0515068762215967,null,0.13758466131195562,null,{"$f":"$JE169*Energia!U169*(1-$D169)*1000/2*$IP169","v":8121.3961017792362},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A169,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP169&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN169*Energia!G169*1000/2*JQ169","v":1729.8607309900217},{"$f":"$JO169*Potencia!G169*12*1000/2*$JQ169","v":0},null,{"$f":"$JN169*Energia!U169*1000/2*JQ169","v":1729.8607309900217},1.0265582586738511,2.8579700476141886E-2,null,2.0699999999999998,null,{"$f":"$JW169*Energia!U169*1000/2*IF(JZ169=0,1,JZ169)*JQ169","v":1775.802819753392},{"$f":"$JW169*Energia!U169*1000/2*IF(JZ169<>0,JZ169,IF(JY169=0,1,JY169))*JQ169","v":3675.9118368895211},1,0.72106688892531179,{"$f":"$JW169*Energia!U169*1000/2*IF(JZ169<>0,JZ169,IF(JY169<>0,JY169*KD169,1))*JQ169","v":2650.5783121896552},{"$f":"$JO169*Potencia!G169*12*1000/2*IF(JZ169=0,1,JZ169)*JQ169","v":0},0.69168432371142985,2.9506079265561806E-2,0,{"$f":"$KH169*Energia!$U169*1000/2*JQ169","v":1833.3634673110846},{"$f":"$KI169*Potencia!$G169*12*1000/2*JQ169","v":0},null,{"$f":"$KH169*Energia!U169*(1-$D169)*1000/2*JQ169","v":1741.6952939455305},{"$f":"$KI169*Potencia!G169*(1-$D169)*12*1000/2*$JQ169","v":0},1.0515068762215967,null,3.1025845238077717E-2,0,null,{"$f":"$KQ169*Energia!U169*(1-$D169)*1000/2*$JQ169","v":1831.40457786652},null,null,null,null,{"$f":"$KR169*Potencia!G169*(1-$D169)*12*1000/2*$JQ169","v":0},null,null,null,null,null,null,0.16861050655003335,null,0,"BTS_0_1"]
["BTS","BTS_3 Jub. 1","Jub. 1",{"$f":"IF(C170=0,0,IF(A170=0,0,INDEX(Params!$B$5:$G$15,MATCH(C170,Params!$A$5:$A$15,0),MATCH(A170,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G170&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E170*Energia!K170*1000*H170","v":0},{"$f":"$F170*Potencia!K170*12*1000*$I170","v":0},null,{"$f":"$E170*Energia!Y170*1000*H170","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O170*Energia!Y170*(1-$D170)*1000*H170","v":0},{"$f":"$F170*Potencia!K170*(1-$D170)*12*1000*$I170","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U170*Energia!U170*(1-$D170)*1000*$H170","v":0},{"$f":"$U170*Energia!V170*(1-$D170)*1000*$H170","v":0},{"$f":"$U170*Energia!W170*(1-$D170)*1000*$H170","v":0},{"$f":"$U170*Energia!X170*(1-$D170)*1000*$H170","v":0},{"$f":"SUMPRODUCT(X170:AA170,Params!$B$19:$E$19)","v":0},{"$f":"$V170*Potencia!G170*(1-$D170)*12*1000*$I170","v":0},{"$f":"$V170*Potencia!H170*(1-$D170)*12*1000*$I170","v":0},{"$f":"$V170*Potencia!I170*(1-$D170)*12*1000*$I170","v":0},{"$f":"$V170*Potencia!J170*(1-$D170)*12*1000*$I170","v":0},{"$f":"SUMPRODUCT(AC170:AF170,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK170*Energia!K170*1000*AM170","v":0},{"$f":"$AL170*Clientes!K170*12","v":0},null,{"$f":"$AK170*Energia!Y170*1000*AM170","v":0},1,0,null,{"$f":"$AS170*Energia!Y170*(1-$D170)*1000*AM170","v":0},{"$f":"$AL170*Clientes!K170*(1-$D170)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY170*Energia!U170*(1-$D170)*1000*$AM170","v":0},{"$f":"$AY170*Energia!V170*(1-$D170)*1000*$AM170","v":0},{"$f":"$AY170*Energia!W170*(1-$D170)*1000*$AM170","v":0},{"$f":"$AY170*Energia!X170*(1-$D170)*1000*$AM170","v":0},{"$f":"SUMPRODUCT(BB170:BE170,Params!$B$19:$E$19)","v":0},{"$f":"$AZ170*Clientes!G170*(1-$D170)*12","v":0},{"$f":"$AZ170*Clientes!H170*(1-$D170)*12","v":0},{"$f":"$AZ170*Clientes!I170*(1-$D170)*12","v":0},{"$f":"$AZ170*Clientes!J170*(1-$D170)*12","v":0},{"$f":"SUMPRODUCT(BG170:BJ170,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO170*Clientes!Q170","v":0},null,16.690000000000001,null,{"$f":"$BS170*Clientes!M170","v":0},{"$f":"$BS170*Clientes!N170","v":0},{"$f":"$BS170*Clientes!O170","v":0},{"$f":"$BS170*Clientes!P170","v":0},{"$f":"SUMPRODUCT(BU170:BX170,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB170*Energia!K170*1000*CC170","v":0},null,{"$f":"$CB170*Energia!Y170*1000*CC170","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH170*Energia!Y170*(1-$D170)*1000*CC170","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM170*Energia!U170*(1-$D170)*1000*$CC170","v":0},{"$f":"$CM170*Energia!V170*(1-$D170)*1000*$CC170","v":0},{"$f":"$CM170*Energia!W170*(1-$D170)*1000*$CC170","v":0},{"$f":"$CM170*Energia!X170*(1-$D170)*1000*$CC170","v":0},{"$f":"SUMPRODUCT(CO170:CR170,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV170*Energia!K170*1000*CW170","v":0},null,{"$f":"$CV170*Energia!Y170*1000*CW170","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB170*Energia!Y170*(1-$D170)*1000*CW170","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG170*Energia!U170*(1-$D170)*1000*$CW170","v":0},{"$f":"$DG170*Energia!V170*(1-$D170)*1000*$CW170","v":0},{"$f":"$DG170*Energia!W170*(1-$D170)*1000*$CW170","v":0},{"$f":"$DG170*Energia!X170*(1-$D170)*1000*$CW170","v":0},{"$f":"SUMPRODUCT(DI170:DL170,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP170*Energia!G170*1000/2*DQ170","v":0},null,{"$f":"$DP170*Energia!U170*1000/2*DQ170","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV170*Energia!U170*(1-$D170)*1000/2*DQ170","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA170*Energia!U170*(1-$D170)*1000/2*$DQ170","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK170&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ170*Energia!K170*1000*EL170","v":0},null,{"$f":"$EJ170*Energia!Y170*1000*EL170","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ170*Energia!Y170*1000*ES170*EL170","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV170*Energia!Y170*(1-$D170)*1000*EL170","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA170*Energia!U170*(1-$D170)*1000*$EL170","v":0},{"$f":"$FA170*Energia!V170*(1-$D170)*1000*$EL170","v":0},{"$f":"$FA170*Energia!W170*(1-$D170)*1000*$EL170","v":0},{"$f":"$FA170*Energia!X170*(1-$D170)*1000*$EL170","v":0},{"$f":"SUMPRODUCT(FC170:FF170,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL170&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ170*Energia!K170*1000*FM170","v":0},{"$f":"$FK170*Potencia!K170*12*1000*$FM170","v":0},null,{"$f":"$FJ170*Energia!Y170*1000*FM170","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS170*Energia!Y170*(1-$D170)*1000*FM170","v":0},{"$f":"$FK170*Potencia!K170*(1-$D170)*12*1000*$FM170","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY170*Energia!U170*(1-$D170)*1000*$FM170","v":0},{"$f":"$FY170*Energia!V170*(1-$D170)*1000*$FM170","v":0},{"$f":"$FY170*Energia!W170*(1-$D170)*1000*$FM170","v":0},{"$f":"$FY170*Energia!X170*(1-$D170)*1000*$FM170","v":0},{"$f":"SUMPRODUCT(GB170:GE170,Params!$B$19:$E$19)","v":0},{"$f":"$FZ170*Potencia!G170*(1-$D170)*12*1000*$FM170","v":0},{"$f":"$FZ170*Potencia!H170*(1-$D170)*12*1000*$FM170","v":0},{"$f":"$FZ170*Potencia!I170*(1-$D170)*12*1000*$FM170","v":0},{"$f":"$FZ170*Potencia!J170*(1-$D170)*12*1000*$FM170","v":0},{"$f":"SUMPRODUCT(GG170:GJ170,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP170*Energia!G170*1000/2*GQ170","v":0},null,{"$f":"$GP170*Energia!U170*1000/2*GQ170","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV170*Energia!U170*(1-$D170)*1000/2*GQ170","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA170*Energia!U170*(1-$D170)*1000/2*$GQ170","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL170&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ170*Energia!G170*1000/2*HM170","v":0},{"$f":"$HK170*Potencia!G170*12*1000/2*$HM170","v":0},null,{"$f":"$HJ170*Energia!U170*1000/2*HM170","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS170*Energia!U170*(1-$D170)*1000/2*HM170","v":0},{"$f":"$HK170*Potencia!G170*(1-$D170)*12*1000/2*$HM170","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY170*Energia!U170*(1-$D170)*1000/2*$HM170","v":0},null,null,null,null,{"$f":"$HZ170*Potencia!G170*(1-$D170)*12*1000/2*$HM170","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO170&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN170*Energia!G170*1000/2*IP170","v":0},null,{"$f":"$IN170*Energia!U170*1000/2*IP170","v":0},1.0265582586738513,8.7662126830987147E-2,null,2.0699999999999998,{"$f":"$IU170*Energia!U170*1000/2*IW170*$IP170","v":0},0.72106688892531168,0.13084523213613369,null,{"$f":"$IZ170*Energia!U170*(1-$D170)*1000/2*IP170","v":0},1.0515068762215967,null,0.13758466131195562,null,{"$f":"$JE170*Energia!U170*(1-$D170)*1000/2*$IP170","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A170,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP170&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN170*Energia!G170*1000/2*JQ170","v":0},{"$f":"$JO170*Potencia!G170*12*1000/2*$JQ170","v":0},null,{"$f":"$JN170*Energia!U170*1000/2*JQ170","v":0},1.0265582586738511,2.8579700476141886E-2,null,2.0699999999999998,null,{"$f":"$JW170*Energia!U170*1000/2*IF(JZ170=0,1,JZ170)*JQ170","v":0},{"$f":"$JW170*Energia!U170*1000/2*IF(JZ170<>0,JZ170,IF(JY170=0,1,JY170))*JQ170","v":0},1,0.72106688892531179,{"$f":"$JW170*Energia!U170*1000/2*IF(JZ170<>0,JZ170,IF(JY170<>0,JY170*KD170,1))*JQ170","v":0},{"$f":"$JO170*Potencia!G170*12*1000/2*IF(JZ170=0,1,JZ170)*JQ170","v":0},0.69168432371142985,2.9506079265561806E-2,0,{"$f":"$KH170*Energia!$U170*1000/2*JQ170","v":0},{"$f":"$KI170*Potencia!$G170*12*1000/2*JQ170","v":0},null,{"$f":"$KH170*Energia!U170*(1-$D170)*1000/2*JQ170","v":0},{"$f":"$KI170*Potencia!G170*(1-$D170)*12*1000/2*$JQ170","v":0},1.0515068762215967,null,3.1025845238077717E-2,0,null,{"$f":"$KQ170*Energia!U170*(1-$D170)*1000/2*$JQ170","v":0},null,null,null,null,{"$f":"$KR170*Potencia!G170*(1-$D170)*12*1000/2*$JQ170","v":0},null,null,null,null,null,null,0.16861050655003335,null,0,"BTS_0_1"]
["BTS","BTS_3 Jub. 2","Jub. 2",{"$f":"IF(C171=0,0,IF(A171=0,0,INDEX(Params!$B$5:$G$15,MATCH(C171,Params!$A$5:$A$15,0),MATCH(A171,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G171&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E171*Energia!K171*1000*H171","v":5304643.9928561533},{"$f":"$F171*Potencia!K171*12*1000*$I171","v":0},null,{"$f":"$E171*Energia!Y171*1000*H171","v":5304643.9928561533},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O171*Energia!Y171*(1-$D171)*1000*H171","v":5445525.5402231226},{"$f":"$F171*Potencia!K171*(1-$D171)*12*1000*$I171","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U171*Energia!U171*(1-$D171)*1000*$H171","v":1722189.4594130912},{"$f":"$U171*Energia!V171*(1-$D171)*1000*$H171","v":1750838.495921856},{"$f":"$U171*Energia!W171*(1-$D171)*1000*$H171","v":1772218.3105733625},{"$f":"$U171*Energia!X171*(1-$D171)*1000*$H171","v":1789903.3296762563},{"$f":"SUMPRODUCT(X171:AA171,Params!$B$19:$E$19)","v":5771867.3345323605},{"$f":"$V171*Potencia!G171*(1-$D171)*12*1000*$I171","v":0},{"$f":"$V171*Potencia!H171*(1-$D171)*12*1000*$I171","v":0},{"$f":"$V171*Potencia!I171*(1-$D171)*12*1000*$I171","v":0},{"$f":"$V171*Potencia!J171*(1-$D171)*12*1000*$I171","v":0},{"$f":"SUMPRODUCT(AC171:AF171,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK171*Energia!K171*1000*AM171","v":0},{"$f":"$AL171*Clientes!K171*12","v":1224837.3645171551},null,{"$f":"$AK171*Energia!Y171*1000*AM171","v":0},1,0,null,{"$f":"$AS171*Energia!Y171*(1-$D171)*1000*AM171","v":0},{"$f":"$AL171*Clientes!K171*(1-$D171)*12","v":1224837.3645171551},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY171*Energia!U171*(1-$D171)*1000*$AM171","v":0},{"$f":"$AY171*Energia!V171*(1-$D171)*1000*$AM171","v":0},{"$f":"$AY171*Energia!W171*(1-$D171)*1000*$AM171","v":0},{"$f":"$AY171*Energia!X171*(1-$D171)*1000*$AM171","v":0},{"$f":"SUMPRODUCT(BB171:BE171,Params!$B$19:$E$19)","v":0},{"$f":"$AZ171*Clientes!G171*(1-$D171)*12","v":379054.64975691849},{"$f":"$AZ171*Clientes!H171*(1-$D171)*12","v":390062.8848618255},{"$f":"$AZ171*Clientes!I171*(1-$D171)*12","v":401435.85064791911},{"$f":"$AZ171*Clientes!J171*(1-$D171)*12","v":413140.38978054619},{"$f":"SUMPRODUCT(BG171:BJ171,Params!$B$19:$E$19)","v":1296690.3700895084},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO171*Clientes!Q171","v":0},null,16.690000000000001,null,{"$f":"$BS171*Clientes!M171","v":0},{"$f":"$BS171*Clientes!N171","v":0},{"$f":"$BS171*Clientes!O171","v":0},{"$f":"$BS171*Clientes!P171","v":0},{"$f":"SUMPRODUCT(BU171:BX171,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB171*Energia!K171*1000*CC171","v":2637060.7449919088},null,{"$f":"$CB171*Energia!Y171*1000*CC171","v":2637060.7449919088},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH171*Energia!Y171*(1-$D171)*1000*CC171","v":2707096.2080230708},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM171*Energia!U171*(1-$D171)*1000*$CC171","v":856140.05859266571},{"$f":"$CM171*Energia!V171*(1-$D171)*1000*$CC171","v":870382.15469955746},{"$f":"$CM171*Energia!W171*(1-$D171)*1000*$CC171","v":881010.55314224621},{"$f":"$CM171*Energia!X171*(1-$D171)*1000*$CC171","v":889802.18359161844},{"$f":"SUMPRODUCT(CO171:CR171,Params!$B$19:$E$19)","v":2869328.2327135261},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV171*Energia!K171*1000*CW171","v":372155.76852365257},null,{"$f":"$CV171*Energia!Y171*1000*CW171","v":372155.76852365257},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB171*Energia!Y171*(1-$D171)*1000*CW171","v":382039.53840562096},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG171*Energia!U171*(1-$D171)*1000*$CW171","v":120822.95111120625},{"$f":"$DG171*Energia!V171*(1-$D171)*1000*$CW171","v":122832.87000750544},{"$f":"$DG171*Energia!W171*(1-$D171)*1000*$CW171","v":124332.8050386291},{"$f":"$DG171*Energia!X171*(1-$D171)*1000*$CW171","v":125573.52578906144},{"$f":"SUMPRODUCT(DI171:DL171,Params!$B$19:$E$19)","v":404934.56801101979},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP171*Energia!G171*1000/2*DQ171","v":35923.369468518365},null,{"$f":"$DP171*Energia!U171*1000/2*DQ171","v":35923.369468518365},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV171*Energia!U171*(1-$D171)*1000/2*DQ171","v":36877.431607299593},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA171*Energia!U171*(1-$D171)*1000/2*$DQ171","v":39087.43811198356},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK171&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ171*Energia!K171*1000*EL171","v":2376174.0251759635},null,{"$f":"$EJ171*Energia!Y171*1000*EL171","v":2376174.0251759635},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ171*Energia!Y171*1000*ES171*EL171","v":2439280.8187573641},1,1.5261416067209746E-2,null,{"$f":"$EV171*Energia!Y171*(1-$D171)*1000*EL171","v":2439280.8187573641},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA171*Energia!U171*(1-$D171)*1000*$EL171","v":771441.37578323449},{"$f":"$FA171*Energia!V171*(1-$D171)*1000*$EL171","v":784274.48889885971},{"$f":"$FA171*Energia!W171*(1-$D171)*1000*$EL171","v":793851.41061243787},{"$f":"$FA171*Energia!X171*(1-$D171)*1000*$EL171","v":801773.27739249507},{"$f":"SUMPRODUCT(FC171:FF171,Params!$B$19:$E$19)","v":2585463.0877298401},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL171&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ171*Energia!K171*1000*FM171","v":171038.36834469347},{"$f":"$FK171*Potencia!K171*12*1000*$FM171","v":0},null,{"$f":"$FJ171*Energia!Y171*1000*FM171","v":171038.36834469347},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS171*Energia!Y171*(1-$D171)*1000*FM171","v":175580.83151921994},{"$f":"$FK171*Potencia!K171*(1-$D171)*12*1000*$FM171","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY171*Energia!U171*(1-$D171)*1000*$FM171","v":55528.792415689721},{"$f":"$FY171*Energia!V171*(1-$D171)*1000*$FM171","v":56452.527253636566},{"$f":"$FY171*Energia!W171*(1-$D171)*1000*$FM171","v":57141.879568029435},{"$f":"$FY171*Energia!X171*(1-$D171)*1000*$FM171","v":57712.100079637246},{"$f":"SUMPRODUCT(GB171:GE171,Params!$B$19:$E$19)","v":186103.11503089409},{"$f":"$FZ171*Potencia!G171*(1-$D171)*12*1000*$FM171","v":0},{"$f":"$FZ171*Potencia!H171*(1-$D171)*12*1000*$FM171","v":0},{"$f":"$FZ171*Potencia!I171*(1-$D171)*12*1000*$FM171","v":0},{"$f":"$FZ171*Potencia!J171*(1-$D171)*12*1000*$FM171","v":0},{"$f":"SUMPRODUCT(GG171:GJ171,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP171*Energia!G171*1000/2*GQ171","v":110716.01863107117},null,{"$f":"$GP171*Energia!U171*1000/2*GQ171","v":110716.01863107117},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV171*Energia!U171*(1-$D171)*1000/2*GQ171","v":113656.44329321408},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA171*Energia!U171*(1-$D171)*1000/2*$GQ171","v":120467.69527117256},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL171&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ171*Energia!G171*1000/2*HM171","v":149562.70868366459},{"$f":"$HK171*Potencia!G171*12*1000/2*$HM171","v":0},null,{"$f":"$HJ171*Energia!U171*1000/2*HM171","v":149562.70868366459},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS171*Energia!U171*(1-$D171)*1000/2*HM171","v":153534.83378884717},{"$f":"$HK171*Potencia!G171*(1-$D171)*12*1000/2*$HM171","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY171*Energia!U171*(1-$D171)*1000/2*$HM171","v":162735.93502014229},null,null,null,null,{"$f":"$HZ171*Potencia!G171*(1-$D171)*12*1000/2*$HM171","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO171&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN171*Energia!G171*1000/2*IP171","v":2036244.6718030067},null,{"$f":"$IN171*Energia!U171*1000/2*IP171","v":2036244.6718030067},1.0265582586738513,8.7662126830987147E-2,null,2.0699999999999998,{"$f":"$IU171*Energia!U171*1000/2*IW171*$IP171","v":4326970.233956404},0.72106688892531168,0.13084523213613369,null,{"$f":"$IZ171*Energia!U171*(1-$D171)*1000/2*IP171","v":3120034.9650713722},1.0515068762215967,null,0.13758466131195562,null,{"$f":"$JE171*Energia!U171*(1-$D171)*1000/2*$IP171","v":3280738.2198243579},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A171,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP171&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN171*Energia!G171*1000/2*JQ171","v":663858.66873239831},{"$f":"$JO171*Potencia!G171*12*1000/2*$JQ171","v":0},null,{"$f":"$JN171*Energia!U171*1000/2*JQ171","v":663858.66873239831},1.0265582586738511,2.8579700476141886E-2,null,2.0699999999999998,null,{"$f":"$JW171*Energia!U171*1000/2*IF(JZ171=0,1,JZ171)*JQ171","v":681489.59897947172},{"$f":"$JW171*Energia!U171*1000/2*IF(JZ171<>0,JZ171,IF(JY171=0,1,JY171))*JQ171","v":1410683.4698875064},1,0.72106688892531179,{"$f":"$JW171*Energia!U171*1000/2*IF(JZ171<>0,JZ171,IF(JY171<>0,JY171*KD171,1))*JQ171","v":1017197.1408901479},{"$f":"$JO171*Potencia!G171*12*1000/2*IF(JZ171=0,1,JZ171)*JQ171","v":0},0.69168432371142985,2.9506079265561806E-2,0,{"$f":"$KH171*Energia!$U171*1000/2*JQ171","v":703579.316477802},{"$f":"$KI171*Potencia!$G171*12*1000/2*JQ171","v":0},null,{"$f":"$KH171*Energia!U171*(1-$D171)*1000/2*JQ171","v":703579.316477802},{"$f":"$KI171*Potencia!G171*(1-$D171)*12*1000/2*$JQ171","v":0},1.0515068762215967,null,3.1025845238077717E-2,0,null,{"$f":"$KQ171*Energia!U171*(1-$D171)*1000/2*$JQ171","v":739818.4892436997},null,null,null,null,{"$f":"$KR171*Potencia!G171*(1-$D171)*12*1000/2*$JQ171","v":0},null,null,null,null,null,null,0.16861050655003335,null,0,"BTS_0_1"]
["BTS","BTS_3 Político","Part Político",{"$f":"IF(C172=0,0,IF(A172=0,0,INDEX(Params!$B$5:$G$15,MATCH(C172,Params!$A$5:$A$15,0),MATCH(A172,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G172&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E172*Energia!K172*1000*H172","v":151.39236948166979},{"$f":"$F172*Potencia!K172*12*1000*$I172","v":0},null,{"$f":"$E172*Energia!Y172*1000*H172","v":151.39236948166979},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O172*Energia!Y172*(1-$D172)*1000*H172","v":77.706535605176867},{"$f":"$F172*Potencia!K172*(1-$D172)*12*1000*$I172","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U172*Energia!U172*(1-$D172)*1000*$H172","v":24.575291320965952},{"$f":"$U172*Energia!V172*(1-$D172)*1000*$H172","v":24.984107211935243},{"$f":"$U172*Energia!W172*(1-$D172)*1000*$H172","v":25.289192793882819},{"$f":"$U172*Energia!X172*(1-$D172)*1000*$H172","v":25.541554399102825},{"$f":"SUMPRODUCT(X172:AA172,Params!$B$19:$E$19)","v":82.363366258460189},{"$f":"$V172*Potencia!G172*(1-$D172)*12*1000*$I172","v":0},{"$f":"$V172*Potencia!H172*(1-$D172)*12*1000*$I172","v":0},{"$f":"$V172*Potencia!I172*(1-$D172)*12*1000*$I172","v":0},{"$f":"$V172*Potencia!J172*(1-$D172)*12*1000*$I172","v":0},{"$f":"SUMPRODUCT(AC172:AF172,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK172*Energia!K172*1000*AM172","v":0},{"$f":"$AL172*Clientes!K172*12","v":102.95180146320281},null,{"$f":"$AK172*Energia!Y172*1000*AM172","v":0},1,0,null,{"$f":"$AS172*Energia!Y172*(1-$D172)*1000*AM172","v":0},{"$f":"$AL172*Clientes!K172*(1-$D172)*12","v":51.475900731601406},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY172*Energia!U172*(1-$D172)*1000*$AM172","v":0},{"$f":"$AY172*Energia!V172*(1-$D172)*1000*$AM172","v":0},{"$f":"$AY172*Energia!W172*(1-$D172)*1000*$AM172","v":0},{"$f":"$AY172*Energia!X172*(1-$D172)*1000*$AM172","v":0},{"$f":"SUMPRODUCT(BB172:BE172,Params!$B$19:$E$19)","v":0},{"$f":"$AZ172*Clientes!G172*(1-$D172)*12","v":16.578667326667183},{"$f":"$AZ172*Clientes!H172*(1-$D172)*12","v":16.578667326667183},{"$f":"$AZ172*Clientes!I172*(1-$D172)*12","v":16.578667326667183},{"$f":"$AZ172*Clientes!J172*(1-$D172)*12","v":16.578667326667183},{"$f":"SUMPRODUCT(BG172:BJ172,Params!$B$19:$E$19)","v":54.495647098963197},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO172*Clientes!Q172","v":0},null,16.690000000000001,null,{"$f":"$BS172*Clientes!M172","v":0},{"$f":"$BS172*Clientes!N172","v":0},{"$f":"$BS172*Clientes!O172","v":0},{"$f":"$BS172*Clientes!P172","v":0},{"$f":"SUMPRODUCT(BU172:BX172,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB172*Energia!K172*1000*CC172","v":75.26063486806521},null,{"$f":"$CB172*Energia!Y172*1000*CC172","v":75.26063486806521},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH172*Energia!Y172*(1-$D172)*1000*CC172","v":38.629709166099126},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM172*Energia!U172*(1-$D172)*1000*$CC172","v":12.216943517140006},{"$f":"$CM172*Energia!V172*(1-$D172)*1000*$CC172","v":12.42017531543898},{"$f":"$CM172*Energia!W172*(1-$D172)*1000*$CC172","v":12.571840387232761},{"$f":"$CM172*Energia!X172*(1-$D172)*1000*$CC172","v":12.697295155463211},{"$f":"SUMPRODUCT(CO172:CR172,Params!$B$19:$E$19)","v":40.944726974718627},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV172*Energia!K172*1000*CW172","v":10.621173388627707},null,{"$f":"$CV172*Energia!Y172*1000*CW172","v":10.621173388627707},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB172*Energia!Y172*(1-$D172)*1000*CW172","v":5.4516260688560356},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG172*Energia!U172*(1-$D172)*1000*$CW172","v":1.7241187986533262},{"$f":"$DG172*Energia!V172*(1-$D172)*1000*$CW172","v":1.7527999301851034},{"$f":"$DG172*Energia!W172*(1-$D172)*1000*$CW172","v":1.7742036962753616},{"$f":"$DG172*Energia!X172*(1-$D172)*1000*$CW172","v":1.7919085276010818},{"$f":"SUMPRODUCT(DI172:DL172,Params!$B$19:$E$19)","v":5.7783334582663537},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP172*Energia!G172*1000/2*DQ172","v":1.0252382687563226},null,{"$f":"$DP172*Energia!U172*1000/2*DQ172","v":1.0252382687563226},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV172*Energia!U172*(1-$D172)*1000/2*DQ172","v":0.52623340595014212},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA172*Energia!U172*(1-$D172)*1000/2*$DQ172","v":0.55776974672669477},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK172&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ172*Energia!K172*1000*EL172","v":67.815034610549972},null,{"$f":"$EJ172*Energia!Y172*1000*EL172","v":67.815034610549972},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ172*Energia!Y172*1000*ES172*EL172","v":69.616076683033114},1,1.5261416067209746E-2,null,{"$f":"$EV172*Energia!Y172*(1-$D172)*1000*EL172","v":34.808038341516557},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA172*Energia!U172*(1-$D172)*1000*$EL172","v":11.008310638122607},{"$f":"$FA172*Energia!V172*(1-$D172)*1000*$EL172","v":11.191436537336319},{"$f":"$FA172*Energia!W172*(1-$D172)*1000*$EL172","v":11.328097251279763},{"$f":"$FA172*Energia!X172*(1-$D172)*1000*$EL172","v":11.441140669854706},{"$f":"SUMPRODUCT(FC172:FF172,Params!$B$19:$E$19)","v":36.894029418934196},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL172&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ172*Energia!K172*1000*FM172","v":4.8813650625477409},{"$f":"$FK172*Potencia!K172*12*1000*$FM172","v":0},null,{"$f":"$FJ172*Energia!Y172*1000*FM172","v":4.8813650625477409},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS172*Energia!Y172*(1-$D172)*1000*FM172","v":2.505502551637246},{"$f":"$FK172*Potencia!K172*(1-$D172)*12*1000*$FM172","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY172*Energia!U172*(1-$D172)*1000*$FM172","v":0.79238450964743268},{"$f":"$FY172*Energia!V172*(1-$D172)*1000*$FM172","v":0.80556601683979778},{"$f":"$FY172*Energia!W172*(1-$D172)*1000*$FM172","v":0.8154029333627687},{"$f":"$FY172*Energia!X172*(1-$D172)*1000*$FM172","v":0.82353986342778462},{"$f":"SUMPRODUCT(GB172:GE172,Params!$B$19:$E$19)","v":2.6556533850707025},{"$f":"$FZ172*Potencia!G172*(1-$D172)*12*1000*$FM172","v":0},{"$f":"$FZ172*Potencia!H172*(1-$D172)*12*1000*$FM172","v":0},{"$f":"$FZ172*Potencia!I172*(1-$D172)*12*1000*$FM172","v":0},{"$f":"$FZ172*Potencia!J172*(1-$D172)*12*1000*$FM172","v":0},{"$f":"SUMPRODUCT(GG172:GJ172,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP172*Energia!G172*1000/2*GQ172","v":3.1597898789640975},null,{"$f":"$GP172*Energia!U172*1000/2*GQ172","v":3.1597898789640975},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV172*Energia!U172*(1-$D172)*1000/2*GQ172","v":1.6218541979623211},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA172*Energia!U172*(1-$D172)*1000/2*$GQ172","v":1.7190493704817718},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL172&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ172*Energia!G172*1000/2*HM172","v":4.2684585212900075},{"$f":"$HK172*Potencia!G172*12*1000/2*$HM172","v":0},null,{"$f":"$HJ172*Energia!U172*1000/2*HM172","v":4.2684585212900075},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS172*Energia!U172*(1-$D172)*1000/2*HM172","v":2.1909106734185158},{"$f":"$HK172*Potencia!G172*(1-$D172)*12*1000/2*$HM172","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY172*Energia!U172*(1-$D172)*1000/2*$HM172","v":2.3222085059518975},null,null,null,null,{"$f":"$HZ172*Potencia!G172*(1-$D172)*12*1000/2*$HM172","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO172&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN172*Energia!G172*1000/2*IP172","v":58.113589926833335},null,{"$f":"$IN172*Energia!U172*1000/2*IP172","v":58.113589926833335},1.0265582586738513,8.7662126830987147E-2,null,2.0699999999999998,{"$f":"$IU172*Energia!U172*1000/2*IW172*$IP172","v":123.48996035879291},0.72106688892531168,0.13084523213613369,null,{"$f":"$IZ172*Energia!U172*(1-$D172)*1000/2*IP172","v":44.522260764712435},1.0515068762215967,null,0.13758466131195562,null,{"$f":"$JE172*Energia!U172*(1-$D172)*1000/2*$IP172","v":46.815463339026138},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A172,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP172&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN172*Energia!G172*1000/2*JQ172","v":18.946254827975984},{"$f":"$JO172*Potencia!G172*12*1000/2*$JQ172","v":0},null,{"$f":"$JN172*Energia!U172*1000/2*JQ172","v":18.946254827975984},1.0265582586738511,2.8579700476141886E-2,null,2.0699999999999998,null,{"$f":"$JW172*Energia!U172*1000/2*IF(JZ172=0,1,JZ172)*JQ172","v":19.449434364598073},{"$f":"$JW172*Energia!U172*1000/2*IF(JZ172<>0,JZ172,IF(JY172=0,1,JY172))*JQ172","v":40.260329134718006},1,0.72106688892531179,{"$f":"$JW172*Energia!U172*1000/2*IF(JZ172<>0,JZ172,IF(JY172<>0,JY172*KD172,1))*JQ172","v":29.030390276280205},{"$f":"$JO172*Potencia!G172*12*1000/2*IF(JZ172=0,1,JZ172)*JQ172","v":0},0.69168432371142985,2.9506079265561806E-2,0,{"$f":"$KH172*Energia!$U172*1000/2*JQ172","v":20.07986586532774},{"$f":"$KI172*Potencia!$G172*12*1000/2*JQ172","v":0},null,{"$f":"$KH172*Energia!U172*(1-$D172)*1000/2*JQ172","v":10.03993293266387},{"$f":"$KI172*Potencia!G172*(1-$D172)*12*1000/2*$JQ172","v":0},1.0515068762215967,null,3.1025845238077717E-2,0,null,{"$f":"$KQ172*Energia!U172*(1-$D172)*1000/2*$JQ172","v":10.557058515499719},null,null,null,null,{"$f":"$KR172*Potencia!G172*(1-$D172)*12*1000/2*$JQ172","v":0},null,null,null,null,null,null,0.16861050655003335,null,0,"BTS_0_1"]
["BTS","BTS_3 Discap.","Discapacitados",{"$f":"IF(C173=0,0,IF(A173=0,0,INDEX(Params!$B$5:$G$15,MATCH(C173,Params!$A$5:$A$15,0),MATCH(A173,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G173&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E173*Energia!K173*1000*H173","v":0},{"$f":"$F173*Potencia!K173*12*1000*$I173","v":0},null,{"$f":"$E173*Energia!Y173*1000*H173","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O173*Energia!Y173*(1-$D173)*1000*H173","v":0},{"$f":"$F173*Potencia!K173*(1-$D173)*12*1000*$I173","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U173*Energia!U173*(1-$D173)*1000*$H173","v":0},{"$f":"$U173*Energia!V173*(1-$D173)*1000*$H173","v":0},{"$f":"$U173*Energia!W173*(1-$D173)*1000*$H173","v":0},{"$f":"$U173*Energia!X173*(1-$D173)*1000*$H173","v":0},{"$f":"SUMPRODUCT(X173:AA173,Params!$B$19:$E$19)","v":0},{"$f":"$V173*Potencia!G173*(1-$D173)*12*1000*$I173","v":0},{"$f":"$V173*Potencia!H173*(1-$D173)*12*1000*$I173","v":0},{"$f":"$V173*Potencia!I173*(1-$D173)*12*1000*$I173","v":0},{"$f":"$V173*Potencia!J173*(1-$D173)*12*1000*$I173","v":0},{"$f":"SUMPRODUCT(AC173:AF173,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK173*Energia!K173*1000*AM173","v":0},{"$f":"$AL173*Clientes!K173*12","v":0},null,{"$f":"$AK173*Energia!Y173*1000*AM173","v":0},1,0,null,{"$f":"$AS173*Energia!Y173*(1-$D173)*1000*AM173","v":0},{"$f":"$AL173*Clientes!K173*(1-$D173)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY173*Energia!U173*(1-$D173)*1000*$AM173","v":0},{"$f":"$AY173*Energia!V173*(1-$D173)*1000*$AM173","v":0},{"$f":"$AY173*Energia!W173*(1-$D173)*1000*$AM173","v":0},{"$f":"$AY173*Energia!X173*(1-$D173)*1000*$AM173","v":0},{"$f":"SUMPRODUCT(BB173:BE173,Params!$B$19:$E$19)","v":0},{"$f":"$AZ173*Clientes!G173*(1-$D173)*12","v":0},{"$f":"$AZ173*Clientes!H173*(1-$D173)*12","v":0},{"$f":"$AZ173*Clientes!I173*(1-$D173)*12","v":0},{"$f":"$AZ173*Clientes!J173*(1-$D173)*12","v":0},{"$f":"SUMPRODUCT(BG173:BJ173,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO173*Clientes!Q173","v":0},null,16.690000000000001,null,{"$f":"$BS173*Clientes!M173","v":0},{"$f":"$BS173*Clientes!N173","v":0},{"$f":"$BS173*Clientes!O173","v":0},{"$f":"$BS173*Clientes!P173","v":0},{"$f":"SUMPRODUCT(BU173:BX173,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB173*Energia!K173*1000*CC173","v":0},null,{"$f":"$CB173*Energia!Y173*1000*CC173","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH173*Energia!Y173*(1-$D173)*1000*CC173","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM173*Energia!U173*(1-$D173)*1000*$CC173","v":0},{"$f":"$CM173*Energia!V173*(1-$D173)*1000*$CC173","v":0},{"$f":"$CM173*Energia!W173*(1-$D173)*1000*$CC173","v":0},{"$f":"$CM173*Energia!X173*(1-$D173)*1000*$CC173","v":0},{"$f":"SUMPRODUCT(CO173:CR173,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV173*Energia!K173*1000*CW173","v":0},null,{"$f":"$CV173*Energia!Y173*1000*CW173","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB173*Energia!Y173*(1-$D173)*1000*CW173","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG173*Energia!U173*(1-$D173)*1000*$CW173","v":0},{"$f":"$DG173*Energia!V173*(1-$D173)*1000*$CW173","v":0},{"$f":"$DG173*Energia!W173*(1-$D173)*1000*$CW173","v":0},{"$f":"$DG173*Energia!X173*(1-$D173)*1000*$CW173","v":0},{"$f":"SUMPRODUCT(DI173:DL173,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP173*Energia!G173*1000/2*DQ173","v":0},null,{"$f":"$DP173*Energia!U173*1000/2*DQ173","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV173*Energia!U173*(1-$D173)*1000/2*DQ173","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA173*Energia!U173*(1-$D173)*1000/2*$DQ173","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK173&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ173*Energia!K173*1000*EL173","v":0},null,{"$f":"$EJ173*Energia!Y173*1000*EL173","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ173*Energia!Y173*1000*ES173*EL173","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV173*Energia!Y173*(1-$D173)*1000*EL173","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA173*Energia!U173*(1-$D173)*1000*$EL173","v":0},{"$f":"$FA173*Energia!V173*(1-$D173)*1000*$EL173","v":0},{"$f":"$FA173*Energia!W173*(1-$D173)*1000*$EL173","v":0},{"$f":"$FA173*Energia!X173*(1-$D173)*1000*$EL173","v":0},{"$f":"SUMPRODUCT(FC173:FF173,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL173&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ173*Energia!K173*1000*FM173","v":0},{"$f":"$FK173*Potencia!K173*12*1000*$FM173","v":0},null,{"$f":"$FJ173*Energia!Y173*1000*FM173","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS173*Energia!Y173*(1-$D173)*1000*FM173","v":0},{"$f":"$FK173*Potencia!K173*(1-$D173)*12*1000*$FM173","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY173*Energia!U173*(1-$D173)*1000*$FM173","v":0},{"$f":"$FY173*Energia!V173*(1-$D173)*1000*$FM173","v":0},{"$f":"$FY173*Energia!W173*(1-$D173)*1000*$FM173","v":0},{"$f":"$FY173*Energia!X173*(1-$D173)*1000*$FM173","v":0},{"$f":"SUMPRODUCT(GB173:GE173,Params!$B$19:$E$19)","v":0},{"$f":"$FZ173*Potencia!G173*(1-$D173)*12*1000*$FM173","v":0},{"$f":"$FZ173*Potencia!H173*(1-$D173)*12*1000*$FM173","v":0},{"$f":"$FZ173*Potencia!I173*(1-$D173)*12*1000*$FM173","v":0},{"$f":"$FZ173*Potencia!J173*(1-$D173)*12*1000*$FM173","v":0},{"$f":"SUMPRODUCT(GG173:GJ173,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP173*Energia!G173*1000/2*GQ173","v":0},null,{"$f":"$GP173*Energia!U173*1000/2*GQ173","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV173*Energia!U173*(1-$D173)*1000/2*GQ173","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA173*Energia!U173*(1-$D173)*1000/2*$GQ173","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL173&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ173*Energia!G173*1000/2*HM173","v":0},{"$f":"$HK173*Potencia!G173*12*1000/2*$HM173","v":0},null,{"$f":"$HJ173*Energia!U173*1000/2*HM173","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS173*Energia!U173*(1-$D173)*1000/2*HM173","v":0},{"$f":"$HK173*Potencia!G173*(1-$D173)*12*1000/2*$HM173","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY173*Energia!U173*(1-$D173)*1000/2*$HM173","v":0},null,null,null,null,{"$f":"$HZ173*Potencia!G173*(1-$D173)*12*1000/2*$HM173","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO173&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN173*Energia!G173*1000/2*IP173","v":0},null,{"$f":"$IN173*Energia!U173*1000/2*IP173","v":0},1.0265582586738513,8.7662126830987147E-2,null,2.0699999999999998,{"$f":"$IU173*Energia!U173*1000/2*IW173*$IP173","v":0},0.72106688892531168,0.13084523213613369,null,{"$f":"$IZ173*Energia!U173*(1-$D173)*1000/2*IP173","v":0},1.0515068762215967,null,0.13758466131195562,null,{"$f":"$JE173*Energia!U173*(1-$D173)*1000/2*$IP173","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A173,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP173&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN173*Energia!G173*1000/2*JQ173","v":0},{"$f":"$JO173*Potencia!G173*12*1000/2*$JQ173","v":0},null,{"$f":"$JN173*Energia!U173*1000/2*JQ173","v":0},1.0265582586738511,2.8579700476141886E-2,null,2.0699999999999998,null,{"$f":"$JW173*Energia!U173*1000/2*IF(JZ173=0,1,JZ173)*JQ173","v":0},{"$f":"$JW173*Energia!U173*1000/2*IF(JZ173<>0,JZ173,IF(JY173=0,1,JY173))*JQ173","v":0},1,0.72106688892531179,{"$f":"$JW173*Energia!U173*1000/2*IF(JZ173<>0,JZ173,IF(JY173<>0,JY173*KD173,1))*JQ173","v":0},{"$f":"$JO173*Potencia!G173*12*1000/2*IF(JZ173=0,1,JZ173)*JQ173","v":0},0.69168432371142985,2.9506079265561806E-2,0,{"$f":"$KH173*Energia!$U173*1000/2*JQ173","v":0},{"$f":"$KI173*Potencia!$G173*12*1000/2*JQ173","v":0},null,{"$f":"$KH173*Energia!U173*(1-$D173)*1000/2*JQ173","v":0},{"$f":"$KI173*Potencia!G173*(1-$D173)*12*1000/2*$JQ173","v":0},1.0515068762215967,null,3.1025845238077717E-2,0,null,{"$f":"$KQ173*Energia!U173*(1-$D173)*1000/2*$JQ173","v":0},null,null,null,null,{"$f":"$KR173*Potencia!G173*(1-$D173)*12*1000/2*$JQ173","v":0},null,null,null,null,null,null,0.16861050655003335,null,0,"BTS_0_1"]
["BTS","BTS_3 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C174=0,0,IF(A174=0,0,INDEX(Params!$B$5:$G$15,MATCH(C174,Params!$A$5:$A$15,0),MATCH(A174,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G174&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E174*Energia!K174*1000*H174","v":0},{"$f":"$F174*Potencia!K174*12*1000*$I174","v":0},null,{"$f":"$E174*Energia!Y174*1000*H174","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O174*Energia!Y174*(1-$D174)*1000*H174","v":0},{"$f":"$F174*Potencia!K174*(1-$D174)*12*1000*$I174","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U174*Energia!U174*(1-$D174)*1000*$H174","v":0},{"$f":"$U174*Energia!V174*(1-$D174)*1000*$H174","v":0},{"$f":"$U174*Energia!W174*(1-$D174)*1000*$H174","v":0},{"$f":"$U174*Energia!X174*(1-$D174)*1000*$H174","v":0},{"$f":"SUMPRODUCT(X174:AA174,Params!$B$19:$E$19)","v":0},{"$f":"$V174*Potencia!G174*(1-$D174)*12*1000*$I174","v":0},{"$f":"$V174*Potencia!H174*(1-$D174)*12*1000*$I174","v":0},{"$f":"$V174*Potencia!I174*(1-$D174)*12*1000*$I174","v":0},{"$f":"$V174*Potencia!J174*(1-$D174)*12*1000*$I174","v":0},{"$f":"SUMPRODUCT(AC174:AF174,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK174*Energia!K174*1000*AM174","v":0},{"$f":"$AL174*Clientes!K174*12","v":536.7009581121506},null,{"$f":"$AK174*Energia!Y174*1000*AM174","v":0},1,0,null,{"$f":"$AS174*Energia!Y174*(1-$D174)*1000*AM174","v":0},{"$f":"$AL174*Clientes!K174*(1-$D174)*12","v":402.52571858411295},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY174*Energia!U174*(1-$D174)*1000*$AM174","v":0},{"$f":"$AY174*Energia!V174*(1-$D174)*1000*$AM174","v":0},{"$f":"$AY174*Energia!W174*(1-$D174)*1000*$AM174","v":0},{"$f":"$AY174*Energia!X174*(1-$D174)*1000*$AM174","v":0},{"$f":"SUMPRODUCT(BB174:BE174,Params!$B$19:$E$19)","v":0},{"$f":"$AZ174*Clientes!G174*(1-$D174)*12","v":124.34000495000387},{"$f":"$AZ174*Clientes!H174*(1-$D174)*12","v":124.34000495000387},{"$f":"$AZ174*Clientes!I174*(1-$D174)*12","v":124.34000495000387},{"$f":"$AZ174*Clientes!J174*(1-$D174)*12","v":149.20800594000463},{"$f":"SUMPRODUCT(BG174:BJ174,Params!$B$19:$E$19)","v":426.13920682207299},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO174*Clientes!Q174","v":0},null,16.690000000000001,null,{"$f":"$BS174*Clientes!M174","v":0},{"$f":"$BS174*Clientes!N174","v":0},{"$f":"$BS174*Clientes!O174","v":0},{"$f":"$BS174*Clientes!P174","v":0},{"$f":"SUMPRODUCT(BU174:BX174,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB174*Energia!K174*1000*CC174","v":0},null,{"$f":"$CB174*Energia!Y174*1000*CC174","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH174*Energia!Y174*(1-$D174)*1000*CC174","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM174*Energia!U174*(1-$D174)*1000*$CC174","v":0},{"$f":"$CM174*Energia!V174*(1-$D174)*1000*$CC174","v":0},{"$f":"$CM174*Energia!W174*(1-$D174)*1000*$CC174","v":0},{"$f":"$CM174*Energia!X174*(1-$D174)*1000*$CC174","v":0},{"$f":"SUMPRODUCT(CO174:CR174,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV174*Energia!K174*1000*CW174","v":0},null,{"$f":"$CV174*Energia!Y174*1000*CW174","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB174*Energia!Y174*(1-$D174)*1000*CW174","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG174*Energia!U174*(1-$D174)*1000*$CW174","v":0},{"$f":"$DG174*Energia!V174*(1-$D174)*1000*$CW174","v":0},{"$f":"$DG174*Energia!W174*(1-$D174)*1000*$CW174","v":0},{"$f":"$DG174*Energia!X174*(1-$D174)*1000*$CW174","v":0},{"$f":"SUMPRODUCT(DI174:DL174,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP174*Energia!G174*1000/2*DQ174","v":0},null,{"$f":"$DP174*Energia!U174*1000/2*DQ174","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV174*Energia!U174*(1-$D174)*1000/2*DQ174","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA174*Energia!U174*(1-$D174)*1000/2*$DQ174","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK174&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ174*Energia!K174*1000*EL174","v":0},null,{"$f":"$EJ174*Energia!Y174*1000*EL174","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ174*Energia!Y174*1000*ES174*EL174","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV174*Energia!Y174*(1-$D174)*1000*EL174","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA174*Energia!U174*(1-$D174)*1000*$EL174","v":0},{"$f":"$FA174*Energia!V174*(1-$D174)*1000*$EL174","v":0},{"$f":"$FA174*Energia!W174*(1-$D174)*1000*$EL174","v":0},{"$f":"$FA174*Energia!X174*(1-$D174)*1000*$EL174","v":0},{"$f":"SUMPRODUCT(FC174:FF174,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL174&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ174*Energia!K174*1000*FM174","v":0},{"$f":"$FK174*Potencia!K174*12*1000*$FM174","v":0},null,{"$f":"$FJ174*Energia!Y174*1000*FM174","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS174*Energia!Y174*(1-$D174)*1000*FM174","v":0},{"$f":"$FK174*Potencia!K174*(1-$D174)*12*1000*$FM174","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY174*Energia!U174*(1-$D174)*1000*$FM174","v":0},{"$f":"$FY174*Energia!V174*(1-$D174)*1000*$FM174","v":0},{"$f":"$FY174*Energia!W174*(1-$D174)*1000*$FM174","v":0},{"$f":"$FY174*Energia!X174*(1-$D174)*1000*$FM174","v":0},{"$f":"SUMPRODUCT(GB174:GE174,Params!$B$19:$E$19)","v":0},{"$f":"$FZ174*Potencia!G174*(1-$D174)*12*1000*$FM174","v":0},{"$f":"$FZ174*Potencia!H174*(1-$D174)*12*1000*$FM174","v":0},{"$f":"$FZ174*Potencia!I174*(1-$D174)*12*1000*$FM174","v":0},{"$f":"$FZ174*Potencia!J174*(1-$D174)*12*1000*$FM174","v":0},{"$f":"SUMPRODUCT(GG174:GJ174,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP174*Energia!G174*1000/2*GQ174","v":0},null,{"$f":"$GP174*Energia!U174*1000/2*GQ174","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV174*Energia!U174*(1-$D174)*1000/2*GQ174","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA174*Energia!U174*(1-$D174)*1000/2*$GQ174","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL174&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ174*Energia!G174*1000/2*HM174","v":0},{"$f":"$HK174*Potencia!G174*12*1000/2*$HM174","v":0},null,{"$f":"$HJ174*Energia!U174*1000/2*HM174","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS174*Energia!U174*(1-$D174)*1000/2*HM174","v":0},{"$f":"$HK174*Potencia!G174*(1-$D174)*12*1000/2*$HM174","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY174*Energia!U174*(1-$D174)*1000/2*$HM174","v":0},null,null,null,null,{"$f":"$HZ174*Potencia!G174*(1-$D174)*12*1000/2*$HM174","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO174&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN174*Energia!G174*1000/2*IP174","v":0},null,{"$f":"$IN174*Energia!U174*1000/2*IP174","v":0},1.0265582586738513,8.7662126830987147E-2,null,2.0699999999999998,{"$f":"$IU174*Energia!U174*1000/2*IW174*$IP174","v":0},0.72106688892531168,0.13084523213613369,null,{"$f":"$IZ174*Energia!U174*(1-$D174)*1000/2*IP174","v":0},1.0515068762215967,null,0.13758466131195562,null,{"$f":"$JE174*Energia!U174*(1-$D174)*1000/2*$IP174","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A174,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP174&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN174*Energia!G174*1000/2*JQ174","v":0},{"$f":"$JO174*Potencia!G174*12*1000/2*$JQ174","v":0},null,{"$f":"$JN174*Energia!U174*1000/2*JQ174","v":0},1.0265582586738511,2.8579700476141886E-2,null,2.0699999999999998,null,{"$f":"$JW174*Energia!U174*1000/2*IF(JZ174=0,1,JZ174)*JQ174","v":0},{"$f":"$JW174*Energia!U174*1000/2*IF(JZ174<>0,JZ174,IF(JY174=0,1,JY174))*JQ174","v":0},1,0.72106688892531179,{"$f":"$JW174*Energia!U174*1000/2*IF(JZ174<>0,JZ174,IF(JY174<>0,JY174*KD174,1))*JQ174","v":0},{"$f":"$JO174*Potencia!G174*12*1000/2*IF(JZ174=0,1,JZ174)*JQ174","v":0},0.69168432371142985,2.9506079265561806E-2,0,{"$f":"$KH174*Energia!$U174*1000/2*JQ174","v":0},{"$f":"$KI174*Potencia!$G174*12*1000/2*JQ174","v":0},null,{"$f":"$KH174*Energia!U174*(1-$D174)*1000/2*JQ174","v":0},{"$f":"$KI174*Potencia!G174*(1-$D174)*12*1000/2*$JQ174","v":0},1.0515068762215967,null,3.1025845238077717E-2,0,null,{"$f":"$KQ174*Energia!U174*(1-$D174)*1000/2*$JQ174","v":0},null,null,null,null,{"$f":"$KR174*Potencia!G174*(1-$D174)*12*1000/2*$JQ174","v":0},null,null,null,null,null,null,0.16861050655003335,null,0,"BTS_0_1"]
["BTS","BTS_3 Cruz Roja","Cruz Roja",{"$f":"IF(C175=0,0,IF(A175=0,0,INDEX(Params!$B$5:$G$15,MATCH(C175,Params!$A$5:$A$15,0),MATCH(A175,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G175&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E175*Energia!K175*1000*H175","v":3997.0288978330145},{"$f":"$F175*Potencia!K175*12*1000*$I175","v":0},null,{"$f":"$E175*Energia!Y175*1000*H175","v":3997.0288978330145},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O175*Energia!Y175*(1-$D175)*1000*H175","v":0},{"$f":"$F175*Potencia!K175*(1-$D175)*12*1000*$I175","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U175*Energia!U175*(1-$D175)*1000*$H175","v":0},{"$f":"$U175*Energia!V175*(1-$D175)*1000*$H175","v":0},{"$f":"$U175*Energia!W175*(1-$D175)*1000*$H175","v":0},{"$f":"$U175*Energia!X175*(1-$D175)*1000*$H175","v":0},{"$f":"SUMPRODUCT(X175:AA175,Params!$B$19:$E$19)","v":0},{"$f":"$V175*Potencia!G175*(1-$D175)*12*1000*$I175","v":0},{"$f":"$V175*Potencia!H175*(1-$D175)*12*1000*$I175","v":0},{"$f":"$V175*Potencia!I175*(1-$D175)*12*1000*$I175","v":0},{"$f":"$V175*Potencia!J175*(1-$D175)*12*1000*$I175","v":0},{"$f":"SUMPRODUCT(AC175:AF175,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK175*Energia!K175*1000*AM175","v":0},{"$f":"$AL175*Clientes!K175*12","v":0},null,{"$f":"$AK175*Energia!Y175*1000*AM175","v":0},1,0,null,{"$f":"$AS175*Energia!Y175*(1-$D175)*1000*AM175","v":0},{"$f":"$AL175*Clientes!K175*(1-$D175)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY175*Energia!U175*(1-$D175)*1000*$AM175","v":0},{"$f":"$AY175*Energia!V175*(1-$D175)*1000*$AM175","v":0},{"$f":"$AY175*Energia!W175*(1-$D175)*1000*$AM175","v":0},{"$f":"$AY175*Energia!X175*(1-$D175)*1000*$AM175","v":0},{"$f":"SUMPRODUCT(BB175:BE175,Params!$B$19:$E$19)","v":0},{"$f":"$AZ175*Clientes!G175*(1-$D175)*12","v":0},{"$f":"$AZ175*Clientes!H175*(1-$D175)*12","v":0},{"$f":"$AZ175*Clientes!I175*(1-$D175)*12","v":0},{"$f":"$AZ175*Clientes!J175*(1-$D175)*12","v":0},{"$f":"SUMPRODUCT(BG175:BJ175,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO175*Clientes!Q175","v":0},null,16.690000000000001,null,{"$f":"$BS175*Clientes!M175","v":0},{"$f":"$BS175*Clientes!N175","v":0},{"$f":"$BS175*Clientes!O175","v":0},{"$f":"$BS175*Clientes!P175","v":0},{"$f":"SUMPRODUCT(BU175:BX175,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB175*Energia!K175*1000*CC175","v":1987.0151545077576},null,{"$f":"$CB175*Energia!Y175*1000*CC175","v":1987.0151545077576},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH175*Energia!Y175*(1-$D175)*1000*CC175","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM175*Energia!U175*(1-$D175)*1000*$CC175","v":0},{"$f":"$CM175*Energia!V175*(1-$D175)*1000*$CC175","v":0},{"$f":"$CM175*Energia!W175*(1-$D175)*1000*$CC175","v":0},{"$f":"$CM175*Energia!X175*(1-$D175)*1000*$CC175","v":0},{"$f":"SUMPRODUCT(CO175:CR175,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV175*Energia!K175*1000*CW175","v":280.4179438408226},null,{"$f":"$CV175*Energia!Y175*1000*CW175","v":280.4179438408226},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB175*Energia!Y175*(1-$D175)*1000*CW175","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG175*Energia!U175*(1-$D175)*1000*$CW175","v":0},{"$f":"$DG175*Energia!V175*(1-$D175)*1000*$CW175","v":0},{"$f":"$DG175*Energia!W175*(1-$D175)*1000*$CW175","v":0},{"$f":"$DG175*Energia!X175*(1-$D175)*1000*$CW175","v":0},{"$f":"SUMPRODUCT(DI175:DL175,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP175*Energia!G175*1000/2*DQ175","v":27.068121077789701},null,{"$f":"$DP175*Energia!U175*1000/2*DQ175","v":27.068121077789701},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV175*Energia!U175*(1-$D175)*1000/2*DQ175","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA175*Energia!U175*(1-$D175)*1000/2*$DQ175","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK175&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ175*Energia!K175*1000*EL175","v":1790.4380119946097},null,{"$f":"$EJ175*Energia!Y175*1000*EL175","v":1790.4380119946097},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ175*Energia!Y175*1000*ES175*EL175","v":1837.9887388547227},1,1.5261416067209746E-2,null,{"$f":"$EV175*Energia!Y175*(1-$D175)*1000*EL175","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA175*Energia!U175*(1-$D175)*1000*$EL175","v":0},{"$f":"$FA175*Energia!V175*(1-$D175)*1000*$EL175","v":0},{"$f":"$FA175*Energia!W175*(1-$D175)*1000*$EL175","v":0},{"$f":"$FA175*Energia!X175*(1-$D175)*1000*$EL175","v":0},{"$f":"SUMPRODUCT(FC175:FF175,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL175&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ175*Energia!K175*1000*FM175","v":128.87675437458634},{"$f":"$FK175*Potencia!K175*12*1000*$FM175","v":0},null,{"$f":"$FJ175*Energia!Y175*1000*FM175","v":128.87675437458634},1.0265581531120085,1.0985254762944997E-3,null,{"$f":"$FS175*Energia!Y175*(1-$D175)*1000*FM175","v":0},{"$f":"$FK175*Potencia!K175*(1-$D175)*12*1000*$FM175","v":0},1.0599284296618812,null,1.1643583830323991E-3,0,null,{"$f":"$FY175*Energia!U175*(1-$D175)*1000*$FM175","v":0},{"$f":"$FY175*Energia!V175*(1-$D175)*1000*$FM175","v":0},{"$f":"$FY175*Energia!W175*(1-$D175)*1000*$FM175","v":0},{"$f":"$FY175*Energia!X175*(1-$D175)*1000*$FM175","v":0},{"$f":"SUMPRODUCT(GB175:GE175,Params!$B$19:$E$19)","v":0},{"$f":"$FZ175*Potencia!G175*(1-$D175)*12*1000*$FM175","v":0},{"$f":"$FZ175*Potencia!H175*(1-$D175)*12*1000*$FM175","v":0},{"$f":"$FZ175*Potencia!I175*(1-$D175)*12*1000*$FM175","v":0},{"$f":"$FZ175*Potencia!J175*(1-$D175)*12*1000*$FM175","v":0},{"$f":"SUMPRODUCT(GG175:GJ175,Params!$B$19:$E$19)","v":0},null,1.7340367149566625E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP175*Energia!G175*1000/2*GQ175","v":83.424095286578904},null,{"$f":"$GP175*Energia!U175*1000/2*GQ175","v":83.424095286578904},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV175*Energia!U175*(1-$D175)*1000/2*GQ175","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA175*Energia!U175*(1-$D175)*1000/2*$GQ175","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL175&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ175*Energia!G175*1000/2*HM175","v":112.69492720941567},{"$f":"$HK175*Potencia!G175*12*1000/2*$HM175","v":0},null,{"$f":"$HJ175*Energia!U175*1000/2*HM175","v":112.69492720941567},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS175*Energia!U175*(1-$D175)*1000/2*HM175","v":0},{"$f":"$HK175*Potencia!G175*(1-$D175)*12*1000/2*$HM175","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY175*Energia!U175*(1-$D175)*1000/2*$HM175","v":0},null,null,null,null,{"$f":"$HZ175*Potencia!G175*(1-$D175)*12*1000/2*$HM175","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO175&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN175*Energia!G175*1000/2*IP175","v":1534.3025483361268},null,{"$f":"$IN175*Energia!U175*1000/2*IP175","v":1534.3025483361268},1.0265582586738513,8.7662126830987147E-2,null,2.0699999999999998,{"$f":"$IU175*Energia!U175*1000/2*IW175*$IP175","v":3260.3554712584883},0.72106688892531168,0.13084523213613369,null,{"$f":"$IZ175*Energia!U175*(1-$D175)*1000/2*IP175","v":0},1.0515068762215967,null,0.13758466131195562,null,{"$f":"$JE175*Energia!U175*(1-$D175)*1000/2*$IP175","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A175,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP175&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN175*Energia!G175*1000/2*JQ175","v":500.21496005647316},{"$f":"$JO175*Potencia!G175*12*1000/2*$JQ175","v":0},null,{"$f":"$JN175*Energia!U175*1000/2*JQ175","v":500.21496005647316},1.0265582586738511,2.8579700476141886E-2,null,2.0699999999999998,null,{"$f":"$JW175*Energia!U175*1000/2*IF(JZ175=0,1,JZ175)*JQ175","v":513.49979835818306},{"$f":"$JW175*Energia!U175*1000/2*IF(JZ175<>0,JZ175,IF(JY175=0,1,JY175))*JQ175","v":1062.9445826014389},1,0.72106688892531179,{"$f":"$JW175*Energia!U175*1000/2*IF(JZ175<>0,JZ175,IF(JY175<>0,JY175*KD175,1))*JQ175","v":766.45414327643357},{"$f":"$JO175*Potencia!G175*12*1000/2*IF(JZ175=0,1,JZ175)*JQ175","v":0},0.69168432371142985,2.9506079265561806E-2,0,{"$f":"$KH175*Energia!$U175*1000/2*JQ175","v":530.14431574798334},{"$f":"$KI175*Potencia!$G175*12*1000/2*JQ175","v":0},null,{"$f":"$KH175*Energia!U175*(1-$D175)*1000/2*JQ175","v":0},{"$f":"$KI175*Potencia!G175*(1-$D175)*12*1000/2*$JQ175","v":0},1.0515068762215967,null,3.1025845238077717E-2,0,null,{"$f":"$KQ175*Energia!U175*(1-$D175)*1000/2*$JQ175","v":0},null,null,null,null,{"$f":"$KR175*Potencia!G175*(1-$D175)*12*1000/2*$JQ175","v":0},null,null,null,null,null,null,0.16861050655003335,null,0,"BTS_0_1"]
["BTS","BTS_3 XX","XX",{"$f":"IF(C176=0,0,IF(A176=0,0,INDEX(Params!$B$5:$G$15,MATCH(C176,Params!$A$5:$A$15,0),MATCH(A176,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G176&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E176*Energia!K176*1000*H176","v":0},{"$f":"$F176*Potencia!K176*12*1000*$I176","v":0},null,{"$f":"$E176*Energia!Y176*1000*H176","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O176*Energia!Y176*(1-$D176)*1000*H176","v":0},{"$f":"$F176*Potencia!K176*(1-$D176)*12*1000*$I176","v":0},{"$f":"IF(Q$144+R$144+Q$200+R$200+Q$229+R$229=0,1,(J$144+K$144+J$200+K$200+J$229+K$229)/(Q$144+R$144+Q$200+R$200+Q$229+R$229))","v":1.0599284296618814},null,3.6111819598495069E-2,0,null,{"$f":"$U176*Energia!U176*(1-$D176)*1000*$H176","v":0},{"$f":"$U176*Energia!V176*(1-$D176)*1000*$H176","v":0},{"$f":"$U176*Energia!W176*(1-$D176)*1000*$H176","v":0},{"$f":"$U176*Energia!X176*(1-$D176)*1000*$H176","v":0},{"$f":"SUMPRODUCT(X176:AA176,Params!$B$19:$E$19)","v":0},{"$f":"$V176*Potencia!G176*(1-$D176)*12*1000*$I176","v":0},{"$f":"$V176*Potencia!H176*(1-$D176)*12*1000*$I176","v":0},{"$f":"$V176*Potencia!I176*(1-$D176)*12*1000*$I176","v":0},{"$f":"$V176*Potencia!J176*(1-$D176)*12*1000*$I176","v":0},{"$f":"SUMPRODUCT(AC176:AF176,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK176*Energia!K176*1000*AM176","v":0},{"$f":"$AL176*Clientes!K176*12","v":0},null,{"$f":"$AK176*Energia!Y176*1000*AM176","v":0},{"$f":"IF(AQ176=0,1,AN$144/AQ$144)","v":1},0,null,{"$f":"$AS176*Energia!Y176*(1-$D176)*1000*AM176","v":0},{"$f":"$AL176*Clientes!K176*(1-$D176)*12","v":0},{"$f":"IF(AU$144+AV$144+AU$200+AV$200+AU$229+AV$229=0,1,(AN$144+AO$144+AN$200+AO$200+AN$229+AO$229)/(AU$144+AV$144+AU$200+AV$200+AU$229+AV$229))","v":1.0586633031077384},null,0,2.7631112211111972,null,{"$f":"$AY176*Energia!U176*(1-$D176)*1000*$AM176","v":0},{"$f":"$AY176*Energia!V176*(1-$D176)*1000*$AM176","v":0},{"$f":"$AY176*Energia!W176*(1-$D176)*1000*$AM176","v":0},{"$f":"$AY176*Energia!X176*(1-$D176)*1000*$AM176","v":0},{"$f":"SUMPRODUCT(BB176:BE176,Params!$B$19:$E$19)","v":0},{"$f":"$AZ176*Clientes!G176*(1-$D176)*12","v":0},{"$f":"$AZ176*Clientes!H176*(1-$D176)*12","v":0},{"$f":"$AZ176*Clientes!I176*(1-$D176)*12","v":0},{"$f":"$AZ176*Clientes!J176*(1-$D176)*12","v":0},{"$f":"SUMPRODUCT(BG176:BJ176,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO176*Clientes!Q176","v":0},null,16.690000000000001,null,{"$f":"$BS176*Clientes!M176","v":0},{"$f":"$BS176*Clientes!N176","v":0},{"$f":"$BS176*Clientes!O176","v":0},{"$f":"$BS176*Clientes!P176","v":0},{"$f":"SUMPRODUCT(BU176:BX176,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB176*Energia!K176*1000*CC176","v":0},null,{"$f":"$CB176*Energia!Y176*1000*CC176","v":0},{"$f":"IF(CF$144=0,1,CD$144/CF$144)","v":1.0265581531120085},1.6937009157335318E-2,null,{"$f":"$CH176*Energia!Y176*(1-$D176)*1000*CC176","v":0},{"$f":"IF(CJ$144+CJ$200+CJ$229=0,1,(CD$144+CD$200+CD$229)/(CJ$144+CJ$200+CJ$229))","v":1.0599284296618814},null,1.7952017519303327E-2,null,{"$f":"$CM176*Energia!U176*(1-$D176)*1000*$CC176","v":0},{"$f":"$CM176*Energia!V176*(1-$D176)*1000*$CC176","v":0},{"$f":"$CM176*Energia!W176*(1-$D176)*1000*$CC176","v":0},{"$f":"$CM176*Energia!X176*(1-$D176)*1000*$CC176","v":0},{"$f":"SUMPRODUCT(CO176:CR176,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV176*Energia!K176*1000*CW176","v":0},null,{"$f":"$CV176*Energia!Y176*1000*CW176","v":0},{"$f":"IF(CZ$144=0,1,CX$144/CZ$144)","v":1.0265581531120085},2.3902390839539069E-3,null,{"$f":"$DB176*Energia!Y176*(1-$D176)*1000*CW176","v":0},{"$f":"IF(DD$144+DD$200+DD$229=0,1,(CX$144+CX$200+CX$229)/(DD$144+DD$200+DD$229))","v":1.0599284296618814},null,2.5334823587717186E-3,null,{"$f":"$DG176*Energia!U176*(1-$D176)*1000*$CW176","v":0},{"$f":"$DG176*Energia!V176*(1-$D176)*1000*$CW176","v":0},{"$f":"$DG176*Energia!W176*(1-$D176)*1000*$CW176","v":0},{"$f":"$DG176*Energia!X176*(1-$D176)*1000*$CW176","v":0},{"$f":"SUMPRODUCT(DI176:DL176,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP176*Energia!G176*1000/2*DQ176","v":0},null,{"$f":"$DP176*Energia!U176*1000/2*DQ176","v":0},{"$f":"IF(DT$144=0,1,DR$144/DT$144)","v":1.0265582586738509},1.546532700197201E-3,null,{"$f":"$DV176*Energia!U176*(1-$D176)*1000/2*DQ176","v":0},{"$f":"IF(DX$144+DX$200+DX$229=0,1,(DR$144+DR$200+DR$229)/(DX$144+DX$200+DX$229))","v":1.0599284279940611},null,1.6392139737614298E-3,null,{"$f":"$EA176*Energia!U176*(1-$D176)*1000/2*$DQ176","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK176&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ176*Energia!K176*1000*EL176","v":0},null,{"$f":"$EJ176*Energia!Y176*1000*EL176","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ176*Energia!Y176*1000*ES176*EL176","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV176*Energia!Y176*(1-$D176)*1000*EL176","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA176*Energia!U176*(1-$D176)*1000*$EL176","v":0},{"$f":"$FA176*Energia!V176*(1-$D176)*1000*$EL176","v":0},{"$f":"$FA176*Energia!W176*(1-$D176)*1000*$EL176","v":0},{"$f":"$FA176*Energia!X176*(1-$D176)*1000*$EL176","v":0},{"$f":"SUMPRODUCT(FC176:FF176,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL176&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ176*Energia!K176*1000*FM176","v":0},{"$f":"$FK176*Potencia!K176*12*1000*$FM176","v":0},null,{"$f":"$FJ176*Energia!Y176*1000*FM176","v":0},{"$f":"IF(FQ176=0,1,FN$144/FQ$144)","v":1},1.0701054518580584E-3,null,{"$f":"$FS176*Energia!Y176*(1-$D176)*1000*FM176","v":0},{"$f":"$FK176*Potencia!K176*(1-$D176)*12*1000*$FM176","v":0},{"$f":"IF(FU$144+FV$144+FU$200+FV$200+FU$229+FV$229=0,1,(FN$144+FO$144+FN$200+FO$200+FN$229+FO$229)/(FU$144+FV$144+FU$200+FV$200+FU$229+FV$229))","v":1.0599284296618812},null,1.1342351911605296E-3,0,null,{"$f":"$FY176*Energia!U176*(1-$D176)*1000*$FM176","v":0},{"$f":"$FY176*Energia!V176*(1-$D176)*1000*$FM176","v":0},{"$f":"$FY176*Energia!W176*(1-$D176)*1000*$FM176","v":0},{"$f":"$FY176*Energia!X176*(1-$D176)*1000*$FM176","v":0},{"$f":"SUMPRODUCT(GB176:GE176,Params!$B$19:$E$19)","v":0},{"$f":"$FZ176*Potencia!G176*(1-$D176)*12*1000*$FM176","v":0},{"$f":"$FZ176*Potencia!H176*(1-$D176)*12*1000*$FM176","v":0},{"$f":"$FZ176*Potencia!I176*(1-$D176)*12*1000*$FM176","v":0},{"$f":"$FZ176*Potencia!J176*(1-$D176)*12*1000*$FM176","v":0},{"$f":"SUMPRODUCT(GG176:GJ176,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP176*Energia!G176*1000/2*GQ176","v":0},null,{"$f":"$GP176*Energia!U176*1000/2*GQ176","v":0},{"$f":"IF(GT$144=0,1,GR$144/GT$144)","v":1.0265582586738511},4.7664221308262554E-3,null,{"$f":"$GV176*Energia!U176*(1-$D176)*1000/2*GQ176","v":0},{"$f":"IF(GX$144+GX$200+GX$229=0,1,(GR$144+GR$200+GR$229)/(GX$144+GX$200+GX$229))","v":1.0599284279940611},null,5.052066316282776E-3,null,{"$f":"$HA176*Energia!U176*(1-$D176)*1000/2*$GQ176","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL176&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ176*Energia!G176*1000/2*HM176","v":0},{"$f":"$HK176*Potencia!G176*12*1000/2*$HM176","v":0},null,{"$f":"$HJ176*Energia!U176*1000/2*HM176","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS176*Energia!U176*(1-$D176)*1000/2*HM176","v":0},{"$f":"$HK176*Potencia!G176*(1-$D176)*12*1000/2*$HM176","v":0},{"$f":"IF(HU$144+HV$144+HU$200+HV$200+HU$229+HV$229=0,1,(HN$144+HO$144+HN$200+HO$200+HN$229+HO$229)/(HU$144+HV$144+HU$200+HV$200+HU$229+HV$229))","v":1.0599284279940613},null,6.8246739004459173E-3,0,null,{"$f":"$HY176*Energia!U176*(1-$D176)*1000/2*$HM176","v":0},null,null,null,null,{"$f":"$HZ176*Potencia!G176*(1-$D176)*12*1000/2*$HM176","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO176&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN176*Energia!G176*1000/2*IP176","v":0},null,{"$f":"$IN176*Energia!U176*1000/2*IP176","v":0},{"$f":"IF(IS$144=0,1,IQ$144/IS$144)","v":1.0265582586738513},8.7662126830987147E-2,null,2.0699999999999998,{"$f":"$IU176*Energia!U176*1000/2*IW176*$IP176","v":0},0.72106688892531168,0.13084523213613369,null,{"$f":"$IZ176*Energia!U176*(1-$D176)*1000/2*IP176","v":0},{"$f":"IF(JB$144+JB$200+JB$229=0,1,(IQ$144+IQ$200+IQ$229)/(JB$144+JB$200+JB$229))","v":1.0515068762215967},null,0.13758466131195562,null,{"$f":"$JE176*Energia!U176*(1-$D176)*1000/2*$IP176","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A176,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP176&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN176*Energia!G176*1000/2*JQ176","v":0},{"$f":"$JO176*Potencia!G176*12*1000/2*$JQ176","v":0},null,{"$f":"$JN176*Energia!U176*1000/2*JQ176","v":0},1.0265582586738511,2.8579700476141886E-2,null,2.0699999999999998,null,{"$f":"$JW176*Energia!U176*1000/2*IF(JZ176=0,1,JZ176)*JQ176","v":0},{"$f":"$JW176*Energia!U176*1000/2*IF(JZ176<>0,JZ176,IF(JY176=0,1,JY176))*JQ176","v":0},1,0.72106688892531179,{"$f":"$JW176*Energia!U176*1000/2*IF(JZ176<>0,JZ176,IF(JY176<>0,JY176*KD176,1))*JQ176","v":0},{"$f":"$JO176*Potencia!G176*12*1000/2*IF(JZ176=0,1,JZ176)*JQ176","v":0},0.69168432371142985,2.9506079265561806E-2,0,{"$f":"$KH176*Energia!$U176*1000/2*JQ176","v":0},{"$f":"$KI176*Potencia!$G176*12*1000/2*JQ176","v":0},null,{"$f":"$KH176*Energia!U176*(1-$D176)*1000/2*JQ176","v":0},{"$f":"$KI176*Potencia!G176*(1-$D176)*12*1000/2*$JQ176","v":0},{"$f":"IF(KM$144+KN$144+KM$200+KN$200+KM$229+KN$229=0,1,(KJ$144+KK$144+KJ$200+KK$200+KJ$229+KK$229)/(KM$144+KN$144+KM$200+KN$200+KM$229+KN$229))","v":1.0515068762215967},null,3.1025845238077717E-2,0,null,{"$f":"$KQ176*Energia!U176*(1-$D176)*1000/2*$JQ176","v":0},null,null,null,null,{"$f":"$KR176*Potencia!G176*(1-$D176)*12*1000/2*$JQ176","v":0},null,null,null,null,null,null,0.16861050655003335,null,0,"BTS_0_1"]
["BTS","BTS_3 YY","YY",{"$f":"IF(C177=0,0,IF(A177=0,0,INDEX(Params!$B$5:$G$15,MATCH(C177,Params!$A$5:$A$15,0),MATCH(A177,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G177&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E177*Energia!K177*1000*H177","v":0},{"$f":"$F177*Potencia!K177*12*1000*$I177","v":0},null,{"$f":"$E177*Energia!Y177*1000*H177","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O177*Energia!Y177*(1-$D177)*1000*H177","v":0},{"$f":"$F177*Potencia!K177*(1-$D177)*12*1000*$I177","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U177*Energia!U177*(1-$D177)*1000*$H177","v":0},{"$f":"$U177*Energia!V177*(1-$D177)*1000*$H177","v":0},{"$f":"$U177*Energia!W177*(1-$D177)*1000*$H177","v":0},{"$f":"$U177*Energia!X177*(1-$D177)*1000*$H177","v":0},{"$f":"SUMPRODUCT(X177:AA177,Params!$B$19:$E$19)","v":0},{"$f":"$V177*Potencia!G177*(1-$D177)*12*1000*$I177","v":0},{"$f":"$V177*Potencia!H177*(1-$D177)*12*1000*$I177","v":0},{"$f":"$V177*Potencia!I177*(1-$D177)*12*1000*$I177","v":0},{"$f":"$V177*Potencia!J177*(1-$D177)*12*1000*$I177","v":0},{"$f":"SUMPRODUCT(AC177:AF177,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK177*Energia!K177*1000*AM177","v":0},{"$f":"$AL177*Clientes!K177*12","v":0},null,{"$f":"$AK177*Energia!Y177*1000*AM177","v":0},1,0,null,{"$f":"$AS177*Energia!Y177*(1-$D177)*1000*AM177","v":0},{"$f":"$AL177*Clientes!K177*(1-$D177)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY177*Energia!U177*(1-$D177)*1000*$AM177","v":0},{"$f":"$AY177*Energia!V177*(1-$D177)*1000*$AM177","v":0},{"$f":"$AY177*Energia!W177*(1-$D177)*1000*$AM177","v":0},{"$f":"$AY177*Energia!X177*(1-$D177)*1000*$AM177","v":0},{"$f":"SUMPRODUCT(BB177:BE177,Params!$B$19:$E$19)","v":0},{"$f":"$AZ177*Clientes!G177*(1-$D177)*12","v":0},{"$f":"$AZ177*Clientes!H177*(1-$D177)*12","v":0},{"$f":"$AZ177*Clientes!I177*(1-$D177)*12","v":0},{"$f":"$AZ177*Clientes!J177*(1-$D177)*12","v":0},{"$f":"SUMPRODUCT(BG177:BJ177,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO177*Clientes!Q177","v":0},null,16.690000000000001,null,{"$f":"$BS177*Clientes!M177","v":0},{"$f":"$BS177*Clientes!N177","v":0},{"$f":"$BS177*Clientes!O177","v":0},{"$f":"$BS177*Clientes!P177","v":0},{"$f":"SUMPRODUCT(BU177:BX177,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB177*Energia!K177*1000*CC177","v":0},null,{"$f":"$CB177*Energia!Y177*1000*CC177","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH177*Energia!Y177*(1-$D177)*1000*CC177","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM177*Energia!U177*(1-$D177)*1000*$CC177","v":0},{"$f":"$CM177*Energia!V177*(1-$D177)*1000*$CC177","v":0},{"$f":"$CM177*Energia!W177*(1-$D177)*1000*$CC177","v":0},{"$f":"$CM177*Energia!X177*(1-$D177)*1000*$CC177","v":0},{"$f":"SUMPRODUCT(CO177:CR177,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV177*Energia!K177*1000*CW177","v":0},null,{"$f":"$CV177*Energia!Y177*1000*CW177","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB177*Energia!Y177*(1-$D177)*1000*CW177","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG177*Energia!U177*(1-$D177)*1000*$CW177","v":0},{"$f":"$DG177*Energia!V177*(1-$D177)*1000*$CW177","v":0},{"$f":"$DG177*Energia!W177*(1-$D177)*1000*$CW177","v":0},{"$f":"$DG177*Energia!X177*(1-$D177)*1000*$CW177","v":0},{"$f":"SUMPRODUCT(DI177:DL177,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP177*Energia!G177*1000/2*DQ177","v":0},null,{"$f":"$DP177*Energia!U177*1000/2*DQ177","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV177*Energia!U177*(1-$D177)*1000/2*DQ177","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA177*Energia!U177*(1-$D177)*1000/2*$DQ177","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK177&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ177*Energia!K177*1000*EL177","v":0},null,{"$f":"$EJ177*Energia!Y177*1000*EL177","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ177*Energia!Y177*1000*ES177*EL177","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV177*Energia!Y177*(1-$D177)*1000*EL177","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA177*Energia!U177*(1-$D177)*1000*$EL177","v":0},{"$f":"$FA177*Energia!V177*(1-$D177)*1000*$EL177","v":0},{"$f":"$FA177*Energia!W177*(1-$D177)*1000*$EL177","v":0},{"$f":"$FA177*Energia!X177*(1-$D177)*1000*$EL177","v":0},{"$f":"SUMPRODUCT(FC177:FF177,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL177&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ177*Energia!K177*1000*FM177","v":0},{"$f":"$FK177*Potencia!K177*12*1000*$FM177","v":0},null,{"$f":"$FJ177*Energia!Y177*1000*FM177","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS177*Energia!Y177*(1-$D177)*1000*FM177","v":0},{"$f":"$FK177*Potencia!K177*(1-$D177)*12*1000*$FM177","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY177*Energia!U177*(1-$D177)*1000*$FM177","v":0},{"$f":"$FY177*Energia!V177*(1-$D177)*1000*$FM177","v":0},{"$f":"$FY177*Energia!W177*(1-$D177)*1000*$FM177","v":0},{"$f":"$FY177*Energia!X177*(1-$D177)*1000*$FM177","v":0},{"$f":"SUMPRODUCT(GB177:GE177,Params!$B$19:$E$19)","v":0},{"$f":"$FZ177*Potencia!G177*(1-$D177)*12*1000*$FM177","v":0},{"$f":"$FZ177*Potencia!H177*(1-$D177)*12*1000*$FM177","v":0},{"$f":"$FZ177*Potencia!I177*(1-$D177)*12*1000*$FM177","v":0},{"$f":"$FZ177*Potencia!J177*(1-$D177)*12*1000*$FM177","v":0},{"$f":"SUMPRODUCT(GG177:GJ177,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP177*Energia!G177*1000/2*GQ177","v":0},null,{"$f":"$GP177*Energia!U177*1000/2*GQ177","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV177*Energia!U177*(1-$D177)*1000/2*GQ177","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA177*Energia!U177*(1-$D177)*1000/2*$GQ177","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL177&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL176","v":0},1,{"$f":"$HJ177*Energia!G177*1000/2*HM177","v":0},{"$f":"$HK177*Potencia!G177*12*1000/2*$HM177","v":0},null,{"$f":"$HJ177*Energia!U177*1000/2*HM177","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS177*Energia!U177*(1-$D177)*1000/2*HM177","v":0},{"$f":"$HK177*Potencia!G177*(1-$D177)*12*1000/2*$HM177","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY177*Energia!U177*(1-$D177)*1000/2*$HM177","v":0},null,null,null,null,{"$f":"$HZ177*Potencia!G177*(1-$D177)*12*1000/2*$HM177","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO177&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN177*Energia!G177*1000/2*IP177","v":0},null,{"$f":"$IN177*Energia!U177*1000/2*IP177","v":0},1.0265582586738513,8.7662126830987147E-2,null,2.0699999999999998,{"$f":"$IU177*Energia!U177*1000/2*IW177*$IP177","v":0},0.72106688892531168,0.13084523213613369,null,{"$f":"$IZ177*Energia!U177*(1-$D177)*1000/2*IP177","v":0},1.0515068762215967,null,0.13758466131195562,null,{"$f":"$JE177*Energia!U177*(1-$D177)*1000/2*$IP177","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A177,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP177&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP176","v":0},1,{"$f":"$JN177*Energia!G177*1000/2*JQ177","v":0},{"$f":"$JO177*Potencia!G177*12*1000/2*$JQ177","v":0},null,{"$f":"$JN177*Energia!U177*1000/2*JQ177","v":0},1.0265582586738511,2.8579700476141886E-2,null,2.0699999999999998,null,{"$f":"$JW177*Energia!U177*1000/2*IF(JZ177=0,1,JZ177)*JQ177","v":0},{"$f":"$JW177*Energia!U177*1000/2*IF(JZ177<>0,JZ177,IF(JY177=0,1,JY177))*JQ177","v":0},1,0.72106688892531179,{"$f":"$JW177*Energia!U177*1000/2*IF(JZ177<>0,JZ177,IF(JY177<>0,JY177*KD177,1))*JQ177","v":0},{"$f":"$JO177*Potencia!G177*12*1000/2*IF(JZ177=0,1,JZ177)*JQ177","v":0},0.69168432371142985,2.9506079265561806E-2,0,{"$f":"$KH177*Energia!$U177*1000/2*JQ177","v":0},{"$f":"$KI177*Potencia!$G177*12*1000/2*JQ177","v":0},null,{"$f":"$KH177*Energia!U177*(1-$D177)*1000/2*JQ177","v":0},{"$f":"$KI177*Potencia!G177*(1-$D177)*12*1000/2*$JQ177","v":0},1.0515068762215967,null,3.1025845238077717E-2,0,null,{"$f":"$KQ177*Energia!U177*(1-$D177)*1000/2*$JQ177","v":0},null,null,null,null,{"$f":"$KR177*Potencia!G177*(1-$D177)*12*1000/2*$JQ177","v":0},null,null,null,null,null,null,0.16861050655003335,null,0,"BTS_0_1"]
["BTS","BTS_4 (0-50)",null,{"$f":"IF(C178=0,0,IF(A178=0,0,INDEX(Params!$B$5:$G$15,MATCH(C178,Params!$A$5:$A$15,0),MATCH(A178,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G178&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"SUM(J179:J188)","v":0},0,null,{"$f":"SUM(M179:M188)","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"SUM(Q179:Q188)","v":0},0,1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"SUM(X179:X188)","v":0},0,0,0,0,0,{"$f":"SUM(AD179:AD188)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"SUM(AN179:AN188)","v":0},{"$f":"SUM(AO179:AO188)","v":0},null,{"$f":"SUM(AQ179:AQ188)","v":0},1,0,null,{"$f":"SUM(AU179:AU188)","v":0},{"$f":"SUM(AV179:AV188)","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"SUM(BB179:BB188)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"SUM(BQ179:BQ188)","v":0},null,16.690000000000001,null,{"$f":"SUM(BU179:BU188)","v":0},{"$f":"SUM(BV179:BV188)","v":0},{"$f":"SUM(BW179:BW188)","v":0},{"$f":"SUM(BX179:BX188)","v":0},{"$f":"SUM(BY179:BY188)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"SUM(CD179:CD188)","v":0},null,{"$f":"SUM(CF179:CF188)","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"SUM(CJ179:CJ188)","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"SUM(CO179:CO188)","v":0},{"$f":"SUM(CP179:CP188)","v":0},{"$f":"SUM(CQ179:CQ188)","v":0},{"$f":"SUM(CR179:CR188)","v":0},{"$f":"SUM(CS179:CS188)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX179:CX188)","v":0},null,{"$f":"SUM(CZ179:CZ188)","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"SUM(DD179:DD188)","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"SUM(DI179:DI188)","v":0},{"$f":"SUM(DJ179:DJ188)","v":0},{"$f":"SUM(DK179:DK188)","v":0},{"$f":"SUM(DL179:DL188)","v":0},{"$f":"SUM(DM179:DM188)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR179:DR188)","v":0},null,{"$f":"SUM(DT179:DT188)","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"SUM(DX179:DX188)","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"SUM(EC179:EC188)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK178&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"SUM(EM179:EM188)","v":0},null,{"$f":"SUM(EO179:EO188)","v":0},1.0265581531120085,1.5261416067209746E-2,null,{"$f":"ES167","v":1},{"$f":"SUM(ET179:ET188)","v":0},1,1.5261416067209746E-2,null,{"$f":"SUM(EX179:EX188)","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"SUM(FC179:FC188)","v":0},{"$f":"SUM(FD179:FD188)","v":0},{"$f":"SUM(FE179:FE188)","v":0},{"$f":"SUM(FF179:FF188)","v":0},{"$f":"SUM(FG179:FG188)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL178&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN179:FN188)","v":0},{"$f":"SUM(FO179:FO188)","v":0},null,{"$f":"SUM(FQ179:FQ188)","v":0},1,1.0701054518580584E-3,null,{"$f":"SUM(FU179:FU188)","v":0},{"$f":"SUM(FV179:FV188)","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"SUM(GB179:GB188)","v":0},{"$f":"SUM(GC179:GC188)","v":0},0,0,{"$f":"SUM(GF179:GF188)","v":0},{"$f":"SUM(GG179:GG188)","v":0},{"$f":"SUM(GH179:GH188)","v":0},0,0,{"$f":"SUM(GK179:GK188)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR179:GR188)","v":0},null,{"$f":"SUM(GT179:GT188)","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"SUM(GX179:GX188)","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"SUM(HC179:HC188)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL178&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(HN179:HN188)","v":0},{"$f":"SUM(HO179:HO188)","v":0},null,{"$f":"SUM(HQ179:HQ188)","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"SUM(HU179:HU188)","v":0},{"$f":"SUM(HV179:HV188)","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"SUM(IB179:IB188)","v":0},null,null,null,null,{"$f":"SUM(IG179:IG188)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO178&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ179:IQ188)","v":0},null,{"$f":"SUM(IS179:IS188)","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"SUM(IX179:IX188)","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"SUM(JB179:JB188)","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"SUM(JG179:JG188)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A178,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP178&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(JR179:JR188)","v":0},{"$f":"SUM(JS179:JS188)","v":0},null,{"$f":"SUM(JU179:JU188)","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"SUM(KA179:KA188)","v":0},{"$f":"SUM(KB179:KB188)","v":0},1,0.72106688892531179,{"$f":"SUM(KE179:KE188)","v":0},{"$f":"SUM(KF179:KF188)","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"SUM(KJ179:KJ188)","v":0},{"$f":"SUM(KK179:KK188)","v":0},null,{"$f":"SUM(KM179:KM188)","v":0},{"$f":"SUM(KN179:KN188)","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"SUM(KT179:KT188)","v":0},null,null,null,null,{"$f":"SUM(KY179:KY188)","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_4 Regular","Regular",{"$f":"IF(C179=0,0,IF(A179=0,0,INDEX(Params!$B$5:$G$15,MATCH(C179,Params!$A$5:$A$15,0),MATCH(A179,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G179&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E179*Energia!K179*1000*H179","v":0},{"$f":"$F179*Potencia!K179*12*1000*$I179","v":0},null,{"$f":"$E179*Energia!Y179*1000*H179","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O179*Energia!Y179*(1-$D179)*1000*H179","v":0},{"$f":"$F179*Potencia!K179*(1-$D179)*12*1000*$I179","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U179*Energia!U179*(1-$D179)*1000*$H179","v":0},{"$f":"$U179*Energia!V179*(1-$D179)*1000*$H179","v":0},{"$f":"$U179*Energia!W179*(1-$D179)*1000*$H179","v":0},{"$f":"$U179*Energia!X179*(1-$D179)*1000*$H179","v":0},{"$f":"SUMPRODUCT(X179:AA179,Params!$B$19:$E$19)","v":0},{"$f":"$V179*Potencia!G179*(1-$D179)*12*1000*$I179","v":0},{"$f":"$V179*Potencia!H179*(1-$D179)*12*1000*$I179","v":0},{"$f":"$V179*Potencia!I179*(1-$D179)*12*1000*$I179","v":0},{"$f":"$V179*Potencia!J179*(1-$D179)*12*1000*$I179","v":0},{"$f":"SUMPRODUCT(AC179:AF179,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK179*Energia!K179*1000*AM179","v":0},{"$f":"$AL179*Clientes!K179*12","v":0},null,{"$f":"$AK179*Energia!Y179*1000*AM179","v":0},1,0,null,{"$f":"$AS179*Energia!Y179*(1-$D179)*1000*AM179","v":0},{"$f":"$AL179*Clientes!K179*(1-$D179)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY179*Energia!U179*(1-$D179)*1000*$AM179","v":0},{"$f":"$AY179*Energia!V179*(1-$D179)*1000*$AM179","v":0},{"$f":"$AY179*Energia!W179*(1-$D179)*1000*$AM179","v":0},{"$f":"$AY179*Energia!X179*(1-$D179)*1000*$AM179","v":0},{"$f":"SUMPRODUCT(BB179:BE179,Params!$B$19:$E$19)","v":0},{"$f":"$AZ179*Clientes!G179*(1-$D179)*12","v":0},{"$f":"$AZ179*Clientes!H179*(1-$D179)*12","v":0},{"$f":"$AZ179*Clientes!I179*(1-$D179)*12","v":0},{"$f":"$AZ179*Clientes!J179*(1-$D179)*12","v":0},{"$f":"SUMPRODUCT(BG179:BJ179,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO179*Clientes!Q179","v":0},null,16.690000000000001,null,{"$f":"$BS179*Clientes!M179","v":0},{"$f":"$BS179*Clientes!N179","v":0},{"$f":"$BS179*Clientes!O179","v":0},{"$f":"$BS179*Clientes!P179","v":0},{"$f":"SUMPRODUCT(BU179:BX179,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB179*Energia!K179*1000*CC179","v":0},null,{"$f":"$CB179*Energia!Y179*1000*CC179","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH179*Energia!Y179*(1-$D179)*1000*CC179","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM179*Energia!U179*(1-$D179)*1000*$CC179","v":0},{"$f":"$CM179*Energia!V179*(1-$D179)*1000*$CC179","v":0},{"$f":"$CM179*Energia!W179*(1-$D179)*1000*$CC179","v":0},{"$f":"$CM179*Energia!X179*(1-$D179)*1000*$CC179","v":0},{"$f":"SUMPRODUCT(CO179:CR179,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV179*Energia!K179*1000*CW179","v":0},null,{"$f":"$CV179*Energia!Y179*1000*CW179","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB179*Energia!Y179*(1-$D179)*1000*CW179","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG179*Energia!U179*(1-$D179)*1000*$CW179","v":0},{"$f":"$DG179*Energia!V179*(1-$D179)*1000*$CW179","v":0},{"$f":"$DG179*Energia!W179*(1-$D179)*1000*$CW179","v":0},{"$f":"$DG179*Energia!X179*(1-$D179)*1000*$CW179","v":0},{"$f":"SUMPRODUCT(DI179:DL179,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP179*Energia!G179*1000/2*DQ179","v":0},null,{"$f":"$DP179*Energia!U179*1000/2*DQ179","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV179*Energia!U179*(1-$D179)*1000/2*DQ179","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA179*Energia!U179*(1-$D179)*1000/2*$DQ179","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK179&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ179*Energia!K179*1000*EL179","v":0},null,{"$f":"$EJ179*Energia!Y179*1000*EL179","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ179*Energia!Y179*1000*ES179*EL179","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV179*Energia!Y179*(1-$D179)*1000*EL179","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA179*Energia!U179*(1-$D179)*1000*$EL179","v":0},{"$f":"$FA179*Energia!V179*(1-$D179)*1000*$EL179","v":0},{"$f":"$FA179*Energia!W179*(1-$D179)*1000*$EL179","v":0},{"$f":"$FA179*Energia!X179*(1-$D179)*1000*$EL179","v":0},{"$f":"SUMPRODUCT(FC179:FF179,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL179&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ179*Energia!K179*1000*FM179","v":0},{"$f":"$FK179*Potencia!K179*12*1000*$FM179","v":0},null,{"$f":"$FJ179*Energia!Y179*1000*FM179","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS179*Energia!Y179*(1-$D179)*1000*FM179","v":0},{"$f":"$FK179*Potencia!K179*(1-$D179)*12*1000*$FM179","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY179*Energia!U179*(1-$D179)*1000*$FM179","v":0},{"$f":"$FY179*Energia!V179*(1-$D179)*1000*$FM179","v":0},{"$f":"$FY179*Energia!W179*(1-$D179)*1000*$FM179","v":0},{"$f":"$FY179*Energia!X179*(1-$D179)*1000*$FM179","v":0},{"$f":"SUMPRODUCT(GB179:GE179,Params!$B$19:$E$19)","v":0},{"$f":"$FZ179*Potencia!G179*(1-$D179)*12*1000*$FM179","v":0},{"$f":"$FZ179*Potencia!H179*(1-$D179)*12*1000*$FM179","v":0},{"$f":"$FZ179*Potencia!I179*(1-$D179)*12*1000*$FM179","v":0},{"$f":"$FZ179*Potencia!J179*(1-$D179)*12*1000*$FM179","v":0},{"$f":"SUMPRODUCT(GG179:GJ179,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP179*Energia!G179*1000/2*GQ179","v":0},null,{"$f":"$GP179*Energia!U179*1000/2*GQ179","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV179*Energia!U179*(1-$D179)*1000/2*GQ179","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA179*Energia!U179*(1-$D179)*1000/2*$GQ179","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL179&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ179*Energia!G179*1000/2*HM179","v":0},{"$f":"$HK179*Potencia!G179*12*1000/2*$HM179","v":0},null,{"$f":"$HJ179*Energia!U179*1000/2*HM179","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS179*Energia!U179*(1-$D179)*1000/2*HM179","v":0},{"$f":"$HK179*Potencia!G179*(1-$D179)*12*1000/2*$HM179","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY179*Energia!U179*(1-$D179)*1000/2*$HM179","v":0},null,null,null,null,{"$f":"$HZ179*Potencia!G179*(1-$D179)*12*1000/2*$HM179","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO179&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN179*Energia!G179*1000/2*IP179","v":0},null,{"$f":"$IN179*Energia!U179*1000/2*IP179","v":0},1.0265582586738513,8.7662126830987147E-2,null,{"$f":"IW178","v":1},{"$f":"$IU179*Energia!U179*1000/2*IW179*$IP179","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ179*Energia!U179*(1-$D179)*1000/2*IP179","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE179*Energia!U179*(1-$D179)*1000/2*$IP179","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A179,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP179&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN179*Energia!G179*1000/2*JQ179","v":0},{"$f":"$JO179*Potencia!G179*12*1000/2*$JQ179","v":0},null,{"$f":"$JN179*Energia!U179*1000/2*JQ179","v":0},1.0265582586738511,2.8579700476141886E-2,null,{"$f":"JY178","v":1},null,{"$f":"$JW179*Energia!U179*1000/2*IF(JZ179=0,1,JZ179)*JQ179","v":0},{"$f":"$JW179*Energia!U179*1000/2*IF(JZ179<>0,JZ179,IF(JY179=0,1,JY179))*JQ179","v":0},{"$f":"KC178","v":1},0.72106688892531179,{"$f":"$JW179*Energia!U179*1000/2*IF(JZ179<>0,JZ179,IF(JY179<>0,JY179*KD179,1))*JQ179","v":0},{"$f":"$JO179*Potencia!G179*12*1000/2*IF(JZ179=0,1,JZ179)*JQ179","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH179*Energia!$U179*1000/2*JQ179","v":0},{"$f":"$KI179*Potencia!$G179*12*1000/2*JQ179","v":0},null,{"$f":"$KH179*Energia!U179*(1-$D179)*1000/2*JQ179","v":0},{"$f":"$KI179*Potencia!G179*(1-$D179)*12*1000/2*$JQ179","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ179*Energia!U179*(1-$D179)*1000/2*$JQ179","v":0},null,null,null,null,{"$f":"$KR179*Potencia!G179*(1-$D179)*12*1000/2*$JQ179","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_4 Agro","Agro",{"$f":"IF(C180=0,0,IF(A180=0,0,INDEX(Params!$B$5:$G$15,MATCH(C180,Params!$A$5:$A$15,0),MATCH(A180,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G180&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E180*Energia!K180*1000*H180","v":0},{"$f":"$F180*Potencia!K180*12*1000*$I180","v":0},null,{"$f":"$E180*Energia!Y180*1000*H180","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O180*Energia!Y180*(1-$D180)*1000*H180","v":0},{"$f":"$F180*Potencia!K180*(1-$D180)*12*1000*$I180","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U180*Energia!U180*(1-$D180)*1000*$H180","v":0},{"$f":"$U180*Energia!V180*(1-$D180)*1000*$H180","v":0},{"$f":"$U180*Energia!W180*(1-$D180)*1000*$H180","v":0},{"$f":"$U180*Energia!X180*(1-$D180)*1000*$H180","v":0},{"$f":"SUMPRODUCT(X180:AA180,Params!$B$19:$E$19)","v":0},{"$f":"$V180*Potencia!G180*(1-$D180)*12*1000*$I180","v":0},{"$f":"$V180*Potencia!H180*(1-$D180)*12*1000*$I180","v":0},{"$f":"$V180*Potencia!I180*(1-$D180)*12*1000*$I180","v":0},{"$f":"$V180*Potencia!J180*(1-$D180)*12*1000*$I180","v":0},{"$f":"SUMPRODUCT(AC180:AF180,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK180*Energia!K180*1000*AM180","v":0},{"$f":"$AL180*Clientes!K180*12","v":0},null,{"$f":"$AK180*Energia!Y180*1000*AM180","v":0},1,0,null,{"$f":"$AS180*Energia!Y180*(1-$D180)*1000*AM180","v":0},{"$f":"$AL180*Clientes!K180*(1-$D180)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY180*Energia!U180*(1-$D180)*1000*$AM180","v":0},{"$f":"$AY180*Energia!V180*(1-$D180)*1000*$AM180","v":0},{"$f":"$AY180*Energia!W180*(1-$D180)*1000*$AM180","v":0},{"$f":"$AY180*Energia!X180*(1-$D180)*1000*$AM180","v":0},{"$f":"SUMPRODUCT(BB180:BE180,Params!$B$19:$E$19)","v":0},{"$f":"$AZ180*Clientes!G180*(1-$D180)*12","v":0},{"$f":"$AZ180*Clientes!H180*(1-$D180)*12","v":0},{"$f":"$AZ180*Clientes!I180*(1-$D180)*12","v":0},{"$f":"$AZ180*Clientes!J180*(1-$D180)*12","v":0},{"$f":"SUMPRODUCT(BG180:BJ180,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO180*Clientes!Q180","v":0},null,16.690000000000001,null,{"$f":"$BS180*Clientes!M180","v":0},{"$f":"$BS180*Clientes!N180","v":0},{"$f":"$BS180*Clientes!O180","v":0},{"$f":"$BS180*Clientes!P180","v":0},{"$f":"SUMPRODUCT(BU180:BX180,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB180*Energia!K180*1000*CC180","v":0},null,{"$f":"$CB180*Energia!Y180*1000*CC180","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH180*Energia!Y180*(1-$D180)*1000*CC180","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM180*Energia!U180*(1-$D180)*1000*$CC180","v":0},{"$f":"$CM180*Energia!V180*(1-$D180)*1000*$CC180","v":0},{"$f":"$CM180*Energia!W180*(1-$D180)*1000*$CC180","v":0},{"$f":"$CM180*Energia!X180*(1-$D180)*1000*$CC180","v":0},{"$f":"SUMPRODUCT(CO180:CR180,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV180*Energia!K180*1000*CW180","v":0},null,{"$f":"$CV180*Energia!Y180*1000*CW180","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB180*Energia!Y180*(1-$D180)*1000*CW180","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG180*Energia!U180*(1-$D180)*1000*$CW180","v":0},{"$f":"$DG180*Energia!V180*(1-$D180)*1000*$CW180","v":0},{"$f":"$DG180*Energia!W180*(1-$D180)*1000*$CW180","v":0},{"$f":"$DG180*Energia!X180*(1-$D180)*1000*$CW180","v":0},{"$f":"SUMPRODUCT(DI180:DL180,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP180*Energia!G180*1000/2*DQ180","v":0},null,{"$f":"$DP180*Energia!U180*1000/2*DQ180","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV180*Energia!U180*(1-$D180)*1000/2*DQ180","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA180*Energia!U180*(1-$D180)*1000/2*$DQ180","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK180&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ180*Energia!K180*1000*EL180","v":0},null,{"$f":"$EJ180*Energia!Y180*1000*EL180","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ180*Energia!Y180*1000*ES180*EL180","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV180*Energia!Y180*(1-$D180)*1000*EL180","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA180*Energia!U180*(1-$D180)*1000*$EL180","v":0},{"$f":"$FA180*Energia!V180*(1-$D180)*1000*$EL180","v":0},{"$f":"$FA180*Energia!W180*(1-$D180)*1000*$EL180","v":0},{"$f":"$FA180*Energia!X180*(1-$D180)*1000*$EL180","v":0},{"$f":"SUMPRODUCT(FC180:FF180,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL180&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ180*Energia!K180*1000*FM180","v":0},{"$f":"$FK180*Potencia!K180*12*1000*$FM180","v":0},null,{"$f":"$FJ180*Energia!Y180*1000*FM180","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS180*Energia!Y180*(1-$D180)*1000*FM180","v":0},{"$f":"$FK180*Potencia!K180*(1-$D180)*12*1000*$FM180","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY180*Energia!U180*(1-$D180)*1000*$FM180","v":0},{"$f":"$FY180*Energia!V180*(1-$D180)*1000*$FM180","v":0},{"$f":"$FY180*Energia!W180*(1-$D180)*1000*$FM180","v":0},{"$f":"$FY180*Energia!X180*(1-$D180)*1000*$FM180","v":0},{"$f":"SUMPRODUCT(GB180:GE180,Params!$B$19:$E$19)","v":0},{"$f":"$FZ180*Potencia!G180*(1-$D180)*12*1000*$FM180","v":0},{"$f":"$FZ180*Potencia!H180*(1-$D180)*12*1000*$FM180","v":0},{"$f":"$FZ180*Potencia!I180*(1-$D180)*12*1000*$FM180","v":0},{"$f":"$FZ180*Potencia!J180*(1-$D180)*12*1000*$FM180","v":0},{"$f":"SUMPRODUCT(GG180:GJ180,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP180*Energia!G180*1000/2*GQ180","v":0},null,{"$f":"$GP180*Energia!U180*1000/2*GQ180","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV180*Energia!U180*(1-$D180)*1000/2*GQ180","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA180*Energia!U180*(1-$D180)*1000/2*$GQ180","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL180&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ180*Energia!G180*1000/2*HM180","v":0},{"$f":"$HK180*Potencia!G180*12*1000/2*$HM180","v":0},null,{"$f":"$HJ180*Energia!U180*1000/2*HM180","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS180*Energia!U180*(1-$D180)*1000/2*HM180","v":0},{"$f":"$HK180*Potencia!G180*(1-$D180)*12*1000/2*$HM180","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY180*Energia!U180*(1-$D180)*1000/2*$HM180","v":0},null,null,null,null,{"$f":"$HZ180*Potencia!G180*(1-$D180)*12*1000/2*$HM180","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO180&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN180*Energia!G180*1000/2*IP180","v":0},null,{"$f":"$IN180*Energia!U180*1000/2*IP180","v":0},1.0265582586738513,8.7662126830987147E-2,null,{"$f":"IW179","v":1},{"$f":"$IU180*Energia!U180*1000/2*IW180*$IP180","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ180*Energia!U180*(1-$D180)*1000/2*IP180","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE180*Energia!U180*(1-$D180)*1000/2*$IP180","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A180,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP180&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN180*Energia!G180*1000/2*JQ180","v":0},{"$f":"$JO180*Potencia!G180*12*1000/2*$JQ180","v":0},null,{"$f":"$JN180*Energia!U180*1000/2*JQ180","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW180*Energia!U180*1000/2*IF(JZ180=0,1,JZ180)*JQ180","v":0},{"$f":"$JW180*Energia!U180*1000/2*IF(JZ180<>0,JZ180,IF(JY180=0,1,JY180))*JQ180","v":0},1,0.72106688892531179,{"$f":"$JW180*Energia!U180*1000/2*IF(JZ180<>0,JZ180,IF(JY180<>0,JY180*KD180,1))*JQ180","v":0},{"$f":"$JO180*Potencia!G180*12*1000/2*IF(JZ180=0,1,JZ180)*JQ180","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH180*Energia!$U180*1000/2*JQ180","v":0},{"$f":"$KI180*Potencia!$G180*12*1000/2*JQ180","v":0},null,{"$f":"$KH180*Energia!U180*(1-$D180)*1000/2*JQ180","v":0},{"$f":"$KI180*Potencia!G180*(1-$D180)*12*1000/2*$JQ180","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ180*Energia!U180*(1-$D180)*1000/2*$JQ180","v":0},null,null,null,null,{"$f":"$KR180*Potencia!G180*(1-$D180)*12*1000/2*$JQ180","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_4 Jub. 1","Jub. 1",{"$f":"IF(C181=0,0,IF(A181=0,0,INDEX(Params!$B$5:$G$15,MATCH(C181,Params!$A$5:$A$15,0),MATCH(A181,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G181&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E181*Energia!K181*1000*H181","v":0},{"$f":"$F181*Potencia!K181*12*1000*$I181","v":0},null,{"$f":"$E181*Energia!Y181*1000*H181","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O181*Energia!Y181*(1-$D181)*1000*H181","v":0},{"$f":"$F181*Potencia!K181*(1-$D181)*12*1000*$I181","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U181*Energia!U181*(1-$D181)*1000*$H181","v":0},{"$f":"$U181*Energia!V181*(1-$D181)*1000*$H181","v":0},{"$f":"$U181*Energia!W181*(1-$D181)*1000*$H181","v":0},{"$f":"$U181*Energia!X181*(1-$D181)*1000*$H181","v":0},{"$f":"SUMPRODUCT(X181:AA181,Params!$B$19:$E$19)","v":0},{"$f":"$V181*Potencia!G181*(1-$D181)*12*1000*$I181","v":0},{"$f":"$V181*Potencia!H181*(1-$D181)*12*1000*$I181","v":0},{"$f":"$V181*Potencia!I181*(1-$D181)*12*1000*$I181","v":0},{"$f":"$V181*Potencia!J181*(1-$D181)*12*1000*$I181","v":0},{"$f":"SUMPRODUCT(AC181:AF181,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK181*Energia!K181*1000*AM181","v":0},{"$f":"$AL181*Clientes!K181*12","v":0},null,{"$f":"$AK181*Energia!Y181*1000*AM181","v":0},1,0,null,{"$f":"$AS181*Energia!Y181*(1-$D181)*1000*AM181","v":0},{"$f":"$AL181*Clientes!K181*(1-$D181)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY181*Energia!U181*(1-$D181)*1000*$AM181","v":0},{"$f":"$AY181*Energia!V181*(1-$D181)*1000*$AM181","v":0},{"$f":"$AY181*Energia!W181*(1-$D181)*1000*$AM181","v":0},{"$f":"$AY181*Energia!X181*(1-$D181)*1000*$AM181","v":0},{"$f":"SUMPRODUCT(BB181:BE181,Params!$B$19:$E$19)","v":0},{"$f":"$AZ181*Clientes!G181*(1-$D181)*12","v":0},{"$f":"$AZ181*Clientes!H181*(1-$D181)*12","v":0},{"$f":"$AZ181*Clientes!I181*(1-$D181)*12","v":0},{"$f":"$AZ181*Clientes!J181*(1-$D181)*12","v":0},{"$f":"SUMPRODUCT(BG181:BJ181,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO181*Clientes!Q181","v":0},null,16.690000000000001,null,{"$f":"$BS181*Clientes!M181","v":0},{"$f":"$BS181*Clientes!N181","v":0},{"$f":"$BS181*Clientes!O181","v":0},{"$f":"$BS181*Clientes!P181","v":0},{"$f":"SUMPRODUCT(BU181:BX181,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB181*Energia!K181*1000*CC181","v":0},null,{"$f":"$CB181*Energia!Y181*1000*CC181","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH181*Energia!Y181*(1-$D181)*1000*CC181","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM181*Energia!U181*(1-$D181)*1000*$CC181","v":0},{"$f":"$CM181*Energia!V181*(1-$D181)*1000*$CC181","v":0},{"$f":"$CM181*Energia!W181*(1-$D181)*1000*$CC181","v":0},{"$f":"$CM181*Energia!X181*(1-$D181)*1000*$CC181","v":0},{"$f":"SUMPRODUCT(CO181:CR181,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV181*Energia!K181*1000*CW181","v":0},null,{"$f":"$CV181*Energia!Y181*1000*CW181","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB181*Energia!Y181*(1-$D181)*1000*CW181","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG181*Energia!U181*(1-$D181)*1000*$CW181","v":0},{"$f":"$DG181*Energia!V181*(1-$D181)*1000*$CW181","v":0},{"$f":"$DG181*Energia!W181*(1-$D181)*1000*$CW181","v":0},{"$f":"$DG181*Energia!X181*(1-$D181)*1000*$CW181","v":0},{"$f":"SUMPRODUCT(DI181:DL181,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP181*Energia!G181*1000/2*DQ181","v":0},null,{"$f":"$DP181*Energia!U181*1000/2*DQ181","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV181*Energia!U181*(1-$D181)*1000/2*DQ181","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA181*Energia!U181*(1-$D181)*1000/2*$DQ181","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK181&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ181*Energia!K181*1000*EL181","v":0},null,{"$f":"$EJ181*Energia!Y181*1000*EL181","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ181*Energia!Y181*1000*ES181*EL181","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV181*Energia!Y181*(1-$D181)*1000*EL181","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA181*Energia!U181*(1-$D181)*1000*$EL181","v":0},{"$f":"$FA181*Energia!V181*(1-$D181)*1000*$EL181","v":0},{"$f":"$FA181*Energia!W181*(1-$D181)*1000*$EL181","v":0},{"$f":"$FA181*Energia!X181*(1-$D181)*1000*$EL181","v":0},{"$f":"SUMPRODUCT(FC181:FF181,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL181&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ181*Energia!K181*1000*FM181","v":0},{"$f":"$FK181*Potencia!K181*12*1000*$FM181","v":0},null,{"$f":"$FJ181*Energia!Y181*1000*FM181","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS181*Energia!Y181*(1-$D181)*1000*FM181","v":0},{"$f":"$FK181*Potencia!K181*(1-$D181)*12*1000*$FM181","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY181*Energia!U181*(1-$D181)*1000*$FM181","v":0},{"$f":"$FY181*Energia!V181*(1-$D181)*1000*$FM181","v":0},{"$f":"$FY181*Energia!W181*(1-$D181)*1000*$FM181","v":0},{"$f":"$FY181*Energia!X181*(1-$D181)*1000*$FM181","v":0},{"$f":"SUMPRODUCT(GB181:GE181,Params!$B$19:$E$19)","v":0},{"$f":"$FZ181*Potencia!G181*(1-$D181)*12*1000*$FM181","v":0},{"$f":"$FZ181*Potencia!H181*(1-$D181)*12*1000*$FM181","v":0},{"$f":"$FZ181*Potencia!I181*(1-$D181)*12*1000*$FM181","v":0},{"$f":"$FZ181*Potencia!J181*(1-$D181)*12*1000*$FM181","v":0},{"$f":"SUMPRODUCT(GG181:GJ181,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP181*Energia!G181*1000/2*GQ181","v":0},null,{"$f":"$GP181*Energia!U181*1000/2*GQ181","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV181*Energia!U181*(1-$D181)*1000/2*GQ181","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA181*Energia!U181*(1-$D181)*1000/2*$GQ181","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL181&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ181*Energia!G181*1000/2*HM181","v":0},{"$f":"$HK181*Potencia!G181*12*1000/2*$HM181","v":0},null,{"$f":"$HJ181*Energia!U181*1000/2*HM181","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS181*Energia!U181*(1-$D181)*1000/2*HM181","v":0},{"$f":"$HK181*Potencia!G181*(1-$D181)*12*1000/2*$HM181","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY181*Energia!U181*(1-$D181)*1000/2*$HM181","v":0},null,null,null,null,{"$f":"$HZ181*Potencia!G181*(1-$D181)*12*1000/2*$HM181","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO181&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN181*Energia!G181*1000/2*IP181","v":0},null,{"$f":"$IN181*Energia!U181*1000/2*IP181","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU181*Energia!U181*1000/2*IW181*$IP181","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ181*Energia!U181*(1-$D181)*1000/2*IP181","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE181*Energia!U181*(1-$D181)*1000/2*$IP181","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A181,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP181&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN181*Energia!G181*1000/2*JQ181","v":0},{"$f":"$JO181*Potencia!G181*12*1000/2*$JQ181","v":0},null,{"$f":"$JN181*Energia!U181*1000/2*JQ181","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW181*Energia!U181*1000/2*IF(JZ181=0,1,JZ181)*JQ181","v":0},{"$f":"$JW181*Energia!U181*1000/2*IF(JZ181<>0,JZ181,IF(JY181=0,1,JY181))*JQ181","v":0},1,0.72106688892531179,{"$f":"$JW181*Energia!U181*1000/2*IF(JZ181<>0,JZ181,IF(JY181<>0,JY181*KD181,1))*JQ181","v":0},{"$f":"$JO181*Potencia!G181*12*1000/2*IF(JZ181=0,1,JZ181)*JQ181","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH181*Energia!$U181*1000/2*JQ181","v":0},{"$f":"$KI181*Potencia!$G181*12*1000/2*JQ181","v":0},null,{"$f":"$KH181*Energia!U181*(1-$D181)*1000/2*JQ181","v":0},{"$f":"$KI181*Potencia!G181*(1-$D181)*12*1000/2*$JQ181","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ181*Energia!U181*(1-$D181)*1000/2*$JQ181","v":0},null,null,null,null,{"$f":"$KR181*Potencia!G181*(1-$D181)*12*1000/2*$JQ181","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_4 Jub. 2","Jub. 2",{"$f":"IF(C182=0,0,IF(A182=0,0,INDEX(Params!$B$5:$G$15,MATCH(C182,Params!$A$5:$A$15,0),MATCH(A182,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G182&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E182*Energia!K182*1000*H182","v":0},{"$f":"$F182*Potencia!K182*12*1000*$I182","v":0},null,{"$f":"$E182*Energia!Y182*1000*H182","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O182*Energia!Y182*(1-$D182)*1000*H182","v":0},{"$f":"$F182*Potencia!K182*(1-$D182)*12*1000*$I182","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U182*Energia!U182*(1-$D182)*1000*$H182","v":0},{"$f":"$U182*Energia!V182*(1-$D182)*1000*$H182","v":0},{"$f":"$U182*Energia!W182*(1-$D182)*1000*$H182","v":0},{"$f":"$U182*Energia!X182*(1-$D182)*1000*$H182","v":0},{"$f":"SUMPRODUCT(X182:AA182,Params!$B$19:$E$19)","v":0},{"$f":"$V182*Potencia!G182*(1-$D182)*12*1000*$I182","v":0},{"$f":"$V182*Potencia!H182*(1-$D182)*12*1000*$I182","v":0},{"$f":"$V182*Potencia!I182*(1-$D182)*12*1000*$I182","v":0},{"$f":"$V182*Potencia!J182*(1-$D182)*12*1000*$I182","v":0},{"$f":"SUMPRODUCT(AC182:AF182,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK182*Energia!K182*1000*AM182","v":0},{"$f":"$AL182*Clientes!K182*12","v":0},null,{"$f":"$AK182*Energia!Y182*1000*AM182","v":0},1,0,null,{"$f":"$AS182*Energia!Y182*(1-$D182)*1000*AM182","v":0},{"$f":"$AL182*Clientes!K182*(1-$D182)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY182*Energia!U182*(1-$D182)*1000*$AM182","v":0},{"$f":"$AY182*Energia!V182*(1-$D182)*1000*$AM182","v":0},{"$f":"$AY182*Energia!W182*(1-$D182)*1000*$AM182","v":0},{"$f":"$AY182*Energia!X182*(1-$D182)*1000*$AM182","v":0},{"$f":"SUMPRODUCT(BB182:BE182,Params!$B$19:$E$19)","v":0},{"$f":"$AZ182*Clientes!G182*(1-$D182)*12","v":0},{"$f":"$AZ182*Clientes!H182*(1-$D182)*12","v":0},{"$f":"$AZ182*Clientes!I182*(1-$D182)*12","v":0},{"$f":"$AZ182*Clientes!J182*(1-$D182)*12","v":0},{"$f":"SUMPRODUCT(BG182:BJ182,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO182*Clientes!Q182","v":0},null,16.690000000000001,null,{"$f":"$BS182*Clientes!M182","v":0},{"$f":"$BS182*Clientes!N182","v":0},{"$f":"$BS182*Clientes!O182","v":0},{"$f":"$BS182*Clientes!P182","v":0},{"$f":"SUMPRODUCT(BU182:BX182,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB182*Energia!K182*1000*CC182","v":0},null,{"$f":"$CB182*Energia!Y182*1000*CC182","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH182*Energia!Y182*(1-$D182)*1000*CC182","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM182*Energia!U182*(1-$D182)*1000*$CC182","v":0},{"$f":"$CM182*Energia!V182*(1-$D182)*1000*$CC182","v":0},{"$f":"$CM182*Energia!W182*(1-$D182)*1000*$CC182","v":0},{"$f":"$CM182*Energia!X182*(1-$D182)*1000*$CC182","v":0},{"$f":"SUMPRODUCT(CO182:CR182,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV182*Energia!K182*1000*CW182","v":0},null,{"$f":"$CV182*Energia!Y182*1000*CW182","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB182*Energia!Y182*(1-$D182)*1000*CW182","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG182*Energia!U182*(1-$D182)*1000*$CW182","v":0},{"$f":"$DG182*Energia!V182*(1-$D182)*1000*$CW182","v":0},{"$f":"$DG182*Energia!W182*(1-$D182)*1000*$CW182","v":0},{"$f":"$DG182*Energia!X182*(1-$D182)*1000*$CW182","v":0},{"$f":"SUMPRODUCT(DI182:DL182,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP182*Energia!G182*1000/2*DQ182","v":0},null,{"$f":"$DP182*Energia!U182*1000/2*DQ182","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV182*Energia!U182*(1-$D182)*1000/2*DQ182","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA182*Energia!U182*(1-$D182)*1000/2*$DQ182","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK182&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ182*Energia!K182*1000*EL182","v":0},null,{"$f":"$EJ182*Energia!Y182*1000*EL182","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ182*Energia!Y182*1000*ES182*EL182","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV182*Energia!Y182*(1-$D182)*1000*EL182","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA182*Energia!U182*(1-$D182)*1000*$EL182","v":0},{"$f":"$FA182*Energia!V182*(1-$D182)*1000*$EL182","v":0},{"$f":"$FA182*Energia!W182*(1-$D182)*1000*$EL182","v":0},{"$f":"$FA182*Energia!X182*(1-$D182)*1000*$EL182","v":0},{"$f":"SUMPRODUCT(FC182:FF182,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL182&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ182*Energia!K182*1000*FM182","v":0},{"$f":"$FK182*Potencia!K182*12*1000*$FM182","v":0},null,{"$f":"$FJ182*Energia!Y182*1000*FM182","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS182*Energia!Y182*(1-$D182)*1000*FM182","v":0},{"$f":"$FK182*Potencia!K182*(1-$D182)*12*1000*$FM182","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY182*Energia!U182*(1-$D182)*1000*$FM182","v":0},{"$f":"$FY182*Energia!V182*(1-$D182)*1000*$FM182","v":0},{"$f":"$FY182*Energia!W182*(1-$D182)*1000*$FM182","v":0},{"$f":"$FY182*Energia!X182*(1-$D182)*1000*$FM182","v":0},{"$f":"SUMPRODUCT(GB182:GE182,Params!$B$19:$E$19)","v":0},{"$f":"$FZ182*Potencia!G182*(1-$D182)*12*1000*$FM182","v":0},{"$f":"$FZ182*Potencia!H182*(1-$D182)*12*1000*$FM182","v":0},{"$f":"$FZ182*Potencia!I182*(1-$D182)*12*1000*$FM182","v":0},{"$f":"$FZ182*Potencia!J182*(1-$D182)*12*1000*$FM182","v":0},{"$f":"SUMPRODUCT(GG182:GJ182,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP182*Energia!G182*1000/2*GQ182","v":0},null,{"$f":"$GP182*Energia!U182*1000/2*GQ182","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV182*Energia!U182*(1-$D182)*1000/2*GQ182","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA182*Energia!U182*(1-$D182)*1000/2*$GQ182","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL182&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ182*Energia!G182*1000/2*HM182","v":0},{"$f":"$HK182*Potencia!G182*12*1000/2*$HM182","v":0},null,{"$f":"$HJ182*Energia!U182*1000/2*HM182","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS182*Energia!U182*(1-$D182)*1000/2*HM182","v":0},{"$f":"$HK182*Potencia!G182*(1-$D182)*12*1000/2*$HM182","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY182*Energia!U182*(1-$D182)*1000/2*$HM182","v":0},null,null,null,null,{"$f":"$HZ182*Potencia!G182*(1-$D182)*12*1000/2*$HM182","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO182&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN182*Energia!G182*1000/2*IP182","v":0},null,{"$f":"$IN182*Energia!U182*1000/2*IP182","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU182*Energia!U182*1000/2*IW182*$IP182","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ182*Energia!U182*(1-$D182)*1000/2*IP182","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE182*Energia!U182*(1-$D182)*1000/2*$IP182","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A182,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP182&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN182*Energia!G182*1000/2*JQ182","v":0},{"$f":"$JO182*Potencia!G182*12*1000/2*$JQ182","v":0},null,{"$f":"$JN182*Energia!U182*1000/2*JQ182","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW182*Energia!U182*1000/2*IF(JZ182=0,1,JZ182)*JQ182","v":0},{"$f":"$JW182*Energia!U182*1000/2*IF(JZ182<>0,JZ182,IF(JY182=0,1,JY182))*JQ182","v":0},1,0.72106688892531179,{"$f":"$JW182*Energia!U182*1000/2*IF(JZ182<>0,JZ182,IF(JY182<>0,JY182*KD182,1))*JQ182","v":0},{"$f":"$JO182*Potencia!G182*12*1000/2*IF(JZ182=0,1,JZ182)*JQ182","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH182*Energia!$U182*1000/2*JQ182","v":0},{"$f":"$KI182*Potencia!$G182*12*1000/2*JQ182","v":0},null,{"$f":"$KH182*Energia!U182*(1-$D182)*1000/2*JQ182","v":0},{"$f":"$KI182*Potencia!G182*(1-$D182)*12*1000/2*$JQ182","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ182*Energia!U182*(1-$D182)*1000/2*$JQ182","v":0},null,null,null,null,{"$f":"$KR182*Potencia!G182*(1-$D182)*12*1000/2*$JQ182","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_4 Político","Part Político",{"$f":"IF(C183=0,0,IF(A183=0,0,INDEX(Params!$B$5:$G$15,MATCH(C183,Params!$A$5:$A$15,0),MATCH(A183,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G183&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E183*Energia!K183*1000*H183","v":0},{"$f":"$F183*Potencia!K183*12*1000*$I183","v":0},null,{"$f":"$E183*Energia!Y183*1000*H183","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O183*Energia!Y183*(1-$D183)*1000*H183","v":0},{"$f":"$F183*Potencia!K183*(1-$D183)*12*1000*$I183","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U183*Energia!U183*(1-$D183)*1000*$H183","v":0},{"$f":"$U183*Energia!V183*(1-$D183)*1000*$H183","v":0},{"$f":"$U183*Energia!W183*(1-$D183)*1000*$H183","v":0},{"$f":"$U183*Energia!X183*(1-$D183)*1000*$H183","v":0},{"$f":"SUMPRODUCT(X183:AA183,Params!$B$19:$E$19)","v":0},{"$f":"$V183*Potencia!G183*(1-$D183)*12*1000*$I183","v":0},{"$f":"$V183*Potencia!H183*(1-$D183)*12*1000*$I183","v":0},{"$f":"$V183*Potencia!I183*(1-$D183)*12*1000*$I183","v":0},{"$f":"$V183*Potencia!J183*(1-$D183)*12*1000*$I183","v":0},{"$f":"SUMPRODUCT(AC183:AF183,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK183*Energia!K183*1000*AM183","v":0},{"$f":"$AL183*Clientes!K183*12","v":0},null,{"$f":"$AK183*Energia!Y183*1000*AM183","v":0},1,0,null,{"$f":"$AS183*Energia!Y183*(1-$D183)*1000*AM183","v":0},{"$f":"$AL183*Clientes!K183*(1-$D183)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY183*Energia!U183*(1-$D183)*1000*$AM183","v":0},{"$f":"$AY183*Energia!V183*(1-$D183)*1000*$AM183","v":0},{"$f":"$AY183*Energia!W183*(1-$D183)*1000*$AM183","v":0},{"$f":"$AY183*Energia!X183*(1-$D183)*1000*$AM183","v":0},{"$f":"SUMPRODUCT(BB183:BE183,Params!$B$19:$E$19)","v":0},{"$f":"$AZ183*Clientes!G183*(1-$D183)*12","v":0},{"$f":"$AZ183*Clientes!H183*(1-$D183)*12","v":0},{"$f":"$AZ183*Clientes!I183*(1-$D183)*12","v":0},{"$f":"$AZ183*Clientes!J183*(1-$D183)*12","v":0},{"$f":"SUMPRODUCT(BG183:BJ183,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO183*Clientes!Q183","v":0},null,16.690000000000001,null,{"$f":"$BS183*Clientes!M183","v":0},{"$f":"$BS183*Clientes!N183","v":0},{"$f":"$BS183*Clientes!O183","v":0},{"$f":"$BS183*Clientes!P183","v":0},{"$f":"SUMPRODUCT(BU183:BX183,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB183*Energia!K183*1000*CC183","v":0},null,{"$f":"$CB183*Energia!Y183*1000*CC183","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH183*Energia!Y183*(1-$D183)*1000*CC183","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM183*Energia!U183*(1-$D183)*1000*$CC183","v":0},{"$f":"$CM183*Energia!V183*(1-$D183)*1000*$CC183","v":0},{"$f":"$CM183*Energia!W183*(1-$D183)*1000*$CC183","v":0},{"$f":"$CM183*Energia!X183*(1-$D183)*1000*$CC183","v":0},{"$f":"SUMPRODUCT(CO183:CR183,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV183*Energia!K183*1000*CW183","v":0},null,{"$f":"$CV183*Energia!Y183*1000*CW183","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB183*Energia!Y183*(1-$D183)*1000*CW183","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG183*Energia!U183*(1-$D183)*1000*$CW183","v":0},{"$f":"$DG183*Energia!V183*(1-$D183)*1000*$CW183","v":0},{"$f":"$DG183*Energia!W183*(1-$D183)*1000*$CW183","v":0},{"$f":"$DG183*Energia!X183*(1-$D183)*1000*$CW183","v":0},{"$f":"SUMPRODUCT(DI183:DL183,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP183*Energia!G183*1000/2*DQ183","v":0},null,{"$f":"$DP183*Energia!U183*1000/2*DQ183","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV183*Energia!U183*(1-$D183)*1000/2*DQ183","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA183*Energia!U183*(1-$D183)*1000/2*$DQ183","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK183&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ183*Energia!K183*1000*EL183","v":0},null,{"$f":"$EJ183*Energia!Y183*1000*EL183","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ183*Energia!Y183*1000*ES183*EL183","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV183*Energia!Y183*(1-$D183)*1000*EL183","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA183*Energia!U183*(1-$D183)*1000*$EL183","v":0},{"$f":"$FA183*Energia!V183*(1-$D183)*1000*$EL183","v":0},{"$f":"$FA183*Energia!W183*(1-$D183)*1000*$EL183","v":0},{"$f":"$FA183*Energia!X183*(1-$D183)*1000*$EL183","v":0},{"$f":"SUMPRODUCT(FC183:FF183,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL183&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ183*Energia!K183*1000*FM183","v":0},{"$f":"$FK183*Potencia!K183*12*1000*$FM183","v":0},null,{"$f":"$FJ183*Energia!Y183*1000*FM183","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS183*Energia!Y183*(1-$D183)*1000*FM183","v":0},{"$f":"$FK183*Potencia!K183*(1-$D183)*12*1000*$FM183","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY183*Energia!U183*(1-$D183)*1000*$FM183","v":0},{"$f":"$FY183*Energia!V183*(1-$D183)*1000*$FM183","v":0},{"$f":"$FY183*Energia!W183*(1-$D183)*1000*$FM183","v":0},{"$f":"$FY183*Energia!X183*(1-$D183)*1000*$FM183","v":0},{"$f":"SUMPRODUCT(GB183:GE183,Params!$B$19:$E$19)","v":0},{"$f":"$FZ183*Potencia!G183*(1-$D183)*12*1000*$FM183","v":0},{"$f":"$FZ183*Potencia!H183*(1-$D183)*12*1000*$FM183","v":0},{"$f":"$FZ183*Potencia!I183*(1-$D183)*12*1000*$FM183","v":0},{"$f":"$FZ183*Potencia!J183*(1-$D183)*12*1000*$FM183","v":0},{"$f":"SUMPRODUCT(GG183:GJ183,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP183*Energia!G183*1000/2*GQ183","v":0},null,{"$f":"$GP183*Energia!U183*1000/2*GQ183","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV183*Energia!U183*(1-$D183)*1000/2*GQ183","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA183*Energia!U183*(1-$D183)*1000/2*$GQ183","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL183&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ183*Energia!G183*1000/2*HM183","v":0},{"$f":"$HK183*Potencia!G183*12*1000/2*$HM183","v":0},null,{"$f":"$HJ183*Energia!U183*1000/2*HM183","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS183*Energia!U183*(1-$D183)*1000/2*HM183","v":0},{"$f":"$HK183*Potencia!G183*(1-$D183)*12*1000/2*$HM183","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY183*Energia!U183*(1-$D183)*1000/2*$HM183","v":0},null,null,null,null,{"$f":"$HZ183*Potencia!G183*(1-$D183)*12*1000/2*$HM183","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO183&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN183*Energia!G183*1000/2*IP183","v":0},null,{"$f":"$IN183*Energia!U183*1000/2*IP183","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU183*Energia!U183*1000/2*IW183*$IP183","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ183*Energia!U183*(1-$D183)*1000/2*IP183","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE183*Energia!U183*(1-$D183)*1000/2*$IP183","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A183,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP183&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN183*Energia!G183*1000/2*JQ183","v":0},{"$f":"$JO183*Potencia!G183*12*1000/2*$JQ183","v":0},null,{"$f":"$JN183*Energia!U183*1000/2*JQ183","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW183*Energia!U183*1000/2*IF(JZ183=0,1,JZ183)*JQ183","v":0},{"$f":"$JW183*Energia!U183*1000/2*IF(JZ183<>0,JZ183,IF(JY183=0,1,JY183))*JQ183","v":0},1,0.72106688892531179,{"$f":"$JW183*Energia!U183*1000/2*IF(JZ183<>0,JZ183,IF(JY183<>0,JY183*KD183,1))*JQ183","v":0},{"$f":"$JO183*Potencia!G183*12*1000/2*IF(JZ183=0,1,JZ183)*JQ183","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH183*Energia!$U183*1000/2*JQ183","v":0},{"$f":"$KI183*Potencia!$G183*12*1000/2*JQ183","v":0},null,{"$f":"$KH183*Energia!U183*(1-$D183)*1000/2*JQ183","v":0},{"$f":"$KI183*Potencia!G183*(1-$D183)*12*1000/2*$JQ183","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ183*Energia!U183*(1-$D183)*1000/2*$JQ183","v":0},null,null,null,null,{"$f":"$KR183*Potencia!G183*(1-$D183)*12*1000/2*$JQ183","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_4 Discap.","Discapacitados",{"$f":"IF(C184=0,0,IF(A184=0,0,INDEX(Params!$B$5:$G$15,MATCH(C184,Params!$A$5:$A$15,0),MATCH(A184,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G184&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E184*Energia!K184*1000*H184","v":0},{"$f":"$F184*Potencia!K184*12*1000*$I184","v":0},null,{"$f":"$E184*Energia!Y184*1000*H184","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O184*Energia!Y184*(1-$D184)*1000*H184","v":0},{"$f":"$F184*Potencia!K184*(1-$D184)*12*1000*$I184","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U184*Energia!U184*(1-$D184)*1000*$H184","v":0},{"$f":"$U184*Energia!V184*(1-$D184)*1000*$H184","v":0},{"$f":"$U184*Energia!W184*(1-$D184)*1000*$H184","v":0},{"$f":"$U184*Energia!X184*(1-$D184)*1000*$H184","v":0},{"$f":"SUMPRODUCT(X184:AA184,Params!$B$19:$E$19)","v":0},{"$f":"$V184*Potencia!G184*(1-$D184)*12*1000*$I184","v":0},{"$f":"$V184*Potencia!H184*(1-$D184)*12*1000*$I184","v":0},{"$f":"$V184*Potencia!I184*(1-$D184)*12*1000*$I184","v":0},{"$f":"$V184*Potencia!J184*(1-$D184)*12*1000*$I184","v":0},{"$f":"SUMPRODUCT(AC184:AF184,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK184*Energia!K184*1000*AM184","v":0},{"$f":"$AL184*Clientes!K184*12","v":0},null,{"$f":"$AK184*Energia!Y184*1000*AM184","v":0},1,0,null,{"$f":"$AS184*Energia!Y184*(1-$D184)*1000*AM184","v":0},{"$f":"$AL184*Clientes!K184*(1-$D184)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY184*Energia!U184*(1-$D184)*1000*$AM184","v":0},{"$f":"$AY184*Energia!V184*(1-$D184)*1000*$AM184","v":0},{"$f":"$AY184*Energia!W184*(1-$D184)*1000*$AM184","v":0},{"$f":"$AY184*Energia!X184*(1-$D184)*1000*$AM184","v":0},{"$f":"SUMPRODUCT(BB184:BE184,Params!$B$19:$E$19)","v":0},{"$f":"$AZ184*Clientes!G184*(1-$D184)*12","v":0},{"$f":"$AZ184*Clientes!H184*(1-$D184)*12","v":0},{"$f":"$AZ184*Clientes!I184*(1-$D184)*12","v":0},{"$f":"$AZ184*Clientes!J184*(1-$D184)*12","v":0},{"$f":"SUMPRODUCT(BG184:BJ184,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO184*Clientes!Q184","v":0},null,16.690000000000001,null,{"$f":"$BS184*Clientes!M184","v":0},{"$f":"$BS184*Clientes!N184","v":0},{"$f":"$BS184*Clientes!O184","v":0},{"$f":"$BS184*Clientes!P184","v":0},{"$f":"SUMPRODUCT(BU184:BX184,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB184*Energia!K184*1000*CC184","v":0},null,{"$f":"$CB184*Energia!Y184*1000*CC184","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH184*Energia!Y184*(1-$D184)*1000*CC184","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM184*Energia!U184*(1-$D184)*1000*$CC184","v":0},{"$f":"$CM184*Energia!V184*(1-$D184)*1000*$CC184","v":0},{"$f":"$CM184*Energia!W184*(1-$D184)*1000*$CC184","v":0},{"$f":"$CM184*Energia!X184*(1-$D184)*1000*$CC184","v":0},{"$f":"SUMPRODUCT(CO184:CR184,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV184*Energia!K184*1000*CW184","v":0},null,{"$f":"$CV184*Energia!Y184*1000*CW184","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB184*Energia!Y184*(1-$D184)*1000*CW184","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG184*Energia!U184*(1-$D184)*1000*$CW184","v":0},{"$f":"$DG184*Energia!V184*(1-$D184)*1000*$CW184","v":0},{"$f":"$DG184*Energia!W184*(1-$D184)*1000*$CW184","v":0},{"$f":"$DG184*Energia!X184*(1-$D184)*1000*$CW184","v":0},{"$f":"SUMPRODUCT(DI184:DL184,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP184*Energia!G184*1000/2*DQ184","v":0},null,{"$f":"$DP184*Energia!U184*1000/2*DQ184","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV184*Energia!U184*(1-$D184)*1000/2*DQ184","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA184*Energia!U184*(1-$D184)*1000/2*$DQ184","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK184&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ184*Energia!K184*1000*EL184","v":0},null,{"$f":"$EJ184*Energia!Y184*1000*EL184","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ184*Energia!Y184*1000*ES184*EL184","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV184*Energia!Y184*(1-$D184)*1000*EL184","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA184*Energia!U184*(1-$D184)*1000*$EL184","v":0},{"$f":"$FA184*Energia!V184*(1-$D184)*1000*$EL184","v":0},{"$f":"$FA184*Energia!W184*(1-$D184)*1000*$EL184","v":0},{"$f":"$FA184*Energia!X184*(1-$D184)*1000*$EL184","v":0},{"$f":"SUMPRODUCT(FC184:FF184,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL184&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ184*Energia!K184*1000*FM184","v":0},{"$f":"$FK184*Potencia!K184*12*1000*$FM184","v":0},null,{"$f":"$FJ184*Energia!Y184*1000*FM184","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS184*Energia!Y184*(1-$D184)*1000*FM184","v":0},{"$f":"$FK184*Potencia!K184*(1-$D184)*12*1000*$FM184","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY184*Energia!U184*(1-$D184)*1000*$FM184","v":0},{"$f":"$FY184*Energia!V184*(1-$D184)*1000*$FM184","v":0},{"$f":"$FY184*Energia!W184*(1-$D184)*1000*$FM184","v":0},{"$f":"$FY184*Energia!X184*(1-$D184)*1000*$FM184","v":0},{"$f":"SUMPRODUCT(GB184:GE184,Params!$B$19:$E$19)","v":0},{"$f":"$FZ184*Potencia!G184*(1-$D184)*12*1000*$FM184","v":0},{"$f":"$FZ184*Potencia!H184*(1-$D184)*12*1000*$FM184","v":0},{"$f":"$FZ184*Potencia!I184*(1-$D184)*12*1000*$FM184","v":0},{"$f":"$FZ184*Potencia!J184*(1-$D184)*12*1000*$FM184","v":0},{"$f":"SUMPRODUCT(GG184:GJ184,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP184*Energia!G184*1000/2*GQ184","v":0},null,{"$f":"$GP184*Energia!U184*1000/2*GQ184","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV184*Energia!U184*(1-$D184)*1000/2*GQ184","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA184*Energia!U184*(1-$D184)*1000/2*$GQ184","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL184&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ184*Energia!G184*1000/2*HM184","v":0},{"$f":"$HK184*Potencia!G184*12*1000/2*$HM184","v":0},null,{"$f":"$HJ184*Energia!U184*1000/2*HM184","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS184*Energia!U184*(1-$D184)*1000/2*HM184","v":0},{"$f":"$HK184*Potencia!G184*(1-$D184)*12*1000/2*$HM184","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY184*Energia!U184*(1-$D184)*1000/2*$HM184","v":0},null,null,null,null,{"$f":"$HZ184*Potencia!G184*(1-$D184)*12*1000/2*$HM184","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO184&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN184*Energia!G184*1000/2*IP184","v":0},null,{"$f":"$IN184*Energia!U184*1000/2*IP184","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU184*Energia!U184*1000/2*IW184*$IP184","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ184*Energia!U184*(1-$D184)*1000/2*IP184","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE184*Energia!U184*(1-$D184)*1000/2*$IP184","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A184,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP184&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN184*Energia!G184*1000/2*JQ184","v":0},{"$f":"$JO184*Potencia!G184*12*1000/2*$JQ184","v":0},null,{"$f":"$JN184*Energia!U184*1000/2*JQ184","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW184*Energia!U184*1000/2*IF(JZ184=0,1,JZ184)*JQ184","v":0},{"$f":"$JW184*Energia!U184*1000/2*IF(JZ184<>0,JZ184,IF(JY184=0,1,JY184))*JQ184","v":0},1,0.72106688892531179,{"$f":"$JW184*Energia!U184*1000/2*IF(JZ184<>0,JZ184,IF(JY184<>0,JY184*KD184,1))*JQ184","v":0},{"$f":"$JO184*Potencia!G184*12*1000/2*IF(JZ184=0,1,JZ184)*JQ184","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH184*Energia!$U184*1000/2*JQ184","v":0},{"$f":"$KI184*Potencia!$G184*12*1000/2*JQ184","v":0},null,{"$f":"$KH184*Energia!U184*(1-$D184)*1000/2*JQ184","v":0},{"$f":"$KI184*Potencia!G184*(1-$D184)*12*1000/2*$JQ184","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ184*Energia!U184*(1-$D184)*1000/2*$JQ184","v":0},null,null,null,null,{"$f":"$KR184*Potencia!G184*(1-$D184)*12*1000/2*$JQ184","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_4 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C185=0,0,IF(A185=0,0,INDEX(Params!$B$5:$G$15,MATCH(C185,Params!$A$5:$A$15,0),MATCH(A185,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G185&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E185*Energia!K185*1000*H185","v":0},{"$f":"$F185*Potencia!K185*12*1000*$I185","v":0},null,{"$f":"$E185*Energia!Y185*1000*H185","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O185*Energia!Y185*(1-$D185)*1000*H185","v":0},{"$f":"$F185*Potencia!K185*(1-$D185)*12*1000*$I185","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U185*Energia!U185*(1-$D185)*1000*$H185","v":0},{"$f":"$U185*Energia!V185*(1-$D185)*1000*$H185","v":0},{"$f":"$U185*Energia!W185*(1-$D185)*1000*$H185","v":0},{"$f":"$U185*Energia!X185*(1-$D185)*1000*$H185","v":0},{"$f":"SUMPRODUCT(X185:AA185,Params!$B$19:$E$19)","v":0},{"$f":"$V185*Potencia!G185*(1-$D185)*12*1000*$I185","v":0},{"$f":"$V185*Potencia!H185*(1-$D185)*12*1000*$I185","v":0},{"$f":"$V185*Potencia!I185*(1-$D185)*12*1000*$I185","v":0},{"$f":"$V185*Potencia!J185*(1-$D185)*12*1000*$I185","v":0},{"$f":"SUMPRODUCT(AC185:AF185,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK185*Energia!K185*1000*AM185","v":0},{"$f":"$AL185*Clientes!K185*12","v":0},null,{"$f":"$AK185*Energia!Y185*1000*AM185","v":0},1,0,null,{"$f":"$AS185*Energia!Y185*(1-$D185)*1000*AM185","v":0},{"$f":"$AL185*Clientes!K185*(1-$D185)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY185*Energia!U185*(1-$D185)*1000*$AM185","v":0},{"$f":"$AY185*Energia!V185*(1-$D185)*1000*$AM185","v":0},{"$f":"$AY185*Energia!W185*(1-$D185)*1000*$AM185","v":0},{"$f":"$AY185*Energia!X185*(1-$D185)*1000*$AM185","v":0},{"$f":"SUMPRODUCT(BB185:BE185,Params!$B$19:$E$19)","v":0},{"$f":"$AZ185*Clientes!G185*(1-$D185)*12","v":0},{"$f":"$AZ185*Clientes!H185*(1-$D185)*12","v":0},{"$f":"$AZ185*Clientes!I185*(1-$D185)*12","v":0},{"$f":"$AZ185*Clientes!J185*(1-$D185)*12","v":0},{"$f":"SUMPRODUCT(BG185:BJ185,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO185*Clientes!Q185","v":0},null,16.690000000000001,null,{"$f":"$BS185*Clientes!M185","v":0},{"$f":"$BS185*Clientes!N185","v":0},{"$f":"$BS185*Clientes!O185","v":0},{"$f":"$BS185*Clientes!P185","v":0},{"$f":"SUMPRODUCT(BU185:BX185,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB185*Energia!K185*1000*CC185","v":0},null,{"$f":"$CB185*Energia!Y185*1000*CC185","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH185*Energia!Y185*(1-$D185)*1000*CC185","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM185*Energia!U185*(1-$D185)*1000*$CC185","v":0},{"$f":"$CM185*Energia!V185*(1-$D185)*1000*$CC185","v":0},{"$f":"$CM185*Energia!W185*(1-$D185)*1000*$CC185","v":0},{"$f":"$CM185*Energia!X185*(1-$D185)*1000*$CC185","v":0},{"$f":"SUMPRODUCT(CO185:CR185,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV185*Energia!K185*1000*CW185","v":0},null,{"$f":"$CV185*Energia!Y185*1000*CW185","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB185*Energia!Y185*(1-$D185)*1000*CW185","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG185*Energia!U185*(1-$D185)*1000*$CW185","v":0},{"$f":"$DG185*Energia!V185*(1-$D185)*1000*$CW185","v":0},{"$f":"$DG185*Energia!W185*(1-$D185)*1000*$CW185","v":0},{"$f":"$DG185*Energia!X185*(1-$D185)*1000*$CW185","v":0},{"$f":"SUMPRODUCT(DI185:DL185,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP185*Energia!G185*1000/2*DQ185","v":0},null,{"$f":"$DP185*Energia!U185*1000/2*DQ185","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV185*Energia!U185*(1-$D185)*1000/2*DQ185","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA185*Energia!U185*(1-$D185)*1000/2*$DQ185","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK185&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ185*Energia!K185*1000*EL185","v":0},null,{"$f":"$EJ185*Energia!Y185*1000*EL185","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ185*Energia!Y185*1000*ES185*EL185","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV185*Energia!Y185*(1-$D185)*1000*EL185","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA185*Energia!U185*(1-$D185)*1000*$EL185","v":0},{"$f":"$FA185*Energia!V185*(1-$D185)*1000*$EL185","v":0},{"$f":"$FA185*Energia!W185*(1-$D185)*1000*$EL185","v":0},{"$f":"$FA185*Energia!X185*(1-$D185)*1000*$EL185","v":0},{"$f":"SUMPRODUCT(FC185:FF185,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL185&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ185*Energia!K185*1000*FM185","v":0},{"$f":"$FK185*Potencia!K185*12*1000*$FM185","v":0},null,{"$f":"$FJ185*Energia!Y185*1000*FM185","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS185*Energia!Y185*(1-$D185)*1000*FM185","v":0},{"$f":"$FK185*Potencia!K185*(1-$D185)*12*1000*$FM185","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY185*Energia!U185*(1-$D185)*1000*$FM185","v":0},{"$f":"$FY185*Energia!V185*(1-$D185)*1000*$FM185","v":0},{"$f":"$FY185*Energia!W185*(1-$D185)*1000*$FM185","v":0},{"$f":"$FY185*Energia!X185*(1-$D185)*1000*$FM185","v":0},{"$f":"SUMPRODUCT(GB185:GE185,Params!$B$19:$E$19)","v":0},{"$f":"$FZ185*Potencia!G185*(1-$D185)*12*1000*$FM185","v":0},{"$f":"$FZ185*Potencia!H185*(1-$D185)*12*1000*$FM185","v":0},{"$f":"$FZ185*Potencia!I185*(1-$D185)*12*1000*$FM185","v":0},{"$f":"$FZ185*Potencia!J185*(1-$D185)*12*1000*$FM185","v":0},{"$f":"SUMPRODUCT(GG185:GJ185,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP185*Energia!G185*1000/2*GQ185","v":0},null,{"$f":"$GP185*Energia!U185*1000/2*GQ185","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV185*Energia!U185*(1-$D185)*1000/2*GQ185","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA185*Energia!U185*(1-$D185)*1000/2*$GQ185","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL185&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ185*Energia!G185*1000/2*HM185","v":0},{"$f":"$HK185*Potencia!G185*12*1000/2*$HM185","v":0},null,{"$f":"$HJ185*Energia!U185*1000/2*HM185","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS185*Energia!U185*(1-$D185)*1000/2*HM185","v":0},{"$f":"$HK185*Potencia!G185*(1-$D185)*12*1000/2*$HM185","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY185*Energia!U185*(1-$D185)*1000/2*$HM185","v":0},null,null,null,null,{"$f":"$HZ185*Potencia!G185*(1-$D185)*12*1000/2*$HM185","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO185&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN185*Energia!G185*1000/2*IP185","v":0},null,{"$f":"$IN185*Energia!U185*1000/2*IP185","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU185*Energia!U185*1000/2*IW185*$IP185","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ185*Energia!U185*(1-$D185)*1000/2*IP185","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE185*Energia!U185*(1-$D185)*1000/2*$IP185","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A185,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP185&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN185*Energia!G185*1000/2*JQ185","v":0},{"$f":"$JO185*Potencia!G185*12*1000/2*$JQ185","v":0},null,{"$f":"$JN185*Energia!U185*1000/2*JQ185","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW185*Energia!U185*1000/2*IF(JZ185=0,1,JZ185)*JQ185","v":0},{"$f":"$JW185*Energia!U185*1000/2*IF(JZ185<>0,JZ185,IF(JY185=0,1,JY185))*JQ185","v":0},1,0.72106688892531179,{"$f":"$JW185*Energia!U185*1000/2*IF(JZ185<>0,JZ185,IF(JY185<>0,JY185*KD185,1))*JQ185","v":0},{"$f":"$JO185*Potencia!G185*12*1000/2*IF(JZ185=0,1,JZ185)*JQ185","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH185*Energia!$U185*1000/2*JQ185","v":0},{"$f":"$KI185*Potencia!$G185*12*1000/2*JQ185","v":0},null,{"$f":"$KH185*Energia!U185*(1-$D185)*1000/2*JQ185","v":0},{"$f":"$KI185*Potencia!G185*(1-$D185)*12*1000/2*$JQ185","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ185*Energia!U185*(1-$D185)*1000/2*$JQ185","v":0},null,null,null,null,{"$f":"$KR185*Potencia!G185*(1-$D185)*12*1000/2*$JQ185","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_4 Cruz Roja","Cruz Roja",{"$f":"IF(C186=0,0,IF(A186=0,0,INDEX(Params!$B$5:$G$15,MATCH(C186,Params!$A$5:$A$15,0),MATCH(A186,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G186&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E186*Energia!K186*1000*H186","v":0},{"$f":"$F186*Potencia!K186*12*1000*$I186","v":0},null,{"$f":"$E186*Energia!Y186*1000*H186","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O186*Energia!Y186*(1-$D186)*1000*H186","v":0},{"$f":"$F186*Potencia!K186*(1-$D186)*12*1000*$I186","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U186*Energia!U186*(1-$D186)*1000*$H186","v":0},{"$f":"$U186*Energia!V186*(1-$D186)*1000*$H186","v":0},{"$f":"$U186*Energia!W186*(1-$D186)*1000*$H186","v":0},{"$f":"$U186*Energia!X186*(1-$D186)*1000*$H186","v":0},{"$f":"SUMPRODUCT(X186:AA186,Params!$B$19:$E$19)","v":0},{"$f":"$V186*Potencia!G186*(1-$D186)*12*1000*$I186","v":0},{"$f":"$V186*Potencia!H186*(1-$D186)*12*1000*$I186","v":0},{"$f":"$V186*Potencia!I186*(1-$D186)*12*1000*$I186","v":0},{"$f":"$V186*Potencia!J186*(1-$D186)*12*1000*$I186","v":0},{"$f":"SUMPRODUCT(AC186:AF186,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK186*Energia!K186*1000*AM186","v":0},{"$f":"$AL186*Clientes!K186*12","v":0},null,{"$f":"$AK186*Energia!Y186*1000*AM186","v":0},1,0,null,{"$f":"$AS186*Energia!Y186*(1-$D186)*1000*AM186","v":0},{"$f":"$AL186*Clientes!K186*(1-$D186)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY186*Energia!U186*(1-$D186)*1000*$AM186","v":0},{"$f":"$AY186*Energia!V186*(1-$D186)*1000*$AM186","v":0},{"$f":"$AY186*Energia!W186*(1-$D186)*1000*$AM186","v":0},{"$f":"$AY186*Energia!X186*(1-$D186)*1000*$AM186","v":0},{"$f":"SUMPRODUCT(BB186:BE186,Params!$B$19:$E$19)","v":0},{"$f":"$AZ186*Clientes!G186*(1-$D186)*12","v":0},{"$f":"$AZ186*Clientes!H186*(1-$D186)*12","v":0},{"$f":"$AZ186*Clientes!I186*(1-$D186)*12","v":0},{"$f":"$AZ186*Clientes!J186*(1-$D186)*12","v":0},{"$f":"SUMPRODUCT(BG186:BJ186,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO186*Clientes!Q186","v":0},null,16.690000000000001,null,{"$f":"$BS186*Clientes!M186","v":0},{"$f":"$BS186*Clientes!N186","v":0},{"$f":"$BS186*Clientes!O186","v":0},{"$f":"$BS186*Clientes!P186","v":0},{"$f":"SUMPRODUCT(BU186:BX186,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB186*Energia!K186*1000*CC186","v":0},null,{"$f":"$CB186*Energia!Y186*1000*CC186","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH186*Energia!Y186*(1-$D186)*1000*CC186","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM186*Energia!U186*(1-$D186)*1000*$CC186","v":0},{"$f":"$CM186*Energia!V186*(1-$D186)*1000*$CC186","v":0},{"$f":"$CM186*Energia!W186*(1-$D186)*1000*$CC186","v":0},{"$f":"$CM186*Energia!X186*(1-$D186)*1000*$CC186","v":0},{"$f":"SUMPRODUCT(CO186:CR186,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV186*Energia!K186*1000*CW186","v":0},null,{"$f":"$CV186*Energia!Y186*1000*CW186","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB186*Energia!Y186*(1-$D186)*1000*CW186","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG186*Energia!U186*(1-$D186)*1000*$CW186","v":0},{"$f":"$DG186*Energia!V186*(1-$D186)*1000*$CW186","v":0},{"$f":"$DG186*Energia!W186*(1-$D186)*1000*$CW186","v":0},{"$f":"$DG186*Energia!X186*(1-$D186)*1000*$CW186","v":0},{"$f":"SUMPRODUCT(DI186:DL186,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP186*Energia!G186*1000/2*DQ186","v":0},null,{"$f":"$DP186*Energia!U186*1000/2*DQ186","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV186*Energia!U186*(1-$D186)*1000/2*DQ186","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA186*Energia!U186*(1-$D186)*1000/2*$DQ186","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK186&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ186*Energia!K186*1000*EL186","v":0},null,{"$f":"$EJ186*Energia!Y186*1000*EL186","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ186*Energia!Y186*1000*ES186*EL186","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV186*Energia!Y186*(1-$D186)*1000*EL186","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA186*Energia!U186*(1-$D186)*1000*$EL186","v":0},{"$f":"$FA186*Energia!V186*(1-$D186)*1000*$EL186","v":0},{"$f":"$FA186*Energia!W186*(1-$D186)*1000*$EL186","v":0},{"$f":"$FA186*Energia!X186*(1-$D186)*1000*$EL186","v":0},{"$f":"SUMPRODUCT(FC186:FF186,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL186&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ186*Energia!K186*1000*FM186","v":0},{"$f":"$FK186*Potencia!K186*12*1000*$FM186","v":0},null,{"$f":"$FJ186*Energia!Y186*1000*FM186","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS186*Energia!Y186*(1-$D186)*1000*FM186","v":0},{"$f":"$FK186*Potencia!K186*(1-$D186)*12*1000*$FM186","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY186*Energia!U186*(1-$D186)*1000*$FM186","v":0},{"$f":"$FY186*Energia!V186*(1-$D186)*1000*$FM186","v":0},{"$f":"$FY186*Energia!W186*(1-$D186)*1000*$FM186","v":0},{"$f":"$FY186*Energia!X186*(1-$D186)*1000*$FM186","v":0},{"$f":"SUMPRODUCT(GB186:GE186,Params!$B$19:$E$19)","v":0},{"$f":"$FZ186*Potencia!G186*(1-$D186)*12*1000*$FM186","v":0},{"$f":"$FZ186*Potencia!H186*(1-$D186)*12*1000*$FM186","v":0},{"$f":"$FZ186*Potencia!I186*(1-$D186)*12*1000*$FM186","v":0},{"$f":"$FZ186*Potencia!J186*(1-$D186)*12*1000*$FM186","v":0},{"$f":"SUMPRODUCT(GG186:GJ186,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP186*Energia!G186*1000/2*GQ186","v":0},null,{"$f":"$GP186*Energia!U186*1000/2*GQ186","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV186*Energia!U186*(1-$D186)*1000/2*GQ186","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA186*Energia!U186*(1-$D186)*1000/2*$GQ186","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL186&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ186*Energia!G186*1000/2*HM186","v":0},{"$f":"$HK186*Potencia!G186*12*1000/2*$HM186","v":0},null,{"$f":"$HJ186*Energia!U186*1000/2*HM186","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS186*Energia!U186*(1-$D186)*1000/2*HM186","v":0},{"$f":"$HK186*Potencia!G186*(1-$D186)*12*1000/2*$HM186","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY186*Energia!U186*(1-$D186)*1000/2*$HM186","v":0},null,null,null,null,{"$f":"$HZ186*Potencia!G186*(1-$D186)*12*1000/2*$HM186","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO186&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN186*Energia!G186*1000/2*IP186","v":0},null,{"$f":"$IN186*Energia!U186*1000/2*IP186","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU186*Energia!U186*1000/2*IW186*$IP186","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ186*Energia!U186*(1-$D186)*1000/2*IP186","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE186*Energia!U186*(1-$D186)*1000/2*$IP186","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A186,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP186&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN186*Energia!G186*1000/2*JQ186","v":0},{"$f":"$JO186*Potencia!G186*12*1000/2*$JQ186","v":0},null,{"$f":"$JN186*Energia!U186*1000/2*JQ186","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW186*Energia!U186*1000/2*IF(JZ186=0,1,JZ186)*JQ186","v":0},{"$f":"$JW186*Energia!U186*1000/2*IF(JZ186<>0,JZ186,IF(JY186=0,1,JY186))*JQ186","v":0},1,0.72106688892531179,{"$f":"$JW186*Energia!U186*1000/2*IF(JZ186<>0,JZ186,IF(JY186<>0,JY186*KD186,1))*JQ186","v":0},{"$f":"$JO186*Potencia!G186*12*1000/2*IF(JZ186=0,1,JZ186)*JQ186","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH186*Energia!$U186*1000/2*JQ186","v":0},{"$f":"$KI186*Potencia!$G186*12*1000/2*JQ186","v":0},null,{"$f":"$KH186*Energia!U186*(1-$D186)*1000/2*JQ186","v":0},{"$f":"$KI186*Potencia!G186*(1-$D186)*12*1000/2*$JQ186","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ186*Energia!U186*(1-$D186)*1000/2*$JQ186","v":0},null,null,null,null,{"$f":"$KR186*Potencia!G186*(1-$D186)*12*1000/2*$JQ186","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_4 XX","XX",{"$f":"IF(C187=0,0,IF(A187=0,0,INDEX(Params!$B$5:$G$15,MATCH(C187,Params!$A$5:$A$15,0),MATCH(A187,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G187&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E187*Energia!K187*1000*H187","v":0},{"$f":"$F187*Potencia!K187*12*1000*$I187","v":0},null,{"$f":"$E187*Energia!Y187*1000*H187","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O187*Energia!Y187*(1-$D187)*1000*H187","v":0},{"$f":"$F187*Potencia!K187*(1-$D187)*12*1000*$I187","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U187*Energia!U187*(1-$D187)*1000*$H187","v":0},{"$f":"$U187*Energia!V187*(1-$D187)*1000*$H187","v":0},{"$f":"$U187*Energia!W187*(1-$D187)*1000*$H187","v":0},{"$f":"$U187*Energia!X187*(1-$D187)*1000*$H187","v":0},{"$f":"SUMPRODUCT(X187:AA187,Params!$B$19:$E$19)","v":0},{"$f":"$V187*Potencia!G187*(1-$D187)*12*1000*$I187","v":0},{"$f":"$V187*Potencia!H187*(1-$D187)*12*1000*$I187","v":0},{"$f":"$V187*Potencia!I187*(1-$D187)*12*1000*$I187","v":0},{"$f":"$V187*Potencia!J187*(1-$D187)*12*1000*$I187","v":0},{"$f":"SUMPRODUCT(AC187:AF187,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK187*Energia!K187*1000*AM187","v":0},{"$f":"$AL187*Clientes!K187*12","v":0},null,{"$f":"$AK187*Energia!Y187*1000*AM187","v":0},1,0,null,{"$f":"$AS187*Energia!Y187*(1-$D187)*1000*AM187","v":0},{"$f":"$AL187*Clientes!K187*(1-$D187)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY187*Energia!U187*(1-$D187)*1000*$AM187","v":0},{"$f":"$AY187*Energia!V187*(1-$D187)*1000*$AM187","v":0},{"$f":"$AY187*Energia!W187*(1-$D187)*1000*$AM187","v":0},{"$f":"$AY187*Energia!X187*(1-$D187)*1000*$AM187","v":0},{"$f":"SUMPRODUCT(BB187:BE187,Params!$B$19:$E$19)","v":0},{"$f":"$AZ187*Clientes!G187*(1-$D187)*12","v":0},{"$f":"$AZ187*Clientes!H187*(1-$D187)*12","v":0},{"$f":"$AZ187*Clientes!I187*(1-$D187)*12","v":0},{"$f":"$AZ187*Clientes!J187*(1-$D187)*12","v":0},{"$f":"SUMPRODUCT(BG187:BJ187,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO187*Clientes!Q187","v":0},null,16.690000000000001,null,{"$f":"$BS187*Clientes!M187","v":0},{"$f":"$BS187*Clientes!N187","v":0},{"$f":"$BS187*Clientes!O187","v":0},{"$f":"$BS187*Clientes!P187","v":0},{"$f":"SUMPRODUCT(BU187:BX187,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB187*Energia!K187*1000*CC187","v":0},null,{"$f":"$CB187*Energia!Y187*1000*CC187","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH187*Energia!Y187*(1-$D187)*1000*CC187","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM187*Energia!U187*(1-$D187)*1000*$CC187","v":0},{"$f":"$CM187*Energia!V187*(1-$D187)*1000*$CC187","v":0},{"$f":"$CM187*Energia!W187*(1-$D187)*1000*$CC187","v":0},{"$f":"$CM187*Energia!X187*(1-$D187)*1000*$CC187","v":0},{"$f":"SUMPRODUCT(CO187:CR187,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV187*Energia!K187*1000*CW187","v":0},null,{"$f":"$CV187*Energia!Y187*1000*CW187","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB187*Energia!Y187*(1-$D187)*1000*CW187","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG187*Energia!U187*(1-$D187)*1000*$CW187","v":0},{"$f":"$DG187*Energia!V187*(1-$D187)*1000*$CW187","v":0},{"$f":"$DG187*Energia!W187*(1-$D187)*1000*$CW187","v":0},{"$f":"$DG187*Energia!X187*(1-$D187)*1000*$CW187","v":0},{"$f":"SUMPRODUCT(DI187:DL187,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP187*Energia!G187*1000/2*DQ187","v":0},null,{"$f":"$DP187*Energia!U187*1000/2*DQ187","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV187*Energia!U187*(1-$D187)*1000/2*DQ187","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA187*Energia!U187*(1-$D187)*1000/2*$DQ187","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK187&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ187*Energia!K187*1000*EL187","v":0},null,{"$f":"$EJ187*Energia!Y187*1000*EL187","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ187*Energia!Y187*1000*ES187*EL187","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV187*Energia!Y187*(1-$D187)*1000*EL187","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA187*Energia!U187*(1-$D187)*1000*$EL187","v":0},{"$f":"$FA187*Energia!V187*(1-$D187)*1000*$EL187","v":0},{"$f":"$FA187*Energia!W187*(1-$D187)*1000*$EL187","v":0},{"$f":"$FA187*Energia!X187*(1-$D187)*1000*$EL187","v":0},{"$f":"SUMPRODUCT(FC187:FF187,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL187&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ187*Energia!K187*1000*FM187","v":0},{"$f":"$FK187*Potencia!K187*12*1000*$FM187","v":0},null,{"$f":"$FJ187*Energia!Y187*1000*FM187","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS187*Energia!Y187*(1-$D187)*1000*FM187","v":0},{"$f":"$FK187*Potencia!K187*(1-$D187)*12*1000*$FM187","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY187*Energia!U187*(1-$D187)*1000*$FM187","v":0},{"$f":"$FY187*Energia!V187*(1-$D187)*1000*$FM187","v":0},{"$f":"$FY187*Energia!W187*(1-$D187)*1000*$FM187","v":0},{"$f":"$FY187*Energia!X187*(1-$D187)*1000*$FM187","v":0},{"$f":"SUMPRODUCT(GB187:GE187,Params!$B$19:$E$19)","v":0},{"$f":"$FZ187*Potencia!G187*(1-$D187)*12*1000*$FM187","v":0},{"$f":"$FZ187*Potencia!H187*(1-$D187)*12*1000*$FM187","v":0},{"$f":"$FZ187*Potencia!I187*(1-$D187)*12*1000*$FM187","v":0},{"$f":"$FZ187*Potencia!J187*(1-$D187)*12*1000*$FM187","v":0},{"$f":"SUMPRODUCT(GG187:GJ187,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP187*Energia!G187*1000/2*GQ187","v":0},null,{"$f":"$GP187*Energia!U187*1000/2*GQ187","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV187*Energia!U187*(1-$D187)*1000/2*GQ187","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA187*Energia!U187*(1-$D187)*1000/2*$GQ187","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL187&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ187*Energia!G187*1000/2*HM187","v":0},{"$f":"$HK187*Potencia!G187*12*1000/2*$HM187","v":0},null,{"$f":"$HJ187*Energia!U187*1000/2*HM187","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS187*Energia!U187*(1-$D187)*1000/2*HM187","v":0},{"$f":"$HK187*Potencia!G187*(1-$D187)*12*1000/2*$HM187","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY187*Energia!U187*(1-$D187)*1000/2*$HM187","v":0},null,null,null,null,{"$f":"$HZ187*Potencia!G187*(1-$D187)*12*1000/2*$HM187","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO187&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN187*Energia!G187*1000/2*IP187","v":0},null,{"$f":"$IN187*Energia!U187*1000/2*IP187","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU187*Energia!U187*1000/2*IW187*$IP187","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ187*Energia!U187*(1-$D187)*1000/2*IP187","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE187*Energia!U187*(1-$D187)*1000/2*$IP187","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A187,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP187&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN187*Energia!G187*1000/2*JQ187","v":0},{"$f":"$JO187*Potencia!G187*12*1000/2*$JQ187","v":0},null,{"$f":"$JN187*Energia!U187*1000/2*JQ187","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW187*Energia!U187*1000/2*IF(JZ187=0,1,JZ187)*JQ187","v":0},{"$f":"$JW187*Energia!U187*1000/2*IF(JZ187<>0,JZ187,IF(JY187=0,1,JY187))*JQ187","v":0},1,0.72106688892531179,{"$f":"$JW187*Energia!U187*1000/2*IF(JZ187<>0,JZ187,IF(JY187<>0,JY187*KD187,1))*JQ187","v":0},{"$f":"$JO187*Potencia!G187*12*1000/2*IF(JZ187=0,1,JZ187)*JQ187","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH187*Energia!$U187*1000/2*JQ187","v":0},{"$f":"$KI187*Potencia!$G187*12*1000/2*JQ187","v":0},null,{"$f":"$KH187*Energia!U187*(1-$D187)*1000/2*JQ187","v":0},{"$f":"$KI187*Potencia!G187*(1-$D187)*12*1000/2*$JQ187","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ187*Energia!U187*(1-$D187)*1000/2*$JQ187","v":0},null,null,null,null,{"$f":"$KR187*Potencia!G187*(1-$D187)*12*1000/2*$JQ187","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_4 YY","YY",{"$f":"IF(C188=0,0,IF(A188=0,0,INDEX(Params!$B$5:$G$15,MATCH(C188,Params!$A$5:$A$15,0),MATCH(A188,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G188&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E188*Energia!K188*1000*H188","v":0},{"$f":"$F188*Potencia!K188*12*1000*$I188","v":0},null,{"$f":"$E188*Energia!Y188*1000*H188","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O188*Energia!Y188*(1-$D188)*1000*H188","v":0},{"$f":"$F188*Potencia!K188*(1-$D188)*12*1000*$I188","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U188*Energia!U188*(1-$D188)*1000*$H188","v":0},{"$f":"$U188*Energia!V188*(1-$D188)*1000*$H188","v":0},{"$f":"$U188*Energia!W188*(1-$D188)*1000*$H188","v":0},{"$f":"$U188*Energia!X188*(1-$D188)*1000*$H188","v":0},{"$f":"SUMPRODUCT(X188:AA188,Params!$B$19:$E$19)","v":0},{"$f":"$V188*Potencia!G188*(1-$D188)*12*1000*$I188","v":0},{"$f":"$V188*Potencia!H188*(1-$D188)*12*1000*$I188","v":0},{"$f":"$V188*Potencia!I188*(1-$D188)*12*1000*$I188","v":0},{"$f":"$V188*Potencia!J188*(1-$D188)*12*1000*$I188","v":0},{"$f":"SUMPRODUCT(AC188:AF188,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK188*Energia!K188*1000*AM188","v":0},{"$f":"$AL188*Clientes!K188*12","v":0},null,{"$f":"$AK188*Energia!Y188*1000*AM188","v":0},1,0,null,{"$f":"$AS188*Energia!Y188*(1-$D188)*1000*AM188","v":0},{"$f":"$AL188*Clientes!K188*(1-$D188)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY188*Energia!U188*(1-$D188)*1000*$AM188","v":0},{"$f":"$AY188*Energia!V188*(1-$D188)*1000*$AM188","v":0},{"$f":"$AY188*Energia!W188*(1-$D188)*1000*$AM188","v":0},{"$f":"$AY188*Energia!X188*(1-$D188)*1000*$AM188","v":0},{"$f":"SUMPRODUCT(BB188:BE188,Params!$B$19:$E$19)","v":0},{"$f":"$AZ188*Clientes!G188*(1-$D188)*12","v":0},{"$f":"$AZ188*Clientes!H188*(1-$D188)*12","v":0},{"$f":"$AZ188*Clientes!I188*(1-$D188)*12","v":0},{"$f":"$AZ188*Clientes!J188*(1-$D188)*12","v":0},{"$f":"SUMPRODUCT(BG188:BJ188,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO188*Clientes!Q188","v":0},null,16.690000000000001,null,{"$f":"$BS188*Clientes!M188","v":0},{"$f":"$BS188*Clientes!N188","v":0},{"$f":"$BS188*Clientes!O188","v":0},{"$f":"$BS188*Clientes!P188","v":0},{"$f":"SUMPRODUCT(BU188:BX188,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB188*Energia!K188*1000*CC188","v":0},null,{"$f":"$CB188*Energia!Y188*1000*CC188","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH188*Energia!Y188*(1-$D188)*1000*CC188","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM188*Energia!U188*(1-$D188)*1000*$CC188","v":0},{"$f":"$CM188*Energia!V188*(1-$D188)*1000*$CC188","v":0},{"$f":"$CM188*Energia!W188*(1-$D188)*1000*$CC188","v":0},{"$f":"$CM188*Energia!X188*(1-$D188)*1000*$CC188","v":0},{"$f":"SUMPRODUCT(CO188:CR188,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV188*Energia!K188*1000*CW188","v":0},null,{"$f":"$CV188*Energia!Y188*1000*CW188","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB188*Energia!Y188*(1-$D188)*1000*CW188","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG188*Energia!U188*(1-$D188)*1000*$CW188","v":0},{"$f":"$DG188*Energia!V188*(1-$D188)*1000*$CW188","v":0},{"$f":"$DG188*Energia!W188*(1-$D188)*1000*$CW188","v":0},{"$f":"$DG188*Energia!X188*(1-$D188)*1000*$CW188","v":0},{"$f":"SUMPRODUCT(DI188:DL188,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP188*Energia!G188*1000/2*DQ188","v":0},null,{"$f":"$DP188*Energia!U188*1000/2*DQ188","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV188*Energia!U188*(1-$D188)*1000/2*DQ188","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA188*Energia!U188*(1-$D188)*1000/2*$DQ188","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK188&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ188*Energia!K188*1000*EL188","v":0},null,{"$f":"$EJ188*Energia!Y188*1000*EL188","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ188*Energia!Y188*1000*ES188*EL188","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV188*Energia!Y188*(1-$D188)*1000*EL188","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA188*Energia!U188*(1-$D188)*1000*$EL188","v":0},{"$f":"$FA188*Energia!V188*(1-$D188)*1000*$EL188","v":0},{"$f":"$FA188*Energia!W188*(1-$D188)*1000*$EL188","v":0},{"$f":"$FA188*Energia!X188*(1-$D188)*1000*$EL188","v":0},{"$f":"SUMPRODUCT(FC188:FF188,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL188&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ188*Energia!K188*1000*FM188","v":0},{"$f":"$FK188*Potencia!K188*12*1000*$FM188","v":0},null,{"$f":"$FJ188*Energia!Y188*1000*FM188","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS188*Energia!Y188*(1-$D188)*1000*FM188","v":0},{"$f":"$FK188*Potencia!K188*(1-$D188)*12*1000*$FM188","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY188*Energia!U188*(1-$D188)*1000*$FM188","v":0},{"$f":"$FY188*Energia!V188*(1-$D188)*1000*$FM188","v":0},{"$f":"$FY188*Energia!W188*(1-$D188)*1000*$FM188","v":0},{"$f":"$FY188*Energia!X188*(1-$D188)*1000*$FM188","v":0},{"$f":"SUMPRODUCT(GB188:GE188,Params!$B$19:$E$19)","v":0},{"$f":"$FZ188*Potencia!G188*(1-$D188)*12*1000*$FM188","v":0},{"$f":"$FZ188*Potencia!H188*(1-$D188)*12*1000*$FM188","v":0},{"$f":"$FZ188*Potencia!I188*(1-$D188)*12*1000*$FM188","v":0},{"$f":"$FZ188*Potencia!J188*(1-$D188)*12*1000*$FM188","v":0},{"$f":"SUMPRODUCT(GG188:GJ188,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP188*Energia!G188*1000/2*GQ188","v":0},null,{"$f":"$GP188*Energia!U188*1000/2*GQ188","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV188*Energia!U188*(1-$D188)*1000/2*GQ188","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA188*Energia!U188*(1-$D188)*1000/2*$GQ188","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL188&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ188*Energia!G188*1000/2*HM188","v":0},{"$f":"$HK188*Potencia!G188*12*1000/2*$HM188","v":0},null,{"$f":"$HJ188*Energia!U188*1000/2*HM188","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS188*Energia!U188*(1-$D188)*1000/2*HM188","v":0},{"$f":"$HK188*Potencia!G188*(1-$D188)*12*1000/2*$HM188","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY188*Energia!U188*(1-$D188)*1000/2*$HM188","v":0},null,null,null,null,{"$f":"$HZ188*Potencia!G188*(1-$D188)*12*1000/2*$HM188","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO188&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN188*Energia!G188*1000/2*IP188","v":0},null,{"$f":"$IN188*Energia!U188*1000/2*IP188","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU188*Energia!U188*1000/2*IW188*$IP188","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ188*Energia!U188*(1-$D188)*1000/2*IP188","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE188*Energia!U188*(1-$D188)*1000/2*$IP188","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A188,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP188&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN188*Energia!G188*1000/2*JQ188","v":0},{"$f":"$JO188*Potencia!G188*12*1000/2*$JQ188","v":0},null,{"$f":"$JN188*Energia!U188*1000/2*JQ188","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW188*Energia!U188*1000/2*IF(JZ188=0,1,JZ188)*JQ188","v":0},{"$f":"$JW188*Energia!U188*1000/2*IF(JZ188<>0,JZ188,IF(JY188=0,1,JY188))*JQ188","v":0},1,0.72106688892531179,{"$f":"$JW188*Energia!U188*1000/2*IF(JZ188<>0,JZ188,IF(JY188<>0,JY188*KD188,1))*JQ188","v":0},{"$f":"$JO188*Potencia!G188*12*1000/2*IF(JZ188=0,1,JZ188)*JQ188","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH188*Energia!$U188*1000/2*JQ188","v":0},{"$f":"$KI188*Potencia!$G188*12*1000/2*JQ188","v":0},null,{"$f":"$KH188*Energia!U188*(1-$D188)*1000/2*JQ188","v":0},{"$f":"$KI188*Potencia!G188*(1-$D188)*12*1000/2*$JQ188","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ188*Energia!U188*(1-$D188)*1000/2*$JQ188","v":0},null,null,null,null,{"$f":"$KR188*Potencia!G188*(1-$D188)*12*1000/2*$JQ188","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_5 (xxx)",null,{"$f":"IF(C189=0,0,IF(A189=0,0,INDEX(Params!$B$5:$G$15,MATCH(C189,Params!$A$5:$A$15,0),MATCH(A189,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G189&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"SUM(J190:J199)","v":0},0,null,{"$f":"SUM(M190:M199)","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"SUM(Q190:Q199)","v":0},0,1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"SUM(X190:X199)","v":0},0,0,0,0,0,{"$f":"SUM(AD190:AD199)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"SUM(AN190:AN199)","v":0},{"$f":"SUM(AO190:AO199)","v":0},null,{"$f":"SUM(AQ190:AQ199)","v":0},1,0,null,{"$f":"SUM(AU190:AU199)","v":0},{"$f":"SUM(AV190:AV199)","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"SUM(BB190:BB199)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"SUM(BQ190:BQ199)","v":0},null,16.690000000000001,null,{"$f":"SUM(BU190:BU199)","v":0},{"$f":"SUM(BV190:BV199)","v":0},{"$f":"SUM(BW190:BW199)","v":0},{"$f":"SUM(BX190:BX199)","v":0},{"$f":"SUM(BY190:BY199)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"SUM(CD190:CD199)","v":0},null,{"$f":"SUM(CF190:CF199)","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"SUM(CJ190:CJ199)","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"SUM(CO190:CO199)","v":0},{"$f":"SUM(CP190:CP199)","v":0},{"$f":"SUM(CQ190:CQ199)","v":0},{"$f":"SUM(CR190:CR199)","v":0},{"$f":"SUM(CS190:CS199)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX190:CX199)","v":0},null,{"$f":"SUM(CZ190:CZ199)","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"SUM(DD190:DD199)","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"SUM(DI190:DI199)","v":0},{"$f":"SUM(DJ190:DJ199)","v":0},{"$f":"SUM(DK190:DK199)","v":0},{"$f":"SUM(DL190:DL199)","v":0},{"$f":"SUM(DM190:DM199)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR190:DR199)","v":0},null,{"$f":"SUM(DT190:DT199)","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"SUM(DX190:DX199)","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"SUM(EC190:EC199)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK189&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"SUM(EM190:EM199)","v":0},null,{"$f":"SUM(EO190:EO199)","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"SUM(ET190:ET199)","v":0},1,1.5261416067209746E-2,null,{"$f":"SUM(EX190:EX199)","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"SUM(FC190:FC199)","v":0},{"$f":"SUM(FD190:FD199)","v":0},{"$f":"SUM(FE190:FE199)","v":0},{"$f":"SUM(FF190:FF199)","v":0},{"$f":"SUM(FG190:FG199)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL189&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN190:FN199)","v":0},{"$f":"SUM(FO190:FO199)","v":0},null,{"$f":"SUM(FQ190:FQ199)","v":0},1,1.0701054518580584E-3,null,{"$f":"SUM(FU190:FU199)","v":0},{"$f":"SUM(FV190:FV199)","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"SUM(GB190:GB199)","v":0},{"$f":"SUM(GC190:GC199)","v":0},0,0,{"$f":"SUM(GF190:GF199)","v":0},{"$f":"SUM(GG190:GG199)","v":0},{"$f":"SUM(GH190:GH199)","v":0},0,0,{"$f":"SUM(GK190:GK199)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR190:GR199)","v":0},null,{"$f":"SUM(GT190:GT199)","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"SUM(GX190:GX199)","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"SUM(HC190:HC199)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL189&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(HN190:HN199)","v":0},{"$f":"SUM(HO190:HO199)","v":0},null,{"$f":"SUM(HQ190:HQ199)","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"SUM(HU190:HU199)","v":0},{"$f":"SUM(HV190:HV199)","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"SUM(IB190:IB199)","v":0},null,null,null,null,{"$f":"SUM(IG190:IG199)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO189&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ190:IQ199)","v":0},null,{"$f":"SUM(IS190:IS199)","v":0},1.0265582586738513,8.7662126830987147E-2,null,{"$f":"IW178","v":1},{"$f":"SUM(IX190:IX199)","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"SUM(JB190:JB199)","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"SUM(JG190:JG199)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A189,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP189&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(JR190:JR199)","v":0},{"$f":"SUM(JS190:JS199)","v":0},null,{"$f":"SUM(JU190:JU199)","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"SUM(KA190:KA199)","v":0},{"$f":"SUM(KB190:KB199)","v":0},1,0.72106688892531179,{"$f":"SUM(KE190:KE199)","v":0},{"$f":"SUM(KF190:KF199)","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"SUM(KJ190:KJ199)","v":0},{"$f":"SUM(KK190:KK199)","v":0},null,{"$f":"SUM(KM190:KM199)","v":0},{"$f":"SUM(KN190:KN199)","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"SUM(KT190:KT199)","v":0},null,null,null,null,{"$f":"SUM(KY190:KY199)","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_5 Regular","Regular",{"$f":"IF(C190=0,0,IF(A190=0,0,INDEX(Params!$B$5:$G$15,MATCH(C190,Params!$A$5:$A$15,0),MATCH(A190,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G190&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E190*Energia!K190*1000*H190","v":0},{"$f":"$F190*Potencia!K190*12*1000*$I190","v":0},null,{"$f":"$E190*Energia!Y190*1000*H190","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O190*Energia!Y190*(1-$D190)*1000*H190","v":0},{"$f":"$F190*Potencia!K190*(1-$D190)*12*1000*$I190","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U190*Energia!U190*(1-$D190)*1000*$H190","v":0},{"$f":"$U190*Energia!V190*(1-$D190)*1000*$H190","v":0},{"$f":"$U190*Energia!W190*(1-$D190)*1000*$H190","v":0},{"$f":"$U190*Energia!X190*(1-$D190)*1000*$H190","v":0},{"$f":"SUMPRODUCT(X190:AA190,Params!$B$19:$E$19)","v":0},{"$f":"$V190*Potencia!G190*(1-$D190)*12*1000*$I190","v":0},{"$f":"$V190*Potencia!H190*(1-$D190)*12*1000*$I190","v":0},{"$f":"$V190*Potencia!I190*(1-$D190)*12*1000*$I190","v":0},{"$f":"$V190*Potencia!J190*(1-$D190)*12*1000*$I190","v":0},{"$f":"SUMPRODUCT(AC190:AF190,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK190*Energia!K190*1000*AM190","v":0},{"$f":"$AL190*Clientes!K190*12","v":0},null,{"$f":"$AK190*Energia!Y190*1000*AM190","v":0},1,0,null,{"$f":"$AS190*Energia!Y190*(1-$D190)*1000*AM190","v":0},{"$f":"$AL190*Clientes!K190*(1-$D190)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY190*Energia!U190*(1-$D190)*1000*$AM190","v":0},{"$f":"$AY190*Energia!V190*(1-$D190)*1000*$AM190","v":0},{"$f":"$AY190*Energia!W190*(1-$D190)*1000*$AM190","v":0},{"$f":"$AY190*Energia!X190*(1-$D190)*1000*$AM190","v":0},{"$f":"SUMPRODUCT(BB190:BE190,Params!$B$19:$E$19)","v":0},{"$f":"$AZ190*Clientes!G190*(1-$D190)*12","v":0},{"$f":"$AZ190*Clientes!H190*(1-$D190)*12","v":0},{"$f":"$AZ190*Clientes!I190*(1-$D190)*12","v":0},{"$f":"$AZ190*Clientes!J190*(1-$D190)*12","v":0},{"$f":"SUMPRODUCT(BG190:BJ190,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO190*Clientes!Q190","v":0},null,16.690000000000001,null,{"$f":"$BS190*Clientes!M190","v":0},{"$f":"$BS190*Clientes!N190","v":0},{"$f":"$BS190*Clientes!O190","v":0},{"$f":"$BS190*Clientes!P190","v":0},{"$f":"SUMPRODUCT(BU190:BX190,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB190*Energia!K190*1000*CC190","v":0},null,{"$f":"$CB190*Energia!Y190*1000*CC190","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH190*Energia!Y190*(1-$D190)*1000*CC190","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM190*Energia!U190*(1-$D190)*1000*$CC190","v":0},{"$f":"$CM190*Energia!V190*(1-$D190)*1000*$CC190","v":0},{"$f":"$CM190*Energia!W190*(1-$D190)*1000*$CC190","v":0},{"$f":"$CM190*Energia!X190*(1-$D190)*1000*$CC190","v":0},{"$f":"SUMPRODUCT(CO190:CR190,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV190*Energia!K190*1000*CW190","v":0},null,{"$f":"$CV190*Energia!Y190*1000*CW190","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB190*Energia!Y190*(1-$D190)*1000*CW190","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG190*Energia!U190*(1-$D190)*1000*$CW190","v":0},{"$f":"$DG190*Energia!V190*(1-$D190)*1000*$CW190","v":0},{"$f":"$DG190*Energia!W190*(1-$D190)*1000*$CW190","v":0},{"$f":"$DG190*Energia!X190*(1-$D190)*1000*$CW190","v":0},{"$f":"SUMPRODUCT(DI190:DL190,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP190*Energia!G190*1000/2*DQ190","v":0},null,{"$f":"$DP190*Energia!U190*1000/2*DQ190","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV190*Energia!U190*(1-$D190)*1000/2*DQ190","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA190*Energia!U190*(1-$D190)*1000/2*$DQ190","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK190&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ190*Energia!K190*1000*EL190","v":0},null,{"$f":"$EJ190*Energia!Y190*1000*EL190","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ190*Energia!Y190*1000*ES190*EL190","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV190*Energia!Y190*(1-$D190)*1000*EL190","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA190*Energia!U190*(1-$D190)*1000*$EL190","v":0},{"$f":"$FA190*Energia!V190*(1-$D190)*1000*$EL190","v":0},{"$f":"$FA190*Energia!W190*(1-$D190)*1000*$EL190","v":0},{"$f":"$FA190*Energia!X190*(1-$D190)*1000*$EL190","v":0},{"$f":"SUMPRODUCT(FC190:FF190,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL190&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ190*Energia!K190*1000*FM190","v":0},{"$f":"$FK190*Potencia!K190*12*1000*$FM190","v":0},null,{"$f":"$FJ190*Energia!Y190*1000*FM190","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS190*Energia!Y190*(1-$D190)*1000*FM190","v":0},{"$f":"$FK190*Potencia!K190*(1-$D190)*12*1000*$FM190","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY190*Energia!U190*(1-$D190)*1000*$FM190","v":0},{"$f":"$FY190*Energia!V190*(1-$D190)*1000*$FM190","v":0},{"$f":"$FY190*Energia!W190*(1-$D190)*1000*$FM190","v":0},{"$f":"$FY190*Energia!X190*(1-$D190)*1000*$FM190","v":0},{"$f":"SUMPRODUCT(GB190:GE190,Params!$B$19:$E$19)","v":0},{"$f":"$FZ190*Potencia!G190*(1-$D190)*12*1000*$FM190","v":0},{"$f":"$FZ190*Potencia!H190*(1-$D190)*12*1000*$FM190","v":0},{"$f":"$FZ190*Potencia!I190*(1-$D190)*12*1000*$FM190","v":0},{"$f":"$FZ190*Potencia!J190*(1-$D190)*12*1000*$FM190","v":0},{"$f":"SUMPRODUCT(GG190:GJ190,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP190*Energia!G190*1000/2*GQ190","v":0},null,{"$f":"$GP190*Energia!U190*1000/2*GQ190","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV190*Energia!U190*(1-$D190)*1000/2*GQ190","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA190*Energia!U190*(1-$D190)*1000/2*$GQ190","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL190&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ190*Energia!G190*1000/2*HM190","v":0},{"$f":"$HK190*Potencia!G190*12*1000/2*$HM190","v":0},null,{"$f":"$HJ190*Energia!U190*1000/2*HM190","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS190*Energia!U190*(1-$D190)*1000/2*HM190","v":0},{"$f":"$HK190*Potencia!G190*(1-$D190)*12*1000/2*$HM190","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY190*Energia!U190*(1-$D190)*1000/2*$HM190","v":0},null,null,null,null,{"$f":"$HZ190*Potencia!G190*(1-$D190)*12*1000/2*$HM190","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO190&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN190*Energia!G190*1000/2*IP190","v":0},null,{"$f":"$IN190*Energia!U190*1000/2*IP190","v":0},1.0265582586738513,8.7662126830987147E-2,null,{"$f":"IW189","v":1},{"$f":"$IU190*Energia!U190*1000/2*IW190*$IP190","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ190*Energia!U190*(1-$D190)*1000/2*IP190","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE190*Energia!U190*(1-$D190)*1000/2*$IP190","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A190,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP190&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN190*Energia!G190*1000/2*JQ190","v":0},{"$f":"$JO190*Potencia!G190*12*1000/2*$JQ190","v":0},null,{"$f":"$JN190*Energia!U190*1000/2*JQ190","v":0},1.0265582586738511,2.8579700476141886E-2,null,{"$f":"JY189","v":1},null,{"$f":"$JW190*Energia!U190*1000/2*IF(JZ190=0,1,JZ190)*JQ190","v":0},{"$f":"$JW190*Energia!U190*1000/2*IF(JZ190<>0,JZ190,IF(JY190=0,1,JY190))*JQ190","v":0},{"$f":"KC189","v":1},0.72106688892531179,{"$f":"$JW190*Energia!U190*1000/2*IF(JZ190<>0,JZ190,IF(JY190<>0,JY190*KD190,1))*JQ190","v":0},{"$f":"$JO190*Potencia!G190*12*1000/2*IF(JZ190=0,1,JZ190)*JQ190","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH190*Energia!$U190*1000/2*JQ190","v":0},{"$f":"$KI190*Potencia!$G190*12*1000/2*JQ190","v":0},null,{"$f":"$KH190*Energia!U190*(1-$D190)*1000/2*JQ190","v":0},{"$f":"$KI190*Potencia!G190*(1-$D190)*12*1000/2*$JQ190","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ190*Energia!U190*(1-$D190)*1000/2*$JQ190","v":0},null,null,null,null,{"$f":"$KR190*Potencia!G190*(1-$D190)*12*1000/2*$JQ190","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_5 Agro","Agro",{"$f":"IF(C191=0,0,IF(A191=0,0,INDEX(Params!$B$5:$G$15,MATCH(C191,Params!$A$5:$A$15,0),MATCH(A191,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G191&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E191*Energia!K191*1000*H191","v":0},{"$f":"$F191*Potencia!K191*12*1000*$I191","v":0},null,{"$f":"$E191*Energia!Y191*1000*H191","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O191*Energia!Y191*(1-$D191)*1000*H191","v":0},{"$f":"$F191*Potencia!K191*(1-$D191)*12*1000*$I191","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U191*Energia!U191*(1-$D191)*1000*$H191","v":0},{"$f":"$U191*Energia!V191*(1-$D191)*1000*$H191","v":0},{"$f":"$U191*Energia!W191*(1-$D191)*1000*$H191","v":0},{"$f":"$U191*Energia!X191*(1-$D191)*1000*$H191","v":0},{"$f":"SUMPRODUCT(X191:AA191,Params!$B$19:$E$19)","v":0},{"$f":"$V191*Potencia!G191*(1-$D191)*12*1000*$I191","v":0},{"$f":"$V191*Potencia!H191*(1-$D191)*12*1000*$I191","v":0},{"$f":"$V191*Potencia!I191*(1-$D191)*12*1000*$I191","v":0},{"$f":"$V191*Potencia!J191*(1-$D191)*12*1000*$I191","v":0},{"$f":"SUMPRODUCT(AC191:AF191,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK191*Energia!K191*1000*AM191","v":0},{"$f":"$AL191*Clientes!K191*12","v":0},null,{"$f":"$AK191*Energia!Y191*1000*AM191","v":0},1,0,null,{"$f":"$AS191*Energia!Y191*(1-$D191)*1000*AM191","v":0},{"$f":"$AL191*Clientes!K191*(1-$D191)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY191*Energia!U191*(1-$D191)*1000*$AM191","v":0},{"$f":"$AY191*Energia!V191*(1-$D191)*1000*$AM191","v":0},{"$f":"$AY191*Energia!W191*(1-$D191)*1000*$AM191","v":0},{"$f":"$AY191*Energia!X191*(1-$D191)*1000*$AM191","v":0},{"$f":"SUMPRODUCT(BB191:BE191,Params!$B$19:$E$19)","v":0},{"$f":"$AZ191*Clientes!G191*(1-$D191)*12","v":0},{"$f":"$AZ191*Clientes!H191*(1-$D191)*12","v":0},{"$f":"$AZ191*Clientes!I191*(1-$D191)*12","v":0},{"$f":"$AZ191*Clientes!J191*(1-$D191)*12","v":0},{"$f":"SUMPRODUCT(BG191:BJ191,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO191*Clientes!Q191","v":0},null,16.690000000000001,null,{"$f":"$BS191*Clientes!M191","v":0},{"$f":"$BS191*Clientes!N191","v":0},{"$f":"$BS191*Clientes!O191","v":0},{"$f":"$BS191*Clientes!P191","v":0},{"$f":"SUMPRODUCT(BU191:BX191,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB191*Energia!K191*1000*CC191","v":0},null,{"$f":"$CB191*Energia!Y191*1000*CC191","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH191*Energia!Y191*(1-$D191)*1000*CC191","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM191*Energia!U191*(1-$D191)*1000*$CC191","v":0},{"$f":"$CM191*Energia!V191*(1-$D191)*1000*$CC191","v":0},{"$f":"$CM191*Energia!W191*(1-$D191)*1000*$CC191","v":0},{"$f":"$CM191*Energia!X191*(1-$D191)*1000*$CC191","v":0},{"$f":"SUMPRODUCT(CO191:CR191,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV191*Energia!K191*1000*CW191","v":0},null,{"$f":"$CV191*Energia!Y191*1000*CW191","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB191*Energia!Y191*(1-$D191)*1000*CW191","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG191*Energia!U191*(1-$D191)*1000*$CW191","v":0},{"$f":"$DG191*Energia!V191*(1-$D191)*1000*$CW191","v":0},{"$f":"$DG191*Energia!W191*(1-$D191)*1000*$CW191","v":0},{"$f":"$DG191*Energia!X191*(1-$D191)*1000*$CW191","v":0},{"$f":"SUMPRODUCT(DI191:DL191,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP191*Energia!G191*1000/2*DQ191","v":0},null,{"$f":"$DP191*Energia!U191*1000/2*DQ191","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV191*Energia!U191*(1-$D191)*1000/2*DQ191","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA191*Energia!U191*(1-$D191)*1000/2*$DQ191","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK191&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ191*Energia!K191*1000*EL191","v":0},null,{"$f":"$EJ191*Energia!Y191*1000*EL191","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ191*Energia!Y191*1000*ES191*EL191","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV191*Energia!Y191*(1-$D191)*1000*EL191","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA191*Energia!U191*(1-$D191)*1000*$EL191","v":0},{"$f":"$FA191*Energia!V191*(1-$D191)*1000*$EL191","v":0},{"$f":"$FA191*Energia!W191*(1-$D191)*1000*$EL191","v":0},{"$f":"$FA191*Energia!X191*(1-$D191)*1000*$EL191","v":0},{"$f":"SUMPRODUCT(FC191:FF191,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL191&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ191*Energia!K191*1000*FM191","v":0},{"$f":"$FK191*Potencia!K191*12*1000*$FM191","v":0},null,{"$f":"$FJ191*Energia!Y191*1000*FM191","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS191*Energia!Y191*(1-$D191)*1000*FM191","v":0},{"$f":"$FK191*Potencia!K191*(1-$D191)*12*1000*$FM191","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY191*Energia!U191*(1-$D191)*1000*$FM191","v":0},{"$f":"$FY191*Energia!V191*(1-$D191)*1000*$FM191","v":0},{"$f":"$FY191*Energia!W191*(1-$D191)*1000*$FM191","v":0},{"$f":"$FY191*Energia!X191*(1-$D191)*1000*$FM191","v":0},{"$f":"SUMPRODUCT(GB191:GE191,Params!$B$19:$E$19)","v":0},{"$f":"$FZ191*Potencia!G191*(1-$D191)*12*1000*$FM191","v":0},{"$f":"$FZ191*Potencia!H191*(1-$D191)*12*1000*$FM191","v":0},{"$f":"$FZ191*Potencia!I191*(1-$D191)*12*1000*$FM191","v":0},{"$f":"$FZ191*Potencia!J191*(1-$D191)*12*1000*$FM191","v":0},{"$f":"SUMPRODUCT(GG191:GJ191,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP191*Energia!G191*1000/2*GQ191","v":0},null,{"$f":"$GP191*Energia!U191*1000/2*GQ191","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV191*Energia!U191*(1-$D191)*1000/2*GQ191","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA191*Energia!U191*(1-$D191)*1000/2*$GQ191","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL191&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ191*Energia!G191*1000/2*HM191","v":0},{"$f":"$HK191*Potencia!G191*12*1000/2*$HM191","v":0},null,{"$f":"$HJ191*Energia!U191*1000/2*HM191","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS191*Energia!U191*(1-$D191)*1000/2*HM191","v":0},{"$f":"$HK191*Potencia!G191*(1-$D191)*12*1000/2*$HM191","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY191*Energia!U191*(1-$D191)*1000/2*$HM191","v":0},null,null,null,null,{"$f":"$HZ191*Potencia!G191*(1-$D191)*12*1000/2*$HM191","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO191&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN191*Energia!G191*1000/2*IP191","v":0},null,{"$f":"$IN191*Energia!U191*1000/2*IP191","v":0},1.0265582586738513,8.7662126830987147E-2,null,{"$f":"IW190","v":1},{"$f":"$IU191*Energia!U191*1000/2*IW191*$IP191","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ191*Energia!U191*(1-$D191)*1000/2*IP191","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE191*Energia!U191*(1-$D191)*1000/2*$IP191","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A191,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP191&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN191*Energia!G191*1000/2*JQ191","v":0},{"$f":"$JO191*Potencia!G191*12*1000/2*$JQ191","v":0},null,{"$f":"$JN191*Energia!U191*1000/2*JQ191","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW191*Energia!U191*1000/2*IF(JZ191=0,1,JZ191)*JQ191","v":0},{"$f":"$JW191*Energia!U191*1000/2*IF(JZ191<>0,JZ191,IF(JY191=0,1,JY191))*JQ191","v":0},1,0.72106688892531179,{"$f":"$JW191*Energia!U191*1000/2*IF(JZ191<>0,JZ191,IF(JY191<>0,JY191*KD191,1))*JQ191","v":0},{"$f":"$JO191*Potencia!G191*12*1000/2*IF(JZ191=0,1,JZ191)*JQ191","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH191*Energia!$U191*1000/2*JQ191","v":0},{"$f":"$KI191*Potencia!$G191*12*1000/2*JQ191","v":0},null,{"$f":"$KH191*Energia!U191*(1-$D191)*1000/2*JQ191","v":0},{"$f":"$KI191*Potencia!G191*(1-$D191)*12*1000/2*$JQ191","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ191*Energia!U191*(1-$D191)*1000/2*$JQ191","v":0},null,null,null,null,{"$f":"$KR191*Potencia!G191*(1-$D191)*12*1000/2*$JQ191","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_5 Jub. 1","Jub. 1",{"$f":"IF(C192=0,0,IF(A192=0,0,INDEX(Params!$B$5:$G$15,MATCH(C192,Params!$A$5:$A$15,0),MATCH(A192,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G192&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E192*Energia!K192*1000*H192","v":0},{"$f":"$F192*Potencia!K192*12*1000*$I192","v":0},null,{"$f":"$E192*Energia!Y192*1000*H192","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O192*Energia!Y192*(1-$D192)*1000*H192","v":0},{"$f":"$F192*Potencia!K192*(1-$D192)*12*1000*$I192","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U192*Energia!U192*(1-$D192)*1000*$H192","v":0},{"$f":"$U192*Energia!V192*(1-$D192)*1000*$H192","v":0},{"$f":"$U192*Energia!W192*(1-$D192)*1000*$H192","v":0},{"$f":"$U192*Energia!X192*(1-$D192)*1000*$H192","v":0},{"$f":"SUMPRODUCT(X192:AA192,Params!$B$19:$E$19)","v":0},{"$f":"$V192*Potencia!G192*(1-$D192)*12*1000*$I192","v":0},{"$f":"$V192*Potencia!H192*(1-$D192)*12*1000*$I192","v":0},{"$f":"$V192*Potencia!I192*(1-$D192)*12*1000*$I192","v":0},{"$f":"$V192*Potencia!J192*(1-$D192)*12*1000*$I192","v":0},{"$f":"SUMPRODUCT(AC192:AF192,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK192*Energia!K192*1000*AM192","v":0},{"$f":"$AL192*Clientes!K192*12","v":0},null,{"$f":"$AK192*Energia!Y192*1000*AM192","v":0},1,0,null,{"$f":"$AS192*Energia!Y192*(1-$D192)*1000*AM192","v":0},{"$f":"$AL192*Clientes!K192*(1-$D192)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY192*Energia!U192*(1-$D192)*1000*$AM192","v":0},{"$f":"$AY192*Energia!V192*(1-$D192)*1000*$AM192","v":0},{"$f":"$AY192*Energia!W192*(1-$D192)*1000*$AM192","v":0},{"$f":"$AY192*Energia!X192*(1-$D192)*1000*$AM192","v":0},{"$f":"SUMPRODUCT(BB192:BE192,Params!$B$19:$E$19)","v":0},{"$f":"$AZ192*Clientes!G192*(1-$D192)*12","v":0},{"$f":"$AZ192*Clientes!H192*(1-$D192)*12","v":0},{"$f":"$AZ192*Clientes!I192*(1-$D192)*12","v":0},{"$f":"$AZ192*Clientes!J192*(1-$D192)*12","v":0},{"$f":"SUMPRODUCT(BG192:BJ192,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO192*Clientes!Q192","v":0},null,16.690000000000001,null,{"$f":"$BS192*Clientes!M192","v":0},{"$f":"$BS192*Clientes!N192","v":0},{"$f":"$BS192*Clientes!O192","v":0},{"$f":"$BS192*Clientes!P192","v":0},{"$f":"SUMPRODUCT(BU192:BX192,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB192*Energia!K192*1000*CC192","v":0},null,{"$f":"$CB192*Energia!Y192*1000*CC192","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH192*Energia!Y192*(1-$D192)*1000*CC192","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM192*Energia!U192*(1-$D192)*1000*$CC192","v":0},{"$f":"$CM192*Energia!V192*(1-$D192)*1000*$CC192","v":0},{"$f":"$CM192*Energia!W192*(1-$D192)*1000*$CC192","v":0},{"$f":"$CM192*Energia!X192*(1-$D192)*1000*$CC192","v":0},{"$f":"SUMPRODUCT(CO192:CR192,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV192*Energia!K192*1000*CW192","v":0},null,{"$f":"$CV192*Energia!Y192*1000*CW192","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB192*Energia!Y192*(1-$D192)*1000*CW192","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG192*Energia!U192*(1-$D192)*1000*$CW192","v":0},{"$f":"$DG192*Energia!V192*(1-$D192)*1000*$CW192","v":0},{"$f":"$DG192*Energia!W192*(1-$D192)*1000*$CW192","v":0},{"$f":"$DG192*Energia!X192*(1-$D192)*1000*$CW192","v":0},{"$f":"SUMPRODUCT(DI192:DL192,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP192*Energia!G192*1000/2*DQ192","v":0},null,{"$f":"$DP192*Energia!U192*1000/2*DQ192","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV192*Energia!U192*(1-$D192)*1000/2*DQ192","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA192*Energia!U192*(1-$D192)*1000/2*$DQ192","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK192&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ192*Energia!K192*1000*EL192","v":0},null,{"$f":"$EJ192*Energia!Y192*1000*EL192","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ192*Energia!Y192*1000*ES192*EL192","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV192*Energia!Y192*(1-$D192)*1000*EL192","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA192*Energia!U192*(1-$D192)*1000*$EL192","v":0},{"$f":"$FA192*Energia!V192*(1-$D192)*1000*$EL192","v":0},{"$f":"$FA192*Energia!W192*(1-$D192)*1000*$EL192","v":0},{"$f":"$FA192*Energia!X192*(1-$D192)*1000*$EL192","v":0},{"$f":"SUMPRODUCT(FC192:FF192,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL192&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ192*Energia!K192*1000*FM192","v":0},{"$f":"$FK192*Potencia!K192*12*1000*$FM192","v":0},null,{"$f":"$FJ192*Energia!Y192*1000*FM192","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS192*Energia!Y192*(1-$D192)*1000*FM192","v":0},{"$f":"$FK192*Potencia!K192*(1-$D192)*12*1000*$FM192","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY192*Energia!U192*(1-$D192)*1000*$FM192","v":0},{"$f":"$FY192*Energia!V192*(1-$D192)*1000*$FM192","v":0},{"$f":"$FY192*Energia!W192*(1-$D192)*1000*$FM192","v":0},{"$f":"$FY192*Energia!X192*(1-$D192)*1000*$FM192","v":0},{"$f":"SUMPRODUCT(GB192:GE192,Params!$B$19:$E$19)","v":0},{"$f":"$FZ192*Potencia!G192*(1-$D192)*12*1000*$FM192","v":0},{"$f":"$FZ192*Potencia!H192*(1-$D192)*12*1000*$FM192","v":0},{"$f":"$FZ192*Potencia!I192*(1-$D192)*12*1000*$FM192","v":0},{"$f":"$FZ192*Potencia!J192*(1-$D192)*12*1000*$FM192","v":0},{"$f":"SUMPRODUCT(GG192:GJ192,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP192*Energia!G192*1000/2*GQ192","v":0},null,{"$f":"$GP192*Energia!U192*1000/2*GQ192","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV192*Energia!U192*(1-$D192)*1000/2*GQ192","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA192*Energia!U192*(1-$D192)*1000/2*$GQ192","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL192&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ192*Energia!G192*1000/2*HM192","v":0},{"$f":"$HK192*Potencia!G192*12*1000/2*$HM192","v":0},null,{"$f":"$HJ192*Energia!U192*1000/2*HM192","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS192*Energia!U192*(1-$D192)*1000/2*HM192","v":0},{"$f":"$HK192*Potencia!G192*(1-$D192)*12*1000/2*$HM192","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY192*Energia!U192*(1-$D192)*1000/2*$HM192","v":0},null,null,null,null,{"$f":"$HZ192*Potencia!G192*(1-$D192)*12*1000/2*$HM192","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO192&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN192*Energia!G192*1000/2*IP192","v":0},null,{"$f":"$IN192*Energia!U192*1000/2*IP192","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU192*Energia!U192*1000/2*IW192*$IP192","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ192*Energia!U192*(1-$D192)*1000/2*IP192","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE192*Energia!U192*(1-$D192)*1000/2*$IP192","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A192,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP192&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN192*Energia!G192*1000/2*JQ192","v":0},{"$f":"$JO192*Potencia!G192*12*1000/2*$JQ192","v":0},null,{"$f":"$JN192*Energia!U192*1000/2*JQ192","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW192*Energia!U192*1000/2*IF(JZ192=0,1,JZ192)*JQ192","v":0},{"$f":"$JW192*Energia!U192*1000/2*IF(JZ192<>0,JZ192,IF(JY192=0,1,JY192))*JQ192","v":0},1,0.72106688892531179,{"$f":"$JW192*Energia!U192*1000/2*IF(JZ192<>0,JZ192,IF(JY192<>0,JY192*KD192,1))*JQ192","v":0},{"$f":"$JO192*Potencia!G192*12*1000/2*IF(JZ192=0,1,JZ192)*JQ192","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH192*Energia!$U192*1000/2*JQ192","v":0},{"$f":"$KI192*Potencia!$G192*12*1000/2*JQ192","v":0},null,{"$f":"$KH192*Energia!U192*(1-$D192)*1000/2*JQ192","v":0},{"$f":"$KI192*Potencia!G192*(1-$D192)*12*1000/2*$JQ192","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ192*Energia!U192*(1-$D192)*1000/2*$JQ192","v":0},null,null,null,null,{"$f":"$KR192*Potencia!G192*(1-$D192)*12*1000/2*$JQ192","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_5 Jub. 2","Jub. 2",{"$f":"IF(C193=0,0,IF(A193=0,0,INDEX(Params!$B$5:$G$15,MATCH(C193,Params!$A$5:$A$15,0),MATCH(A193,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G193&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E193*Energia!K193*1000*H193","v":0},{"$f":"$F193*Potencia!K193*12*1000*$I193","v":0},null,{"$f":"$E193*Energia!Y193*1000*H193","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O193*Energia!Y193*(1-$D193)*1000*H193","v":0},{"$f":"$F193*Potencia!K193*(1-$D193)*12*1000*$I193","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U193*Energia!U193*(1-$D193)*1000*$H193","v":0},{"$f":"$U193*Energia!V193*(1-$D193)*1000*$H193","v":0},{"$f":"$U193*Energia!W193*(1-$D193)*1000*$H193","v":0},{"$f":"$U193*Energia!X193*(1-$D193)*1000*$H193","v":0},{"$f":"SUMPRODUCT(X193:AA193,Params!$B$19:$E$19)","v":0},{"$f":"$V193*Potencia!G193*(1-$D193)*12*1000*$I193","v":0},{"$f":"$V193*Potencia!H193*(1-$D193)*12*1000*$I193","v":0},{"$f":"$V193*Potencia!I193*(1-$D193)*12*1000*$I193","v":0},{"$f":"$V193*Potencia!J193*(1-$D193)*12*1000*$I193","v":0},{"$f":"SUMPRODUCT(AC193:AF193,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK193*Energia!K193*1000*AM193","v":0},{"$f":"$AL193*Clientes!K193*12","v":0},null,{"$f":"$AK193*Energia!Y193*1000*AM193","v":0},1,0,null,{"$f":"$AS193*Energia!Y193*(1-$D193)*1000*AM193","v":0},{"$f":"$AL193*Clientes!K193*(1-$D193)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY193*Energia!U193*(1-$D193)*1000*$AM193","v":0},{"$f":"$AY193*Energia!V193*(1-$D193)*1000*$AM193","v":0},{"$f":"$AY193*Energia!W193*(1-$D193)*1000*$AM193","v":0},{"$f":"$AY193*Energia!X193*(1-$D193)*1000*$AM193","v":0},{"$f":"SUMPRODUCT(BB193:BE193,Params!$B$19:$E$19)","v":0},{"$f":"$AZ193*Clientes!G193*(1-$D193)*12","v":0},{"$f":"$AZ193*Clientes!H193*(1-$D193)*12","v":0},{"$f":"$AZ193*Clientes!I193*(1-$D193)*12","v":0},{"$f":"$AZ193*Clientes!J193*(1-$D193)*12","v":0},{"$f":"SUMPRODUCT(BG193:BJ193,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO193*Clientes!Q193","v":0},null,16.690000000000001,null,{"$f":"$BS193*Clientes!M193","v":0},{"$f":"$BS193*Clientes!N193","v":0},{"$f":"$BS193*Clientes!O193","v":0},{"$f":"$BS193*Clientes!P193","v":0},{"$f":"SUMPRODUCT(BU193:BX193,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB193*Energia!K193*1000*CC193","v":0},null,{"$f":"$CB193*Energia!Y193*1000*CC193","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH193*Energia!Y193*(1-$D193)*1000*CC193","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM193*Energia!U193*(1-$D193)*1000*$CC193","v":0},{"$f":"$CM193*Energia!V193*(1-$D193)*1000*$CC193","v":0},{"$f":"$CM193*Energia!W193*(1-$D193)*1000*$CC193","v":0},{"$f":"$CM193*Energia!X193*(1-$D193)*1000*$CC193","v":0},{"$f":"SUMPRODUCT(CO193:CR193,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV193*Energia!K193*1000*CW193","v":0},null,{"$f":"$CV193*Energia!Y193*1000*CW193","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB193*Energia!Y193*(1-$D193)*1000*CW193","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG193*Energia!U193*(1-$D193)*1000*$CW193","v":0},{"$f":"$DG193*Energia!V193*(1-$D193)*1000*$CW193","v":0},{"$f":"$DG193*Energia!W193*(1-$D193)*1000*$CW193","v":0},{"$f":"$DG193*Energia!X193*(1-$D193)*1000*$CW193","v":0},{"$f":"SUMPRODUCT(DI193:DL193,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP193*Energia!G193*1000/2*DQ193","v":0},null,{"$f":"$DP193*Energia!U193*1000/2*DQ193","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV193*Energia!U193*(1-$D193)*1000/2*DQ193","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA193*Energia!U193*(1-$D193)*1000/2*$DQ193","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK193&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ193*Energia!K193*1000*EL193","v":0},null,{"$f":"$EJ193*Energia!Y193*1000*EL193","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ193*Energia!Y193*1000*ES193*EL193","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV193*Energia!Y193*(1-$D193)*1000*EL193","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA193*Energia!U193*(1-$D193)*1000*$EL193","v":0},{"$f":"$FA193*Energia!V193*(1-$D193)*1000*$EL193","v":0},{"$f":"$FA193*Energia!W193*(1-$D193)*1000*$EL193","v":0},{"$f":"$FA193*Energia!X193*(1-$D193)*1000*$EL193","v":0},{"$f":"SUMPRODUCT(FC193:FF193,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL193&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ193*Energia!K193*1000*FM193","v":0},{"$f":"$FK193*Potencia!K193*12*1000*$FM193","v":0},null,{"$f":"$FJ193*Energia!Y193*1000*FM193","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS193*Energia!Y193*(1-$D193)*1000*FM193","v":0},{"$f":"$FK193*Potencia!K193*(1-$D193)*12*1000*$FM193","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY193*Energia!U193*(1-$D193)*1000*$FM193","v":0},{"$f":"$FY193*Energia!V193*(1-$D193)*1000*$FM193","v":0},{"$f":"$FY193*Energia!W193*(1-$D193)*1000*$FM193","v":0},{"$f":"$FY193*Energia!X193*(1-$D193)*1000*$FM193","v":0},{"$f":"SUMPRODUCT(GB193:GE193,Params!$B$19:$E$19)","v":0},{"$f":"$FZ193*Potencia!G193*(1-$D193)*12*1000*$FM193","v":0},{"$f":"$FZ193*Potencia!H193*(1-$D193)*12*1000*$FM193","v":0},{"$f":"$FZ193*Potencia!I193*(1-$D193)*12*1000*$FM193","v":0},{"$f":"$FZ193*Potencia!J193*(1-$D193)*12*1000*$FM193","v":0},{"$f":"SUMPRODUCT(GG193:GJ193,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP193*Energia!G193*1000/2*GQ193","v":0},null,{"$f":"$GP193*Energia!U193*1000/2*GQ193","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV193*Energia!U193*(1-$D193)*1000/2*GQ193","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA193*Energia!U193*(1-$D193)*1000/2*$GQ193","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL193&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ193*Energia!G193*1000/2*HM193","v":0},{"$f":"$HK193*Potencia!G193*12*1000/2*$HM193","v":0},null,{"$f":"$HJ193*Energia!U193*1000/2*HM193","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS193*Energia!U193*(1-$D193)*1000/2*HM193","v":0},{"$f":"$HK193*Potencia!G193*(1-$D193)*12*1000/2*$HM193","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY193*Energia!U193*(1-$D193)*1000/2*$HM193","v":0},null,null,null,null,{"$f":"$HZ193*Potencia!G193*(1-$D193)*12*1000/2*$HM193","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO193&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN193*Energia!G193*1000/2*IP193","v":0},null,{"$f":"$IN193*Energia!U193*1000/2*IP193","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU193*Energia!U193*1000/2*IW193*$IP193","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ193*Energia!U193*(1-$D193)*1000/2*IP193","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE193*Energia!U193*(1-$D193)*1000/2*$IP193","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A193,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP193&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN193*Energia!G193*1000/2*JQ193","v":0},{"$f":"$JO193*Potencia!G193*12*1000/2*$JQ193","v":0},null,{"$f":"$JN193*Energia!U193*1000/2*JQ193","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW193*Energia!U193*1000/2*IF(JZ193=0,1,JZ193)*JQ193","v":0},{"$f":"$JW193*Energia!U193*1000/2*IF(JZ193<>0,JZ193,IF(JY193=0,1,JY193))*JQ193","v":0},1,0.72106688892531179,{"$f":"$JW193*Energia!U193*1000/2*IF(JZ193<>0,JZ193,IF(JY193<>0,JY193*KD193,1))*JQ193","v":0},{"$f":"$JO193*Potencia!G193*12*1000/2*IF(JZ193=0,1,JZ193)*JQ193","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH193*Energia!$U193*1000/2*JQ193","v":0},{"$f":"$KI193*Potencia!$G193*12*1000/2*JQ193","v":0},null,{"$f":"$KH193*Energia!U193*(1-$D193)*1000/2*JQ193","v":0},{"$f":"$KI193*Potencia!G193*(1-$D193)*12*1000/2*$JQ193","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ193*Energia!U193*(1-$D193)*1000/2*$JQ193","v":0},null,null,null,null,{"$f":"$KR193*Potencia!G193*(1-$D193)*12*1000/2*$JQ193","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_5 Político","Part Político",{"$f":"IF(C194=0,0,IF(A194=0,0,INDEX(Params!$B$5:$G$15,MATCH(C194,Params!$A$5:$A$15,0),MATCH(A194,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G194&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E194*Energia!K194*1000*H194","v":0},{"$f":"$F194*Potencia!K194*12*1000*$I194","v":0},null,{"$f":"$E194*Energia!Y194*1000*H194","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O194*Energia!Y194*(1-$D194)*1000*H194","v":0},{"$f":"$F194*Potencia!K194*(1-$D194)*12*1000*$I194","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U194*Energia!U194*(1-$D194)*1000*$H194","v":0},{"$f":"$U194*Energia!V194*(1-$D194)*1000*$H194","v":0},{"$f":"$U194*Energia!W194*(1-$D194)*1000*$H194","v":0},{"$f":"$U194*Energia!X194*(1-$D194)*1000*$H194","v":0},{"$f":"SUMPRODUCT(X194:AA194,Params!$B$19:$E$19)","v":0},{"$f":"$V194*Potencia!G194*(1-$D194)*12*1000*$I194","v":0},{"$f":"$V194*Potencia!H194*(1-$D194)*12*1000*$I194","v":0},{"$f":"$V194*Potencia!I194*(1-$D194)*12*1000*$I194","v":0},{"$f":"$V194*Potencia!J194*(1-$D194)*12*1000*$I194","v":0},{"$f":"SUMPRODUCT(AC194:AF194,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK194*Energia!K194*1000*AM194","v":0},{"$f":"$AL194*Clientes!K194*12","v":0},null,{"$f":"$AK194*Energia!Y194*1000*AM194","v":0},1,0,null,{"$f":"$AS194*Energia!Y194*(1-$D194)*1000*AM194","v":0},{"$f":"$AL194*Clientes!K194*(1-$D194)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY194*Energia!U194*(1-$D194)*1000*$AM194","v":0},{"$f":"$AY194*Energia!V194*(1-$D194)*1000*$AM194","v":0},{"$f":"$AY194*Energia!W194*(1-$D194)*1000*$AM194","v":0},{"$f":"$AY194*Energia!X194*(1-$D194)*1000*$AM194","v":0},{"$f":"SUMPRODUCT(BB194:BE194,Params!$B$19:$E$19)","v":0},{"$f":"$AZ194*Clientes!G194*(1-$D194)*12","v":0},{"$f":"$AZ194*Clientes!H194*(1-$D194)*12","v":0},{"$f":"$AZ194*Clientes!I194*(1-$D194)*12","v":0},{"$f":"$AZ194*Clientes!J194*(1-$D194)*12","v":0},{"$f":"SUMPRODUCT(BG194:BJ194,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO194*Clientes!Q194","v":0},null,16.690000000000001,null,{"$f":"$BS194*Clientes!M194","v":0},{"$f":"$BS194*Clientes!N194","v":0},{"$f":"$BS194*Clientes!O194","v":0},{"$f":"$BS194*Clientes!P194","v":0},{"$f":"SUMPRODUCT(BU194:BX194,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB194*Energia!K194*1000*CC194","v":0},null,{"$f":"$CB194*Energia!Y194*1000*CC194","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH194*Energia!Y194*(1-$D194)*1000*CC194","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM194*Energia!U194*(1-$D194)*1000*$CC194","v":0},{"$f":"$CM194*Energia!V194*(1-$D194)*1000*$CC194","v":0},{"$f":"$CM194*Energia!W194*(1-$D194)*1000*$CC194","v":0},{"$f":"$CM194*Energia!X194*(1-$D194)*1000*$CC194","v":0},{"$f":"SUMPRODUCT(CO194:CR194,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV194*Energia!K194*1000*CW194","v":0},null,{"$f":"$CV194*Energia!Y194*1000*CW194","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB194*Energia!Y194*(1-$D194)*1000*CW194","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG194*Energia!U194*(1-$D194)*1000*$CW194","v":0},{"$f":"$DG194*Energia!V194*(1-$D194)*1000*$CW194","v":0},{"$f":"$DG194*Energia!W194*(1-$D194)*1000*$CW194","v":0},{"$f":"$DG194*Energia!X194*(1-$D194)*1000*$CW194","v":0},{"$f":"SUMPRODUCT(DI194:DL194,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP194*Energia!G194*1000/2*DQ194","v":0},null,{"$f":"$DP194*Energia!U194*1000/2*DQ194","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV194*Energia!U194*(1-$D194)*1000/2*DQ194","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA194*Energia!U194*(1-$D194)*1000/2*$DQ194","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK194&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ194*Energia!K194*1000*EL194","v":0},null,{"$f":"$EJ194*Energia!Y194*1000*EL194","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ194*Energia!Y194*1000*ES194*EL194","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV194*Energia!Y194*(1-$D194)*1000*EL194","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA194*Energia!U194*(1-$D194)*1000*$EL194","v":0},{"$f":"$FA194*Energia!V194*(1-$D194)*1000*$EL194","v":0},{"$f":"$FA194*Energia!W194*(1-$D194)*1000*$EL194","v":0},{"$f":"$FA194*Energia!X194*(1-$D194)*1000*$EL194","v":0},{"$f":"SUMPRODUCT(FC194:FF194,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL194&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ194*Energia!K194*1000*FM194","v":0},{"$f":"$FK194*Potencia!K194*12*1000*$FM194","v":0},null,{"$f":"$FJ194*Energia!Y194*1000*FM194","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS194*Energia!Y194*(1-$D194)*1000*FM194","v":0},{"$f":"$FK194*Potencia!K194*(1-$D194)*12*1000*$FM194","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY194*Energia!U194*(1-$D194)*1000*$FM194","v":0},{"$f":"$FY194*Energia!V194*(1-$D194)*1000*$FM194","v":0},{"$f":"$FY194*Energia!W194*(1-$D194)*1000*$FM194","v":0},{"$f":"$FY194*Energia!X194*(1-$D194)*1000*$FM194","v":0},{"$f":"SUMPRODUCT(GB194:GE194,Params!$B$19:$E$19)","v":0},{"$f":"$FZ194*Potencia!G194*(1-$D194)*12*1000*$FM194","v":0},{"$f":"$FZ194*Potencia!H194*(1-$D194)*12*1000*$FM194","v":0},{"$f":"$FZ194*Potencia!I194*(1-$D194)*12*1000*$FM194","v":0},{"$f":"$FZ194*Potencia!J194*(1-$D194)*12*1000*$FM194","v":0},{"$f":"SUMPRODUCT(GG194:GJ194,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP194*Energia!G194*1000/2*GQ194","v":0},null,{"$f":"$GP194*Energia!U194*1000/2*GQ194","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV194*Energia!U194*(1-$D194)*1000/2*GQ194","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA194*Energia!U194*(1-$D194)*1000/2*$GQ194","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL194&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ194*Energia!G194*1000/2*HM194","v":0},{"$f":"$HK194*Potencia!G194*12*1000/2*$HM194","v":0},null,{"$f":"$HJ194*Energia!U194*1000/2*HM194","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS194*Energia!U194*(1-$D194)*1000/2*HM194","v":0},{"$f":"$HK194*Potencia!G194*(1-$D194)*12*1000/2*$HM194","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY194*Energia!U194*(1-$D194)*1000/2*$HM194","v":0},null,null,null,null,{"$f":"$HZ194*Potencia!G194*(1-$D194)*12*1000/2*$HM194","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO194&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN194*Energia!G194*1000/2*IP194","v":0},null,{"$f":"$IN194*Energia!U194*1000/2*IP194","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU194*Energia!U194*1000/2*IW194*$IP194","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ194*Energia!U194*(1-$D194)*1000/2*IP194","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE194*Energia!U194*(1-$D194)*1000/2*$IP194","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A194,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP194&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN194*Energia!G194*1000/2*JQ194","v":0},{"$f":"$JO194*Potencia!G194*12*1000/2*$JQ194","v":0},null,{"$f":"$JN194*Energia!U194*1000/2*JQ194","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW194*Energia!U194*1000/2*IF(JZ194=0,1,JZ194)*JQ194","v":0},{"$f":"$JW194*Energia!U194*1000/2*IF(JZ194<>0,JZ194,IF(JY194=0,1,JY194))*JQ194","v":0},1,0.72106688892531179,{"$f":"$JW194*Energia!U194*1000/2*IF(JZ194<>0,JZ194,IF(JY194<>0,JY194*KD194,1))*JQ194","v":0},{"$f":"$JO194*Potencia!G194*12*1000/2*IF(JZ194=0,1,JZ194)*JQ194","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH194*Energia!$U194*1000/2*JQ194","v":0},{"$f":"$KI194*Potencia!$G194*12*1000/2*JQ194","v":0},null,{"$f":"$KH194*Energia!U194*(1-$D194)*1000/2*JQ194","v":0},{"$f":"$KI194*Potencia!G194*(1-$D194)*12*1000/2*$JQ194","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ194*Energia!U194*(1-$D194)*1000/2*$JQ194","v":0},null,null,null,null,{"$f":"$KR194*Potencia!G194*(1-$D194)*12*1000/2*$JQ194","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_5 Discap.","Discapacitados",{"$f":"IF(C195=0,0,IF(A195=0,0,INDEX(Params!$B$5:$G$15,MATCH(C195,Params!$A$5:$A$15,0),MATCH(A195,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G195&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E195*Energia!K195*1000*H195","v":0},{"$f":"$F195*Potencia!K195*12*1000*$I195","v":0},null,{"$f":"$E195*Energia!Y195*1000*H195","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O195*Energia!Y195*(1-$D195)*1000*H195","v":0},{"$f":"$F195*Potencia!K195*(1-$D195)*12*1000*$I195","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U195*Energia!U195*(1-$D195)*1000*$H195","v":0},{"$f":"$U195*Energia!V195*(1-$D195)*1000*$H195","v":0},{"$f":"$U195*Energia!W195*(1-$D195)*1000*$H195","v":0},{"$f":"$U195*Energia!X195*(1-$D195)*1000*$H195","v":0},{"$f":"SUMPRODUCT(X195:AA195,Params!$B$19:$E$19)","v":0},{"$f":"$V195*Potencia!G195*(1-$D195)*12*1000*$I195","v":0},{"$f":"$V195*Potencia!H195*(1-$D195)*12*1000*$I195","v":0},{"$f":"$V195*Potencia!I195*(1-$D195)*12*1000*$I195","v":0},{"$f":"$V195*Potencia!J195*(1-$D195)*12*1000*$I195","v":0},{"$f":"SUMPRODUCT(AC195:AF195,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK195*Energia!K195*1000*AM195","v":0},{"$f":"$AL195*Clientes!K195*12","v":0},null,{"$f":"$AK195*Energia!Y195*1000*AM195","v":0},1,0,null,{"$f":"$AS195*Energia!Y195*(1-$D195)*1000*AM195","v":0},{"$f":"$AL195*Clientes!K195*(1-$D195)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY195*Energia!U195*(1-$D195)*1000*$AM195","v":0},{"$f":"$AY195*Energia!V195*(1-$D195)*1000*$AM195","v":0},{"$f":"$AY195*Energia!W195*(1-$D195)*1000*$AM195","v":0},{"$f":"$AY195*Energia!X195*(1-$D195)*1000*$AM195","v":0},{"$f":"SUMPRODUCT(BB195:BE195,Params!$B$19:$E$19)","v":0},{"$f":"$AZ195*Clientes!G195*(1-$D195)*12","v":0},{"$f":"$AZ195*Clientes!H195*(1-$D195)*12","v":0},{"$f":"$AZ195*Clientes!I195*(1-$D195)*12","v":0},{"$f":"$AZ195*Clientes!J195*(1-$D195)*12","v":0},{"$f":"SUMPRODUCT(BG195:BJ195,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO195*Clientes!Q195","v":0},null,16.690000000000001,null,{"$f":"$BS195*Clientes!M195","v":0},{"$f":"$BS195*Clientes!N195","v":0},{"$f":"$BS195*Clientes!O195","v":0},{"$f":"$BS195*Clientes!P195","v":0},{"$f":"SUMPRODUCT(BU195:BX195,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB195*Energia!K195*1000*CC195","v":0},null,{"$f":"$CB195*Energia!Y195*1000*CC195","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH195*Energia!Y195*(1-$D195)*1000*CC195","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM195*Energia!U195*(1-$D195)*1000*$CC195","v":0},{"$f":"$CM195*Energia!V195*(1-$D195)*1000*$CC195","v":0},{"$f":"$CM195*Energia!W195*(1-$D195)*1000*$CC195","v":0},{"$f":"$CM195*Energia!X195*(1-$D195)*1000*$CC195","v":0},{"$f":"SUMPRODUCT(CO195:CR195,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV195*Energia!K195*1000*CW195","v":0},null,{"$f":"$CV195*Energia!Y195*1000*CW195","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB195*Energia!Y195*(1-$D195)*1000*CW195","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG195*Energia!U195*(1-$D195)*1000*$CW195","v":0},{"$f":"$DG195*Energia!V195*(1-$D195)*1000*$CW195","v":0},{"$f":"$DG195*Energia!W195*(1-$D195)*1000*$CW195","v":0},{"$f":"$DG195*Energia!X195*(1-$D195)*1000*$CW195","v":0},{"$f":"SUMPRODUCT(DI195:DL195,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP195*Energia!G195*1000/2*DQ195","v":0},null,{"$f":"$DP195*Energia!U195*1000/2*DQ195","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV195*Energia!U195*(1-$D195)*1000/2*DQ195","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA195*Energia!U195*(1-$D195)*1000/2*$DQ195","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK195&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ195*Energia!K195*1000*EL195","v":0},null,{"$f":"$EJ195*Energia!Y195*1000*EL195","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ195*Energia!Y195*1000*ES195*EL195","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV195*Energia!Y195*(1-$D195)*1000*EL195","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA195*Energia!U195*(1-$D195)*1000*$EL195","v":0},{"$f":"$FA195*Energia!V195*(1-$D195)*1000*$EL195","v":0},{"$f":"$FA195*Energia!W195*(1-$D195)*1000*$EL195","v":0},{"$f":"$FA195*Energia!X195*(1-$D195)*1000*$EL195","v":0},{"$f":"SUMPRODUCT(FC195:FF195,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL195&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ195*Energia!K195*1000*FM195","v":0},{"$f":"$FK195*Potencia!K195*12*1000*$FM195","v":0},null,{"$f":"$FJ195*Energia!Y195*1000*FM195","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS195*Energia!Y195*(1-$D195)*1000*FM195","v":0},{"$f":"$FK195*Potencia!K195*(1-$D195)*12*1000*$FM195","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY195*Energia!U195*(1-$D195)*1000*$FM195","v":0},{"$f":"$FY195*Energia!V195*(1-$D195)*1000*$FM195","v":0},{"$f":"$FY195*Energia!W195*(1-$D195)*1000*$FM195","v":0},{"$f":"$FY195*Energia!X195*(1-$D195)*1000*$FM195","v":0},{"$f":"SUMPRODUCT(GB195:GE195,Params!$B$19:$E$19)","v":0},{"$f":"$FZ195*Potencia!G195*(1-$D195)*12*1000*$FM195","v":0},{"$f":"$FZ195*Potencia!H195*(1-$D195)*12*1000*$FM195","v":0},{"$f":"$FZ195*Potencia!I195*(1-$D195)*12*1000*$FM195","v":0},{"$f":"$FZ195*Potencia!J195*(1-$D195)*12*1000*$FM195","v":0},{"$f":"SUMPRODUCT(GG195:GJ195,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP195*Energia!G195*1000/2*GQ195","v":0},null,{"$f":"$GP195*Energia!U195*1000/2*GQ195","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV195*Energia!U195*(1-$D195)*1000/2*GQ195","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA195*Energia!U195*(1-$D195)*1000/2*$GQ195","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL195&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ195*Energia!G195*1000/2*HM195","v":0},{"$f":"$HK195*Potencia!G195*12*1000/2*$HM195","v":0},null,{"$f":"$HJ195*Energia!U195*1000/2*HM195","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS195*Energia!U195*(1-$D195)*1000/2*HM195","v":0},{"$f":"$HK195*Potencia!G195*(1-$D195)*12*1000/2*$HM195","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY195*Energia!U195*(1-$D195)*1000/2*$HM195","v":0},null,null,null,null,{"$f":"$HZ195*Potencia!G195*(1-$D195)*12*1000/2*$HM195","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO195&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN195*Energia!G195*1000/2*IP195","v":0},null,{"$f":"$IN195*Energia!U195*1000/2*IP195","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU195*Energia!U195*1000/2*IW195*$IP195","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ195*Energia!U195*(1-$D195)*1000/2*IP195","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE195*Energia!U195*(1-$D195)*1000/2*$IP195","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A195,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP195&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN195*Energia!G195*1000/2*JQ195","v":0},{"$f":"$JO195*Potencia!G195*12*1000/2*$JQ195","v":0},null,{"$f":"$JN195*Energia!U195*1000/2*JQ195","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW195*Energia!U195*1000/2*IF(JZ195=0,1,JZ195)*JQ195","v":0},{"$f":"$JW195*Energia!U195*1000/2*IF(JZ195<>0,JZ195,IF(JY195=0,1,JY195))*JQ195","v":0},1,0.72106688892531179,{"$f":"$JW195*Energia!U195*1000/2*IF(JZ195<>0,JZ195,IF(JY195<>0,JY195*KD195,1))*JQ195","v":0},{"$f":"$JO195*Potencia!G195*12*1000/2*IF(JZ195=0,1,JZ195)*JQ195","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH195*Energia!$U195*1000/2*JQ195","v":0},{"$f":"$KI195*Potencia!$G195*12*1000/2*JQ195","v":0},null,{"$f":"$KH195*Energia!U195*(1-$D195)*1000/2*JQ195","v":0},{"$f":"$KI195*Potencia!G195*(1-$D195)*12*1000/2*$JQ195","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ195*Energia!U195*(1-$D195)*1000/2*$JQ195","v":0},null,null,null,null,{"$f":"$KR195*Potencia!G195*(1-$D195)*12*1000/2*$JQ195","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_5 Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C196=0,0,IF(A196=0,0,INDEX(Params!$B$5:$G$15,MATCH(C196,Params!$A$5:$A$15,0),MATCH(A196,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G196&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E196*Energia!K196*1000*H196","v":0},{"$f":"$F196*Potencia!K196*12*1000*$I196","v":0},null,{"$f":"$E196*Energia!Y196*1000*H196","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O196*Energia!Y196*(1-$D196)*1000*H196","v":0},{"$f":"$F196*Potencia!K196*(1-$D196)*12*1000*$I196","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U196*Energia!U196*(1-$D196)*1000*$H196","v":0},{"$f":"$U196*Energia!V196*(1-$D196)*1000*$H196","v":0},{"$f":"$U196*Energia!W196*(1-$D196)*1000*$H196","v":0},{"$f":"$U196*Energia!X196*(1-$D196)*1000*$H196","v":0},{"$f":"SUMPRODUCT(X196:AA196,Params!$B$19:$E$19)","v":0},{"$f":"$V196*Potencia!G196*(1-$D196)*12*1000*$I196","v":0},{"$f":"$V196*Potencia!H196*(1-$D196)*12*1000*$I196","v":0},{"$f":"$V196*Potencia!I196*(1-$D196)*12*1000*$I196","v":0},{"$f":"$V196*Potencia!J196*(1-$D196)*12*1000*$I196","v":0},{"$f":"SUMPRODUCT(AC196:AF196,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK196*Energia!K196*1000*AM196","v":0},{"$f":"$AL196*Clientes!K196*12","v":0},null,{"$f":"$AK196*Energia!Y196*1000*AM196","v":0},1,0,null,{"$f":"$AS196*Energia!Y196*(1-$D196)*1000*AM196","v":0},{"$f":"$AL196*Clientes!K196*(1-$D196)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY196*Energia!U196*(1-$D196)*1000*$AM196","v":0},{"$f":"$AY196*Energia!V196*(1-$D196)*1000*$AM196","v":0},{"$f":"$AY196*Energia!W196*(1-$D196)*1000*$AM196","v":0},{"$f":"$AY196*Energia!X196*(1-$D196)*1000*$AM196","v":0},{"$f":"SUMPRODUCT(BB196:BE196,Params!$B$19:$E$19)","v":0},{"$f":"$AZ196*Clientes!G196*(1-$D196)*12","v":0},{"$f":"$AZ196*Clientes!H196*(1-$D196)*12","v":0},{"$f":"$AZ196*Clientes!I196*(1-$D196)*12","v":0},{"$f":"$AZ196*Clientes!J196*(1-$D196)*12","v":0},{"$f":"SUMPRODUCT(BG196:BJ196,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO196*Clientes!Q196","v":0},null,16.690000000000001,null,{"$f":"$BS196*Clientes!M196","v":0},{"$f":"$BS196*Clientes!N196","v":0},{"$f":"$BS196*Clientes!O196","v":0},{"$f":"$BS196*Clientes!P196","v":0},{"$f":"SUMPRODUCT(BU196:BX196,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB196*Energia!K196*1000*CC196","v":0},null,{"$f":"$CB196*Energia!Y196*1000*CC196","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH196*Energia!Y196*(1-$D196)*1000*CC196","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM196*Energia!U196*(1-$D196)*1000*$CC196","v":0},{"$f":"$CM196*Energia!V196*(1-$D196)*1000*$CC196","v":0},{"$f":"$CM196*Energia!W196*(1-$D196)*1000*$CC196","v":0},{"$f":"$CM196*Energia!X196*(1-$D196)*1000*$CC196","v":0},{"$f":"SUMPRODUCT(CO196:CR196,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV196*Energia!K196*1000*CW196","v":0},null,{"$f":"$CV196*Energia!Y196*1000*CW196","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB196*Energia!Y196*(1-$D196)*1000*CW196","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG196*Energia!U196*(1-$D196)*1000*$CW196","v":0},{"$f":"$DG196*Energia!V196*(1-$D196)*1000*$CW196","v":0},{"$f":"$DG196*Energia!W196*(1-$D196)*1000*$CW196","v":0},{"$f":"$DG196*Energia!X196*(1-$D196)*1000*$CW196","v":0},{"$f":"SUMPRODUCT(DI196:DL196,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP196*Energia!G196*1000/2*DQ196","v":0},null,{"$f":"$DP196*Energia!U196*1000/2*DQ196","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV196*Energia!U196*(1-$D196)*1000/2*DQ196","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA196*Energia!U196*(1-$D196)*1000/2*$DQ196","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK196&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ196*Energia!K196*1000*EL196","v":0},null,{"$f":"$EJ196*Energia!Y196*1000*EL196","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ196*Energia!Y196*1000*ES196*EL196","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV196*Energia!Y196*(1-$D196)*1000*EL196","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA196*Energia!U196*(1-$D196)*1000*$EL196","v":0},{"$f":"$FA196*Energia!V196*(1-$D196)*1000*$EL196","v":0},{"$f":"$FA196*Energia!W196*(1-$D196)*1000*$EL196","v":0},{"$f":"$FA196*Energia!X196*(1-$D196)*1000*$EL196","v":0},{"$f":"SUMPRODUCT(FC196:FF196,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL196&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ196*Energia!K196*1000*FM196","v":0},{"$f":"$FK196*Potencia!K196*12*1000*$FM196","v":0},null,{"$f":"$FJ196*Energia!Y196*1000*FM196","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS196*Energia!Y196*(1-$D196)*1000*FM196","v":0},{"$f":"$FK196*Potencia!K196*(1-$D196)*12*1000*$FM196","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY196*Energia!U196*(1-$D196)*1000*$FM196","v":0},{"$f":"$FY196*Energia!V196*(1-$D196)*1000*$FM196","v":0},{"$f":"$FY196*Energia!W196*(1-$D196)*1000*$FM196","v":0},{"$f":"$FY196*Energia!X196*(1-$D196)*1000*$FM196","v":0},{"$f":"SUMPRODUCT(GB196:GE196,Params!$B$19:$E$19)","v":0},{"$f":"$FZ196*Potencia!G196*(1-$D196)*12*1000*$FM196","v":0},{"$f":"$FZ196*Potencia!H196*(1-$D196)*12*1000*$FM196","v":0},{"$f":"$FZ196*Potencia!I196*(1-$D196)*12*1000*$FM196","v":0},{"$f":"$FZ196*Potencia!J196*(1-$D196)*12*1000*$FM196","v":0},{"$f":"SUMPRODUCT(GG196:GJ196,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP196*Energia!G196*1000/2*GQ196","v":0},null,{"$f":"$GP196*Energia!U196*1000/2*GQ196","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV196*Energia!U196*(1-$D196)*1000/2*GQ196","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA196*Energia!U196*(1-$D196)*1000/2*$GQ196","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL196&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ196*Energia!G196*1000/2*HM196","v":0},{"$f":"$HK196*Potencia!G196*12*1000/2*$HM196","v":0},null,{"$f":"$HJ196*Energia!U196*1000/2*HM196","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS196*Energia!U196*(1-$D196)*1000/2*HM196","v":0},{"$f":"$HK196*Potencia!G196*(1-$D196)*12*1000/2*$HM196","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY196*Energia!U196*(1-$D196)*1000/2*$HM196","v":0},null,null,null,null,{"$f":"$HZ196*Potencia!G196*(1-$D196)*12*1000/2*$HM196","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO196&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN196*Energia!G196*1000/2*IP196","v":0},null,{"$f":"$IN196*Energia!U196*1000/2*IP196","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU196*Energia!U196*1000/2*IW196*$IP196","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ196*Energia!U196*(1-$D196)*1000/2*IP196","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE196*Energia!U196*(1-$D196)*1000/2*$IP196","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A196,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP196&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN196*Energia!G196*1000/2*JQ196","v":0},{"$f":"$JO196*Potencia!G196*12*1000/2*$JQ196","v":0},null,{"$f":"$JN196*Energia!U196*1000/2*JQ196","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW196*Energia!U196*1000/2*IF(JZ196=0,1,JZ196)*JQ196","v":0},{"$f":"$JW196*Energia!U196*1000/2*IF(JZ196<>0,JZ196,IF(JY196=0,1,JY196))*JQ196","v":0},1,0.72106688892531179,{"$f":"$JW196*Energia!U196*1000/2*IF(JZ196<>0,JZ196,IF(JY196<>0,JY196*KD196,1))*JQ196","v":0},{"$f":"$JO196*Potencia!G196*12*1000/2*IF(JZ196=0,1,JZ196)*JQ196","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH196*Energia!$U196*1000/2*JQ196","v":0},{"$f":"$KI196*Potencia!$G196*12*1000/2*JQ196","v":0},null,{"$f":"$KH196*Energia!U196*(1-$D196)*1000/2*JQ196","v":0},{"$f":"$KI196*Potencia!G196*(1-$D196)*12*1000/2*$JQ196","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ196*Energia!U196*(1-$D196)*1000/2*$JQ196","v":0},null,null,null,null,{"$f":"$KR196*Potencia!G196*(1-$D196)*12*1000/2*$JQ196","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_5 Cruz Roja","Cruz Roja",{"$f":"IF(C197=0,0,IF(A197=0,0,INDEX(Params!$B$5:$G$15,MATCH(C197,Params!$A$5:$A$15,0),MATCH(A197,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G197&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E197*Energia!K197*1000*H197","v":0},{"$f":"$F197*Potencia!K197*12*1000*$I197","v":0},null,{"$f":"$E197*Energia!Y197*1000*H197","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O197*Energia!Y197*(1-$D197)*1000*H197","v":0},{"$f":"$F197*Potencia!K197*(1-$D197)*12*1000*$I197","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U197*Energia!U197*(1-$D197)*1000*$H197","v":0},{"$f":"$U197*Energia!V197*(1-$D197)*1000*$H197","v":0},{"$f":"$U197*Energia!W197*(1-$D197)*1000*$H197","v":0},{"$f":"$U197*Energia!X197*(1-$D197)*1000*$H197","v":0},{"$f":"SUMPRODUCT(X197:AA197,Params!$B$19:$E$19)","v":0},{"$f":"$V197*Potencia!G197*(1-$D197)*12*1000*$I197","v":0},{"$f":"$V197*Potencia!H197*(1-$D197)*12*1000*$I197","v":0},{"$f":"$V197*Potencia!I197*(1-$D197)*12*1000*$I197","v":0},{"$f":"$V197*Potencia!J197*(1-$D197)*12*1000*$I197","v":0},{"$f":"SUMPRODUCT(AC197:AF197,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK197*Energia!K197*1000*AM197","v":0},{"$f":"$AL197*Clientes!K197*12","v":0},null,{"$f":"$AK197*Energia!Y197*1000*AM197","v":0},1,0,null,{"$f":"$AS197*Energia!Y197*(1-$D197)*1000*AM197","v":0},{"$f":"$AL197*Clientes!K197*(1-$D197)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY197*Energia!U197*(1-$D197)*1000*$AM197","v":0},{"$f":"$AY197*Energia!V197*(1-$D197)*1000*$AM197","v":0},{"$f":"$AY197*Energia!W197*(1-$D197)*1000*$AM197","v":0},{"$f":"$AY197*Energia!X197*(1-$D197)*1000*$AM197","v":0},{"$f":"SUMPRODUCT(BB197:BE197,Params!$B$19:$E$19)","v":0},{"$f":"$AZ197*Clientes!G197*(1-$D197)*12","v":0},{"$f":"$AZ197*Clientes!H197*(1-$D197)*12","v":0},{"$f":"$AZ197*Clientes!I197*(1-$D197)*12","v":0},{"$f":"$AZ197*Clientes!J197*(1-$D197)*12","v":0},{"$f":"SUMPRODUCT(BG197:BJ197,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO197*Clientes!Q197","v":0},null,16.690000000000001,null,{"$f":"$BS197*Clientes!M197","v":0},{"$f":"$BS197*Clientes!N197","v":0},{"$f":"$BS197*Clientes!O197","v":0},{"$f":"$BS197*Clientes!P197","v":0},{"$f":"SUMPRODUCT(BU197:BX197,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB197*Energia!K197*1000*CC197","v":0},null,{"$f":"$CB197*Energia!Y197*1000*CC197","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH197*Energia!Y197*(1-$D197)*1000*CC197","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM197*Energia!U197*(1-$D197)*1000*$CC197","v":0},{"$f":"$CM197*Energia!V197*(1-$D197)*1000*$CC197","v":0},{"$f":"$CM197*Energia!W197*(1-$D197)*1000*$CC197","v":0},{"$f":"$CM197*Energia!X197*(1-$D197)*1000*$CC197","v":0},{"$f":"SUMPRODUCT(CO197:CR197,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV197*Energia!K197*1000*CW197","v":0},null,{"$f":"$CV197*Energia!Y197*1000*CW197","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB197*Energia!Y197*(1-$D197)*1000*CW197","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG197*Energia!U197*(1-$D197)*1000*$CW197","v":0},{"$f":"$DG197*Energia!V197*(1-$D197)*1000*$CW197","v":0},{"$f":"$DG197*Energia!W197*(1-$D197)*1000*$CW197","v":0},{"$f":"$DG197*Energia!X197*(1-$D197)*1000*$CW197","v":0},{"$f":"SUMPRODUCT(DI197:DL197,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP197*Energia!G197*1000/2*DQ197","v":0},null,{"$f":"$DP197*Energia!U197*1000/2*DQ197","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV197*Energia!U197*(1-$D197)*1000/2*DQ197","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA197*Energia!U197*(1-$D197)*1000/2*$DQ197","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK197&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ197*Energia!K197*1000*EL197","v":0},null,{"$f":"$EJ197*Energia!Y197*1000*EL197","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ197*Energia!Y197*1000*ES197*EL197","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV197*Energia!Y197*(1-$D197)*1000*EL197","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA197*Energia!U197*(1-$D197)*1000*$EL197","v":0},{"$f":"$FA197*Energia!V197*(1-$D197)*1000*$EL197","v":0},{"$f":"$FA197*Energia!W197*(1-$D197)*1000*$EL197","v":0},{"$f":"$FA197*Energia!X197*(1-$D197)*1000*$EL197","v":0},{"$f":"SUMPRODUCT(FC197:FF197,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL197&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ197*Energia!K197*1000*FM197","v":0},{"$f":"$FK197*Potencia!K197*12*1000*$FM197","v":0},null,{"$f":"$FJ197*Energia!Y197*1000*FM197","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS197*Energia!Y197*(1-$D197)*1000*FM197","v":0},{"$f":"$FK197*Potencia!K197*(1-$D197)*12*1000*$FM197","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY197*Energia!U197*(1-$D197)*1000*$FM197","v":0},{"$f":"$FY197*Energia!V197*(1-$D197)*1000*$FM197","v":0},{"$f":"$FY197*Energia!W197*(1-$D197)*1000*$FM197","v":0},{"$f":"$FY197*Energia!X197*(1-$D197)*1000*$FM197","v":0},{"$f":"SUMPRODUCT(GB197:GE197,Params!$B$19:$E$19)","v":0},{"$f":"$FZ197*Potencia!G197*(1-$D197)*12*1000*$FM197","v":0},{"$f":"$FZ197*Potencia!H197*(1-$D197)*12*1000*$FM197","v":0},{"$f":"$FZ197*Potencia!I197*(1-$D197)*12*1000*$FM197","v":0},{"$f":"$FZ197*Potencia!J197*(1-$D197)*12*1000*$FM197","v":0},{"$f":"SUMPRODUCT(GG197:GJ197,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP197*Energia!G197*1000/2*GQ197","v":0},null,{"$f":"$GP197*Energia!U197*1000/2*GQ197","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV197*Energia!U197*(1-$D197)*1000/2*GQ197","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA197*Energia!U197*(1-$D197)*1000/2*$GQ197","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL197&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ197*Energia!G197*1000/2*HM197","v":0},{"$f":"$HK197*Potencia!G197*12*1000/2*$HM197","v":0},null,{"$f":"$HJ197*Energia!U197*1000/2*HM197","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS197*Energia!U197*(1-$D197)*1000/2*HM197","v":0},{"$f":"$HK197*Potencia!G197*(1-$D197)*12*1000/2*$HM197","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY197*Energia!U197*(1-$D197)*1000/2*$HM197","v":0},null,null,null,null,{"$f":"$HZ197*Potencia!G197*(1-$D197)*12*1000/2*$HM197","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO197&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN197*Energia!G197*1000/2*IP197","v":0},null,{"$f":"$IN197*Energia!U197*1000/2*IP197","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU197*Energia!U197*1000/2*IW197*$IP197","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ197*Energia!U197*(1-$D197)*1000/2*IP197","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE197*Energia!U197*(1-$D197)*1000/2*$IP197","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A197,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP197&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN197*Energia!G197*1000/2*JQ197","v":0},{"$f":"$JO197*Potencia!G197*12*1000/2*$JQ197","v":0},null,{"$f":"$JN197*Energia!U197*1000/2*JQ197","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW197*Energia!U197*1000/2*IF(JZ197=0,1,JZ197)*JQ197","v":0},{"$f":"$JW197*Energia!U197*1000/2*IF(JZ197<>0,JZ197,IF(JY197=0,1,JY197))*JQ197","v":0},1,0.72106688892531179,{"$f":"$JW197*Energia!U197*1000/2*IF(JZ197<>0,JZ197,IF(JY197<>0,JY197*KD197,1))*JQ197","v":0},{"$f":"$JO197*Potencia!G197*12*1000/2*IF(JZ197=0,1,JZ197)*JQ197","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH197*Energia!$U197*1000/2*JQ197","v":0},{"$f":"$KI197*Potencia!$G197*12*1000/2*JQ197","v":0},null,{"$f":"$KH197*Energia!U197*(1-$D197)*1000/2*JQ197","v":0},{"$f":"$KI197*Potencia!G197*(1-$D197)*12*1000/2*$JQ197","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ197*Energia!U197*(1-$D197)*1000/2*$JQ197","v":0},null,null,null,null,{"$f":"$KR197*Potencia!G197*(1-$D197)*12*1000/2*$JQ197","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_5 XX","XX",{"$f":"IF(C198=0,0,IF(A198=0,0,INDEX(Params!$B$5:$G$15,MATCH(C198,Params!$A$5:$A$15,0),MATCH(A198,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G198&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E198*Energia!K198*1000*H198","v":0},{"$f":"$F198*Potencia!K198*12*1000*$I198","v":0},null,{"$f":"$E198*Energia!Y198*1000*H198","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O198*Energia!Y198*(1-$D198)*1000*H198","v":0},{"$f":"$F198*Potencia!K198*(1-$D198)*12*1000*$I198","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U198*Energia!U198*(1-$D198)*1000*$H198","v":0},{"$f":"$U198*Energia!V198*(1-$D198)*1000*$H198","v":0},{"$f":"$U198*Energia!W198*(1-$D198)*1000*$H198","v":0},{"$f":"$U198*Energia!X198*(1-$D198)*1000*$H198","v":0},{"$f":"SUMPRODUCT(X198:AA198,Params!$B$19:$E$19)","v":0},{"$f":"$V198*Potencia!G198*(1-$D198)*12*1000*$I198","v":0},{"$f":"$V198*Potencia!H198*(1-$D198)*12*1000*$I198","v":0},{"$f":"$V198*Potencia!I198*(1-$D198)*12*1000*$I198","v":0},{"$f":"$V198*Potencia!J198*(1-$D198)*12*1000*$I198","v":0},{"$f":"SUMPRODUCT(AC198:AF198,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK198*Energia!K198*1000*AM198","v":0},{"$f":"$AL198*Clientes!K198*12","v":0},null,{"$f":"$AK198*Energia!Y198*1000*AM198","v":0},1,0,null,{"$f":"$AS198*Energia!Y198*(1-$D198)*1000*AM198","v":0},{"$f":"$AL198*Clientes!K198*(1-$D198)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY198*Energia!U198*(1-$D198)*1000*$AM198","v":0},{"$f":"$AY198*Energia!V198*(1-$D198)*1000*$AM198","v":0},{"$f":"$AY198*Energia!W198*(1-$D198)*1000*$AM198","v":0},{"$f":"$AY198*Energia!X198*(1-$D198)*1000*$AM198","v":0},{"$f":"SUMPRODUCT(BB198:BE198,Params!$B$19:$E$19)","v":0},{"$f":"$AZ198*Clientes!G198*(1-$D198)*12","v":0},{"$f":"$AZ198*Clientes!H198*(1-$D198)*12","v":0},{"$f":"$AZ198*Clientes!I198*(1-$D198)*12","v":0},{"$f":"$AZ198*Clientes!J198*(1-$D198)*12","v":0},{"$f":"SUMPRODUCT(BG198:BJ198,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO198*Clientes!Q198","v":0},null,16.690000000000001,null,{"$f":"$BS198*Clientes!M198","v":0},{"$f":"$BS198*Clientes!N198","v":0},{"$f":"$BS198*Clientes!O198","v":0},{"$f":"$BS198*Clientes!P198","v":0},{"$f":"SUMPRODUCT(BU198:BX198,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB198*Energia!K198*1000*CC198","v":0},null,{"$f":"$CB198*Energia!Y198*1000*CC198","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH198*Energia!Y198*(1-$D198)*1000*CC198","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM198*Energia!U198*(1-$D198)*1000*$CC198","v":0},{"$f":"$CM198*Energia!V198*(1-$D198)*1000*$CC198","v":0},{"$f":"$CM198*Energia!W198*(1-$D198)*1000*$CC198","v":0},{"$f":"$CM198*Energia!X198*(1-$D198)*1000*$CC198","v":0},{"$f":"SUMPRODUCT(CO198:CR198,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV198*Energia!K198*1000*CW198","v":0},null,{"$f":"$CV198*Energia!Y198*1000*CW198","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB198*Energia!Y198*(1-$D198)*1000*CW198","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG198*Energia!U198*(1-$D198)*1000*$CW198","v":0},{"$f":"$DG198*Energia!V198*(1-$D198)*1000*$CW198","v":0},{"$f":"$DG198*Energia!W198*(1-$D198)*1000*$CW198","v":0},{"$f":"$DG198*Energia!X198*(1-$D198)*1000*$CW198","v":0},{"$f":"SUMPRODUCT(DI198:DL198,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP198*Energia!G198*1000/2*DQ198","v":0},null,{"$f":"$DP198*Energia!U198*1000/2*DQ198","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV198*Energia!U198*(1-$D198)*1000/2*DQ198","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA198*Energia!U198*(1-$D198)*1000/2*$DQ198","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK198&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ198*Energia!K198*1000*EL198","v":0},null,{"$f":"$EJ198*Energia!Y198*1000*EL198","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ198*Energia!Y198*1000*ES198*EL198","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV198*Energia!Y198*(1-$D198)*1000*EL198","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA198*Energia!U198*(1-$D198)*1000*$EL198","v":0},{"$f":"$FA198*Energia!V198*(1-$D198)*1000*$EL198","v":0},{"$f":"$FA198*Energia!W198*(1-$D198)*1000*$EL198","v":0},{"$f":"$FA198*Energia!X198*(1-$D198)*1000*$EL198","v":0},{"$f":"SUMPRODUCT(FC198:FF198,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL198&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ198*Energia!K198*1000*FM198","v":0},{"$f":"$FK198*Potencia!K198*12*1000*$FM198","v":0},null,{"$f":"$FJ198*Energia!Y198*1000*FM198","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS198*Energia!Y198*(1-$D198)*1000*FM198","v":0},{"$f":"$FK198*Potencia!K198*(1-$D198)*12*1000*$FM198","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY198*Energia!U198*(1-$D198)*1000*$FM198","v":0},{"$f":"$FY198*Energia!V198*(1-$D198)*1000*$FM198","v":0},{"$f":"$FY198*Energia!W198*(1-$D198)*1000*$FM198","v":0},{"$f":"$FY198*Energia!X198*(1-$D198)*1000*$FM198","v":0},{"$f":"SUMPRODUCT(GB198:GE198,Params!$B$19:$E$19)","v":0},{"$f":"$FZ198*Potencia!G198*(1-$D198)*12*1000*$FM198","v":0},{"$f":"$FZ198*Potencia!H198*(1-$D198)*12*1000*$FM198","v":0},{"$f":"$FZ198*Potencia!I198*(1-$D198)*12*1000*$FM198","v":0},{"$f":"$FZ198*Potencia!J198*(1-$D198)*12*1000*$FM198","v":0},{"$f":"SUMPRODUCT(GG198:GJ198,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP198*Energia!G198*1000/2*GQ198","v":0},null,{"$f":"$GP198*Energia!U198*1000/2*GQ198","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV198*Energia!U198*(1-$D198)*1000/2*GQ198","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA198*Energia!U198*(1-$D198)*1000/2*$GQ198","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL198&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ198*Energia!G198*1000/2*HM198","v":0},{"$f":"$HK198*Potencia!G198*12*1000/2*$HM198","v":0},null,{"$f":"$HJ198*Energia!U198*1000/2*HM198","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS198*Energia!U198*(1-$D198)*1000/2*HM198","v":0},{"$f":"$HK198*Potencia!G198*(1-$D198)*12*1000/2*$HM198","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY198*Energia!U198*(1-$D198)*1000/2*$HM198","v":0},null,null,null,null,{"$f":"$HZ198*Potencia!G198*(1-$D198)*12*1000/2*$HM198","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO198&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN198*Energia!G198*1000/2*IP198","v":0},null,{"$f":"$IN198*Energia!U198*1000/2*IP198","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU198*Energia!U198*1000/2*IW198*$IP198","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ198*Energia!U198*(1-$D198)*1000/2*IP198","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE198*Energia!U198*(1-$D198)*1000/2*$IP198","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A198,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP198&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN198*Energia!G198*1000/2*JQ198","v":0},{"$f":"$JO198*Potencia!G198*12*1000/2*$JQ198","v":0},null,{"$f":"$JN198*Energia!U198*1000/2*JQ198","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW198*Energia!U198*1000/2*IF(JZ198=0,1,JZ198)*JQ198","v":0},{"$f":"$JW198*Energia!U198*1000/2*IF(JZ198<>0,JZ198,IF(JY198=0,1,JY198))*JQ198","v":0},1,0.72106688892531179,{"$f":"$JW198*Energia!U198*1000/2*IF(JZ198<>0,JZ198,IF(JY198<>0,JY198*KD198,1))*JQ198","v":0},{"$f":"$JO198*Potencia!G198*12*1000/2*IF(JZ198=0,1,JZ198)*JQ198","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH198*Energia!$U198*1000/2*JQ198","v":0},{"$f":"$KI198*Potencia!$G198*12*1000/2*JQ198","v":0},null,{"$f":"$KH198*Energia!U198*(1-$D198)*1000/2*JQ198","v":0},{"$f":"$KI198*Potencia!G198*(1-$D198)*12*1000/2*$JQ198","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ198*Energia!U198*(1-$D198)*1000/2*$JQ198","v":0},null,null,null,null,{"$f":"$KR198*Potencia!G198*(1-$D198)*12*1000/2*$JQ198","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS","BTS_5 YY","YY",{"$f":"IF(C199=0,0,IF(A199=0,0,INDEX(Params!$B$5:$G$15,MATCH(C199,Params!$A$5:$A$15,0),MATCH(A199,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G199&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E199*Energia!K199*1000*H199","v":0},{"$f":"$F199*Potencia!K199*12*1000*$I199","v":0},null,{"$f":"$E199*Energia!Y199*1000*H199","v":0},1.0265581531120085,3.4070054720595419E-2,null,{"$f":"$O199*Energia!Y199*(1-$D199)*1000*H199","v":0},{"$f":"$F199*Potencia!K199*(1-$D199)*12*1000*$I199","v":0},1.0599284296618814,null,3.6111819598495069E-2,0,null,{"$f":"$U199*Energia!U199*(1-$D199)*1000*$H199","v":0},{"$f":"$U199*Energia!V199*(1-$D199)*1000*$H199","v":0},{"$f":"$U199*Energia!W199*(1-$D199)*1000*$H199","v":0},{"$f":"$U199*Energia!X199*(1-$D199)*1000*$H199","v":0},{"$f":"SUMPRODUCT(X199:AA199,Params!$B$19:$E$19)","v":0},{"$f":"$V199*Potencia!G199*(1-$D199)*12*1000*$I199","v":0},{"$f":"$V199*Potencia!H199*(1-$D199)*12*1000*$I199","v":0},{"$f":"$V199*Potencia!I199*(1-$D199)*12*1000*$I199","v":0},{"$f":"$V199*Potencia!J199*(1-$D199)*12*1000*$I199","v":0},{"$f":"SUMPRODUCT(AC199:AF199,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK199*Energia!K199*1000*AM199","v":0},{"$f":"$AL199*Clientes!K199*12","v":0},null,{"$f":"$AK199*Energia!Y199*1000*AM199","v":0},1,0,null,{"$f":"$AS199*Energia!Y199*(1-$D199)*1000*AM199","v":0},{"$f":"$AL199*Clientes!K199*(1-$D199)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY199*Energia!U199*(1-$D199)*1000*$AM199","v":0},{"$f":"$AY199*Energia!V199*(1-$D199)*1000*$AM199","v":0},{"$f":"$AY199*Energia!W199*(1-$D199)*1000*$AM199","v":0},{"$f":"$AY199*Energia!X199*(1-$D199)*1000*$AM199","v":0},{"$f":"SUMPRODUCT(BB199:BE199,Params!$B$19:$E$19)","v":0},{"$f":"$AZ199*Clientes!G199*(1-$D199)*12","v":0},{"$f":"$AZ199*Clientes!H199*(1-$D199)*12","v":0},{"$f":"$AZ199*Clientes!I199*(1-$D199)*12","v":0},{"$f":"$AZ199*Clientes!J199*(1-$D199)*12","v":0},{"$f":"SUMPRODUCT(BG199:BJ199,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO199*Clientes!Q199","v":0},null,16.690000000000001,null,{"$f":"$BS199*Clientes!M199","v":0},{"$f":"$BS199*Clientes!N199","v":0},{"$f":"$BS199*Clientes!O199","v":0},{"$f":"$BS199*Clientes!P199","v":0},{"$f":"SUMPRODUCT(BU199:BX199,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB199*Energia!K199*1000*CC199","v":0},null,{"$f":"$CB199*Energia!Y199*1000*CC199","v":0},1.0265581531120085,1.6937009157335318E-2,null,{"$f":"$CH199*Energia!Y199*(1-$D199)*1000*CC199","v":0},1.0599284296618814,null,1.7952017519303327E-2,null,{"$f":"$CM199*Energia!U199*(1-$D199)*1000*$CC199","v":0},{"$f":"$CM199*Energia!V199*(1-$D199)*1000*$CC199","v":0},{"$f":"$CM199*Energia!W199*(1-$D199)*1000*$CC199","v":0},{"$f":"$CM199*Energia!X199*(1-$D199)*1000*$CC199","v":0},{"$f":"SUMPRODUCT(CO199:CR199,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV199*Energia!K199*1000*CW199","v":0},null,{"$f":"$CV199*Energia!Y199*1000*CW199","v":0},1.0265581531120085,2.3902390839539069E-3,null,{"$f":"$DB199*Energia!Y199*(1-$D199)*1000*CW199","v":0},1.0599284296618814,null,2.5334823587717186E-3,null,{"$f":"$DG199*Energia!U199*(1-$D199)*1000*$CW199","v":0},{"$f":"$DG199*Energia!V199*(1-$D199)*1000*$CW199","v":0},{"$f":"$DG199*Energia!W199*(1-$D199)*1000*$CW199","v":0},{"$f":"$DG199*Energia!X199*(1-$D199)*1000*$CW199","v":0},{"$f":"SUMPRODUCT(DI199:DL199,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP199*Energia!G199*1000/2*DQ199","v":0},null,{"$f":"$DP199*Energia!U199*1000/2*DQ199","v":0},1.0265582586738509,1.546532700197201E-3,null,{"$f":"$DV199*Energia!U199*(1-$D199)*1000/2*DQ199","v":0},1.0599284279940611,null,1.6392139737614298E-3,null,{"$f":"$EA199*Energia!U199*(1-$D199)*1000/2*$DQ199","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK199&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ199*Energia!K199*1000*EL199","v":0},null,{"$f":"$EJ199*Energia!Y199*1000*EL199","v":0},1.0265581531120085,1.5261416067209746E-2,null,1,{"$f":"$EQ199*Energia!Y199*1000*ES199*EL199","v":0},1,1.5261416067209746E-2,null,{"$f":"$EV199*Energia!Y199*(1-$D199)*1000*EL199","v":0},1.0599284296618812,null,1.6176008766534227E-2,null,{"$f":"$FA199*Energia!U199*(1-$D199)*1000*$EL199","v":0},{"$f":"$FA199*Energia!V199*(1-$D199)*1000*$EL199","v":0},{"$f":"$FA199*Energia!W199*(1-$D199)*1000*$EL199","v":0},{"$f":"$FA199*Energia!X199*(1-$D199)*1000*$EL199","v":0},{"$f":"SUMPRODUCT(FC199:FF199,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL199&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ199*Energia!K199*1000*FM199","v":0},{"$f":"$FK199*Potencia!K199*12*1000*$FM199","v":0},null,{"$f":"$FJ199*Energia!Y199*1000*FM199","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS199*Energia!Y199*(1-$D199)*1000*FM199","v":0},{"$f":"$FK199*Potencia!K199*(1-$D199)*12*1000*$FM199","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY199*Energia!U199*(1-$D199)*1000*$FM199","v":0},{"$f":"$FY199*Energia!V199*(1-$D199)*1000*$FM199","v":0},{"$f":"$FY199*Energia!W199*(1-$D199)*1000*$FM199","v":0},{"$f":"$FY199*Energia!X199*(1-$D199)*1000*$FM199","v":0},{"$f":"SUMPRODUCT(GB199:GE199,Params!$B$19:$E$19)","v":0},{"$f":"$FZ199*Potencia!G199*(1-$D199)*12*1000*$FM199","v":0},{"$f":"$FZ199*Potencia!H199*(1-$D199)*12*1000*$FM199","v":0},{"$f":"$FZ199*Potencia!I199*(1-$D199)*12*1000*$FM199","v":0},{"$f":"$FZ199*Potencia!J199*(1-$D199)*12*1000*$FM199","v":0},{"$f":"SUMPRODUCT(GG199:GJ199,Params!$B$19:$E$19)","v":0},null,1.7310243957694756E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP199*Energia!G199*1000/2*GQ199","v":0},null,{"$f":"$GP199*Energia!U199*1000/2*GQ199","v":0},1.0265582586738511,4.7664221308262554E-3,null,{"$f":"$GV199*Energia!U199*(1-$D199)*1000/2*GQ199","v":0},1.0599284279940611,null,5.052066316282776E-3,null,{"$f":"$HA199*Energia!U199*(1-$D199)*1000/2*$GQ199","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL199&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ199*Energia!G199*1000/2*HM199","v":0},{"$f":"$HK199*Potencia!G199*12*1000/2*$HM199","v":0},null,{"$f":"$HJ199*Energia!U199*1000/2*HM199","v":0},1.0265582586738511,6.4388063572950564E-3,null,{"$f":"$HS199*Energia!U199*(1-$D199)*1000/2*HM199","v":0},{"$f":"$HK199*Potencia!G199*(1-$D199)*12*1000/2*$HM199","v":0},1.0599284279940613,null,6.8246739004459173E-3,0,null,{"$f":"$HY199*Energia!U199*(1-$D199)*1000/2*$HM199","v":0},null,null,null,null,{"$f":"$HZ199*Potencia!G199*(1-$D199)*12*1000/2*$HM199","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO199&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN199*Energia!G199*1000/2*IP199","v":0},null,{"$f":"$IN199*Energia!U199*1000/2*IP199","v":0},1.0265582586738513,8.7662126830987147E-2,null,1,{"$f":"$IU199*Energia!U199*1000/2*IW199*$IP199","v":0},0.72106688892531168,6.3210257070595993E-2,null,{"$f":"$IZ199*Energia!U199*(1-$D199)*1000/2*IP199","v":0},1.0515068762215967,null,6.6466019957466482E-2,null,{"$f":"$JE199*Energia!U199*(1-$D199)*1000/2*$IP199","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A199,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP199&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN199*Energia!G199*1000/2*JQ199","v":0},{"$f":"$JO199*Potencia!G199*12*1000/2*$JQ199","v":0},null,{"$f":"$JN199*Energia!U199*1000/2*JQ199","v":0},1.0265582586738511,2.8579700476141886E-2,null,1,null,{"$f":"$JW199*Energia!U199*1000/2*IF(JZ199=0,1,JZ199)*JQ199","v":0},{"$f":"$JW199*Energia!U199*1000/2*IF(JZ199<>0,JZ199,IF(JY199=0,1,JY199))*JQ199","v":0},1,0.72106688892531179,{"$f":"$JW199*Energia!U199*1000/2*IF(JZ199<>0,JZ199,IF(JY199<>0,JY199*KD199,1))*JQ199","v":0},{"$f":"$JO199*Potencia!G199*12*1000/2*IF(JZ199=0,1,JZ199)*JQ199","v":0},0.69168432371142985,1.4254144572735172E-2,0,{"$f":"$KH199*Energia!$U199*1000/2*JQ199","v":0},{"$f":"$KI199*Potencia!$G199*12*1000/2*JQ199","v":0},null,{"$f":"$KH199*Energia!U199*(1-$D199)*1000/2*JQ199","v":0},{"$f":"$KI199*Potencia!G199*(1-$D199)*12*1000/2*$JQ199","v":0},1.0515068762215967,null,1.4988331032887787E-2,0,null,{"$f":"$KQ199*Energia!U199*(1-$D199)*1000/2*$JQ199","v":0},null,null,null,null,{"$f":"$KR199*Potencia!G199*(1-$D199)*12*1000/2*$JQ199","v":0},null,null,null,null,null,null,8.1454350990354266E-2,null,0,"BTS_0_1"]
["BTS_Prepago","BTS_PREPAGO",null,{"$f":"IF(C200=0,0,IF(A200=0,0,INDEX(Params!$B$5:$G$15,MATCH(C200,Params!$A$5:$A$15,0),MATCH(A200,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G200&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M200","v":0},1,1,{"$f":"SUM(J201:J210)","v":21411322.788691297},0,null,{"$f":"SUM(M201:M210)","v":21411322.788691297},{"$f":"IF(M200=0,1,J$200/M$200)","v":1},3.3188626106871913E-2,null,{"$f":"SUM(Q201:Q210)","v":21135628.15977148},0,1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"SUM(X201:X210)","v":6684305.4478340661},6795500.479114769,6878481.5999012413,6947122.1718710689,22402253.165304027,0,{"$f":"SUM(AD201:AD210)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5004071119321456E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(AN201:AN210)","v":9679732.1120127402},{"$f":"SUM(AO201:AO210)","v":0},null,{"$f":"SUM(AQ201:AQ210)","v":9679732.1120127402},{"$f":"IF(AQ200=0,1,AN$200/AQ$200)","v":1},1.5004071119321456E-2,null,{"$f":"SUM(AU201:AU210)","v":9555094.7797469329},{"$f":"SUM(AV201:AV210)","v":0},1.0586633031077384,null,1.5884259491244276E-2,0,null,{"$f":"SUM(BB201:BB210)","v":3018265.5375558287},3068475.1118311542,3105944.8323716368,3136939.148007195,10115628.201034397,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"SUM(BQ201:BQ210)","v":148609.13634210592},null,16.690000000000001,null,{"$f":"SUM(BU201:BU210)","v":45460.22579902508},{"$f":"SUM(BV201:BV210)","v":43891.411571918201},{"$f":"SUM(BW201:BW210)","v":45188.927098096778},{"$f":"SUM(BX201:BX210)","v":46510.033815660427},{"$f":"SUM(BY201:BY210)","v":148609.13634210589},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"SUM(CD201:CD210)","v":10644061.863613853},null,{"$f":"SUM(CF201:CF210)","v":10644061.863613853},{"$f":"IF(CF200=0,1,CD$200/CF$200)","v":1},1.6498830685812409E-2,null,{"$f":"SUM(CJ201:CJ210)","v":10507007.711721916},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"SUM(CO201:CO210)","v":3322922.2409189427},{"$f":"SUM(CP201:CP210)","v":3378199.8528422648},{"$f":"SUM(CQ201:CQ210)","v":3419451.6798255909},{"$f":"SUM(CR201:CR210)","v":3453574.4895936339},{"$f":"SUM(CS201:CS210)","v":11136676.184330691},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX201:CX210)","v":1502145.5347926277},null,{"$f":"SUM(CZ201:CZ210)","v":1502145.5347926277},{"$f":"IF(CZ200=0,1,CX$200/CZ$200)","v":1},2.3284010523007422E-3,null,{"$f":"SUM(DD201:DD210)","v":1482803.7379365761},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"SUM(DI201:DI210)","v":468948.12061575067},{"$f":"SUM(DJ201:DJ210)","v":476749.18556525744},{"$f":"SUM(DK201:DK210)","v":482570.85857872129},{"$f":"SUM(DL201:DL210)","v":487386.44749434612},{"$f":"SUM(DM201:DM210)","v":1571665.8374478833},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR201:DR210)","v":144998.77096063629},null,{"$f":"SUM(DT201:DT210)","v":144998.77096063629},{"$f":"IF(DT200=0,1,DR$200/DT$200)","v":1},1.50652209665633E-3,null,{"$f":"SUM(DX201:DX210)","v":143131.7502843175},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"SUM(EC201:EC210)","v":151709.41107489521},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK200&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"SUM(EM201:EM210)","v":9591035.5386079289},null,{"$f":"SUM(EO201:EO210)","v":9591035.5386079289},{"$f":"IF(EO200=0,1,EM$200/EO$200)","v":1},1.4866586974098643E-2,null,1,{"$f":"SUM(ET201:ET210)","v":9591035.5386079289},{"$f":"IF(ET$200=0,1,EM$200/ET$200)","v":1},1.4866586974098643E-2,null,{"$f":"SUM(EX201:EX210)","v":9467540.273515299},1.0599284296618812,null,1.5757518185888154E-2,null,{"$f":"SUM(FC201:FC210)","v":2994182.6450324422},{"$f":"SUM(FD201:FD210)","v":3043991.5945894085},{"$f":"SUM(FE201:FE210)","v":3081162.3423452131},{"$f":"SUM(FF201:FF210)","v":3111909.352777502},{"$f":"SUM(FG201:FG210)","v":10034915.09486769},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL200&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN201:FN210)","v":690368.23560849635},{"$f":"SUM(FO201:FO210)","v":0},null,{"$f":"SUM(FQ201:FQ210)","v":690368.23560849635},{"$f":"IF(FQ200=0,1,FN$200/FQ$200)","v":1},1.0701054518580584E-3,null,{"$f":"SUM(FU201:FU210)","v":681478.9756401846},{"$f":"SUM(FV201:FV210)","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"SUM(GB201:GB210)","v":215522.98304179264},{"$f":"SUM(GC201:GC210)","v":219108.25978117445},221783.83151074688,223997.01894571449,{"$f":"SUM(GF201:GF210)","v":722318.94049788825},{"$f":"SUM(GG201:GG210)","v":0},{"$f":"SUM(GH201:GH210)","v":0},0,0,{"$f":"SUM(GK201:GK210)","v":0},null,1.6891753377048683E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR201:GR210)","v":446886.99486357946},null,{"$f":"SUM(GT201:GT210)","v":446886.99486357946},{"$f":"IF(GT200=0,1,GR$200/GT$200)","v":1},4.6431092347196251E-3,null,{"$f":"SUM(GX201:GX210)","v":441132.82706022082},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"SUM(HC201:HC210)","v":467569.22392251587},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL200&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M200","v":0},1,{"$f":"SUM(HN201:HN210)","v":603685.26843452279},{"$f":"SUM(HO201:HO210)","v":0},null,{"$f":"SUM(HQ201:HQ210)","v":603685.26843452279},{"$f":"IF(HQ200=0,1,HN$200/HQ$200)","v":1},6.2722269319745805E-3,null,{"$f":"SUM(HU201:HU210)","v":595912.1482164053},{"$f":"SUM(HV201:HV210)","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"SUM(IB201:IB210)","v":631624.22648157855},null,null,null,null,{"$f":"SUM(IG201:IG210)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO200&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ201:IQ210)","v":8218966.62687298},null,{"$f":"SUM(IS201:IS210)","v":8218966.62687298},{"$f":"IF(IS200=0,1,IQ$200/IS$200)","v":1},8.5394205433827558E-2,null,1,{"$f":"SUM(IX201:IX210)","v":8218966.62687298},0.72106688892531168,6.157493404441898E-2,null,{"$f":"SUM(JB201:JB210)","v":5850115.3769864747},1.0515068762215967,null,6.4746466550597848E-2,null,{"$f":"SUM(JG201:JG210)","v":6151436.5455909753},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A200,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP200&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M200","v":0},1,{"$f":"SUM(JR201:JR210)","v":2679556.3022594177},{"$f":"SUM(JS201:JS210)","v":0},null,{"$f":"SUM(JU201:JU210)","v":2679556.3022594177},{"$f":"IF(JU200=0,1,JR$200/JU$200)","v":1},2.7840310313281474E-2,null,{"$f":"JY145","v":1},null,{"$f":"SUM(KA201:KA210)","v":2679556.3022594177},2679556.3022594177,1,0.72106688892531179,{"$f":"SUM(KE201:KE210)","v":1932139.3265704107},{"$f":"SUM(KF201:KF210)","v":0},0.69168432371142985,1.3885373238484532E-2,0,{"$f":"SUM(KJ201:KJ210)","v":1336430.4834151124},{"$f":"SUM(KK201:KK210)","v":0},null,{"$f":"SUM(KM201:KM210)","v":1319222.4524196214},{"$f":"SUM(KN201:KN210)","v":0},1.0515068762215967,null,1.4600565439169825E-2,0,null,{"$f":"SUM(KT201:KT210)","v":1387171.4799851498},null,null,null,null,{"$f":"SUM(KY201:KY210)","v":0},null,null,null,null,null,null,7.9347031989767669E-2,null,0,"BTS_Prepago_0_1"]
["BTS_Prepago","BTS_PREPAGO Regular","Regular",{"$f":"IF(C201=0,0,IF(A201=0,0,INDEX(Params!$B$5:$G$15,MATCH(C201,Params!$A$5:$A$15,0),MATCH(A201,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G201&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G200","v":0},1,1,{"$f":"$E201*Energia!K201*1000*H201","v":20295063.593540236},{"$f":"$F201*Potencia!K201*12*1000*$I201","v":0},null,{"$f":"$E201*Energia!Y201*1000*H201","v":20295063.593540236},1,3.3188626106871913E-2,null,{"$f":"$O201*Energia!Y201*(1-$D201)*1000*H201","v":20295063.593540236},{"$f":"$F201*Potencia!K201*(1-$D201)*12*1000*$I201","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U201*Energia!U201*(1-$D201)*1000*$H201","v":6418470.4195660194},{"$f":"$U201*Energia!V201*(1-$D201)*1000*$H201","v":6525243.2211155314},{"$f":"$U201*Energia!W201*(1-$D201)*1000*$H201","v":6604924.1802379172},{"$f":"$U201*Energia!X201*(1-$D201)*1000*$H201","v":6670834.9146004813},{"$f":"SUMPRODUCT(X201:AA201,Params!$B$19:$E$19)","v":21511314.884589124},{"$f":"$V201*Potencia!G201*(1-$D201)*12*1000*$I201","v":0},{"$f":"$V201*Potencia!H201*(1-$D201)*12*1000*$I201","v":0},{"$f":"$V201*Potencia!I201*(1-$D201)*12*1000*$I201","v":0},{"$f":"$V201*Potencia!J201*(1-$D201)*12*1000*$I201","v":0},{"$f":"SUMPRODUCT(AC201:AF201,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5004071119321456E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK201*Energia!K201*1000*AM201","v":9175088.3735913057},{"$f":"$AL201*Clientes!K201*12","v":0},null,{"$f":"$AK201*Energia!Y201*1000*AM201","v":9175088.3735913057},1,1.5004071119321456E-2,null,{"$f":"$AS201*Energia!Y201*(1-$D201)*1000*AM201","v":9175088.3735913057},{"$f":"$AL201*Clientes!K201*(1-$D201)*12","v":0},1.0586633031077384,null,1.5884259491244276E-2,0,null,{"$f":"$AY201*Energia!U201*(1-$D201)*1000*$AM201","v":2898229.026543811},{"$f":"$AY201*Energia!V201*(1-$D201)*1000*$AM201","v":2946441.7645433294},{"$f":"$AY201*Energia!W201*(1-$D201)*1000*$AM201","v":2982421.3131733853},{"$f":"$AY201*Energia!X201*(1-$D201)*1000*$AM201","v":3012182.9839459239},{"$f":"SUMPRODUCT(BB201:BE201,Params!$B$19:$E$19)","v":9713329.3638915811},{"$f":"$AZ201*Clientes!G201*(1-$D201)*12","v":0},{"$f":"$AZ201*Clientes!H201*(1-$D201)*12","v":0},{"$f":"$AZ201*Clientes!I201*(1-$D201)*12","v":0},{"$f":"$AZ201*Clientes!J201*(1-$D201)*12","v":0},{"$f":"SUMPRODUCT(BG201:BJ201,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO201*Clientes!Q201","v":143138.16915351455},null,16.690000000000001,null,{"$f":"$BS201*Clientes!M201","v":43773.455614992759},{"$f":"$BS201*Clientes!N201","v":42287.210557733604},{"$f":"$BS201*Clientes!O201","v":43537.543701142058},{"$f":"$BS201*Clientes!P201","v":44787.876844550505},{"$f":"SUMPRODUCT(BU201:BX201,Params!$B$19:$E$19)","v":143138.16915351452},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB201*Energia!K201*1000*CC201","v":10089143.699693074},null,{"$f":"$CB201*Energia!Y201*1000*CC201","v":10089143.699693074},1,1.6498830685812409E-2,null,{"$f":"$CH201*Energia!Y201*(1-$D201)*1000*CC201","v":10089143.699693074},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM201*Energia!U201*(1-$D201)*1000*$CC201","v":3190769.5236708936},{"$f":"$CM201*Energia!V201*(1-$D201)*1000*$CC201","v":3243848.743309048},{"$f":"$CM201*Energia!W201*(1-$D201)*1000*$CC201","v":3283459.9838952073},{"$f":"$CM201*Energia!X201*(1-$D201)*1000*$CC201","v":3316225.7284946898},{"$f":"SUMPRODUCT(CO201:CR201,Params!$B$19:$E$19)","v":10693770.238248747},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV201*Energia!K201*1000*CW201","v":1423832.5887773074},null,{"$f":"$CV201*Energia!Y201*1000*CW201","v":1423832.5887773074},1,2.3284010523007422E-3,null,{"$f":"$DB201*Energia!Y201*(1-$D201)*1000*CW201","v":1423832.5887773074},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG201*Energia!U201*(1-$D201)*1000*$CW201","v":450298.03978490981},{"$f":"$DG201*Energia!V201*(1-$D201)*1000*$CW201","v":457788.85614725103},{"$f":"$DG201*Energia!W201*(1-$D201)*1000*$CW201","v":463379.00105025084},{"$f":"$DG201*Energia!X201*(1-$D201)*1000*$CW201","v":468003.07385017711},{"$f":"SUMPRODUCT(DI201:DL201,Params!$B$19:$E$19)","v":1509160.639924143},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP201*Energia!G201*1000/2*DQ201","v":137439.3962798763},null,{"$f":"$DP201*Energia!U201*1000/2*DQ201","v":137439.3962798763},1,1.50652209665633E-3,null,{"$f":"$DV201*Energia!U201*(1-$D201)*1000/2*DQ201","v":137439.3962798763},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA201*Energia!U201*(1-$D201)*1000/2*$DQ201","v":145675.9232433821},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK201&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ201*Energia!K201*1000*EL201","v":9091015.9127001707},null,{"$f":"$EJ201*Energia!Y201*1000*EL201","v":9091015.9127001707},1,1.4866586974098643E-2,null,{"$f":"ES200","v":1},{"$f":"$EQ201*Energia!Y201*1000*ES201*EL201","v":9091015.9127001707},1,1.4866586974098643E-2,null,{"$f":"$EV201*Energia!Y201*(1-$D201)*1000*EL201","v":9091015.9127001707},1.0599284296618812,null,1.5757518185888154E-2,null,{"$f":"$FA201*Energia!U201*(1-$D201)*1000*$EL201","v":2875103.9113788488},{"$f":"$FA201*Energia!V201*(1-$D201)*1000*$EL201","v":2922931.9575170809},{"$f":"$FA201*Energia!W201*(1-$D201)*1000*$EL201","v":2958624.4235190782},{"$f":"$FA201*Energia!X201*(1-$D201)*1000*$EL201","v":2988148.6244237036},{"$f":"SUMPRODUCT(FC201:FF201,Params!$B$19:$E$19)","v":9635826.2203794643},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL201&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ201*Energia!K201*1000*FM201","v":654376.53632659966},{"$f":"$FK201*Potencia!K201*12*1000*$FM201","v":0},null,{"$f":"$FJ201*Energia!Y201*1000*FM201","v":654376.53632659966},1,1.0701054518580584E-3,null,{"$f":"$FS201*Energia!Y201*(1-$D201)*1000*FM201","v":654376.53632659966},{"$f":"$FK201*Potencia!K201*(1-$D201)*12*1000*$FM201","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY201*Energia!U201*(1-$D201)*1000*$FM201","v":206951.62753799924},{"$f":"$FY201*Energia!V201*(1-$D201)*1000*$FM201","v":210394.31771385542},{"$f":"$FY201*Energia!W201*(1-$D201)*1000*$FM201","v":212963.48187544418},{"$f":"$FY201*Energia!X201*(1-$D201)*1000*$FM201","v":215088.65077970151},{"$f":"SUMPRODUCT(GB201:GE201,Params!$B$19:$E$19)","v":693592.29455623368},{"$f":"$FZ201*Potencia!G201*(1-$D201)*12*1000*$FM201","v":0},{"$f":"$FZ201*Potencia!H201*(1-$D201)*12*1000*$FM201","v":0},{"$f":"$FZ201*Potencia!I201*(1-$D201)*12*1000*$FM201","v":0},{"$f":"$FZ201*Potencia!J201*(1-$D201)*12*1000*$FM201","v":0},{"$f":"SUMPRODUCT(GG201:GJ201,Params!$B$19:$E$19)","v":0},null,1.6891753377048683E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP201*Energia!G201*1000/2*GQ201","v":423588.96128886886},null,{"$f":"$GP201*Energia!U201*1000/2*GQ201","v":423588.96128886886},1,4.6431092347196251E-3,null,{"$f":"$GV201*Energia!U201*(1-$D201)*1000/2*GQ201","v":423588.96128886886},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA201*Energia!U201*(1-$D201)*1000/2*$GQ201","v":448973.98185454798},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL201&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL200","v":0},1,{"$f":"$HJ201*Energia!G201*1000/2*HM201","v":572212.70419747406},{"$f":"$HK201*Potencia!G201*12*1000/2*$HM201","v":0},null,{"$f":"$HJ201*Energia!U201*1000/2*HM201","v":572212.70419747406},1,6.2722269319745805E-3,null,{"$f":"$HS201*Energia!U201*(1-$D201)*1000/2*HM201","v":572212.70419747406},{"$f":"$HK201*Potencia!G201*(1-$D201)*12*1000/2*$HM201","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY201*Energia!U201*(1-$D201)*1000/2*$HM201","v":606504.51203825953},null,null,null,null,{"$f":"$HZ201*Potencia!G201*(1-$D201)*12*1000/2*$HM201","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO201&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN201*Energia!G201*1000/2*IP201","v":7790478.5244596014},null,{"$f":"$IN201*Energia!U201*1000/2*IP201","v":7790478.5244596014},1,8.5394205433827558E-2,null,{"$f":"IW200","v":1},{"$f":"$IU201*Energia!U201*1000/2*IW201*$IP201","v":7790478.5244596014},0.72106688892531168,6.157493404441898E-2,null,{"$f":"$IZ201*Energia!U201*(1-$D201)*1000/2*IP201","v":5617456.1128715379},1.0515068762215967,null,6.4746466550597848E-2,null,{"$f":"$JE201*Energia!U201*(1-$D201)*1000/2*$IP201","v":5906793.729557463},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A201,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP201&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP200","v":0},1,{"$f":"$JN201*Energia!G201*1000/2*JQ201","v":2539860.1521970858},{"$f":"$JO201*Potencia!G201*12*1000/2*$JQ201","v":0},null,{"$f":"$JN201*Energia!U201*1000/2*JQ201","v":2539860.1521970858},1,2.7840310313281474E-2,null,{"$f":"JY200","v":1},null,{"$f":"$JW201*Energia!U201*1000/2*IF(JZ201=0,1,JZ201)*JQ201","v":2539860.1521970858},{"$f":"$JW201*Energia!U201*1000/2*IF(JZ201<>0,JZ201,IF(JY201=0,1,JY201))*JQ201","v":2539860.1521970858},{"$f":"KC200","v":1},0.72106688892531179,{"$f":"$JW201*Energia!U201*1000/2*IF(JZ201<>0,JZ201,IF(JY201<>0,JY201*KD201,1))*JQ201","v":1831409.0582501215},{"$f":"$JO201*Potencia!G201*12*1000/2*IF(JZ201=0,1,JZ201)*JQ201","v":0},0.69168432371142985,{"$f":"JQ201*IF($JZ201<>0,JW201*$JZ201*$KG201,IF(KC201=0,JW201*$KG201,IF(JY201=0,JW201*KG201,JW201*JY201*KD201*$KG201)))","v":1.3885373238484532E-2},0,{"$f":"$KH201*Energia!$U201*1000/2*JQ201","v":1266756.9358947221},{"$f":"$KI201*Potencia!$G201*12*1000/2*JQ201","v":0},null,{"$f":"$KH201*Energia!U201*(1-$D201)*1000/2*JQ201","v":1266756.9358947221},{"$f":"$KI201*Potencia!G201*(1-$D201)*12*1000/2*$JQ201","v":0},1.0515068762215967,null,1.4600565439169825E-2,0,null,{"$f":"$KQ201*Energia!U201*(1-$D201)*1000/2*$JQ201","v":1332003.6285947005},null,null,null,null,{"$f":"$KR201*Potencia!G201*(1-$D201)*12*1000/2*$JQ201","v":0},null,null,null,null,null,null,7.9347031989767669E-2,null,0,"BTS_Prepago_0_1"]
["BTS_Prepago","BTS_PREPAGO Agro","Agro",{"$f":"IF(C202=0,0,IF(A202=0,0,INDEX(Params!$B$5:$G$15,MATCH(C202,Params!$A$5:$A$15,0),MATCH(A202,Params!$B$4:$G$4,0))))","v":0.05},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G202&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G201","v":0},1,1,{"$f":"$E202*Energia!K202*1000*H202","v":0},{"$f":"$F202*Potencia!K202*12*1000*$I202","v":0},null,{"$f":"$E202*Energia!Y202*1000*H202","v":0},1,3.3188626106871913E-2,null,{"$f":"$O202*Energia!Y202*(1-$D202)*1000*H202","v":0},{"$f":"$F202*Potencia!K202*(1-$D202)*12*1000*$I202","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U202*Energia!U202*(1-$D202)*1000*$H202","v":0},{"$f":"$U202*Energia!V202*(1-$D202)*1000*$H202","v":0},{"$f":"$U202*Energia!W202*(1-$D202)*1000*$H202","v":0},{"$f":"$U202*Energia!X202*(1-$D202)*1000*$H202","v":0},{"$f":"SUMPRODUCT(X202:AA202,Params!$B$19:$E$19)","v":0},{"$f":"$V202*Potencia!G202*(1-$D202)*12*1000*$I202","v":0},{"$f":"$V202*Potencia!H202*(1-$D202)*12*1000*$I202","v":0},{"$f":"$V202*Potencia!I202*(1-$D202)*12*1000*$I202","v":0},{"$f":"$V202*Potencia!J202*(1-$D202)*12*1000*$I202","v":0},{"$f":"SUMPRODUCT(AC202:AF202,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5004071119321456E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK202*Energia!K202*1000*AM202","v":0},{"$f":"$AL202*Clientes!K202*12","v":0},null,{"$f":"$AK202*Energia!Y202*1000*AM202","v":0},1,1.5004071119321456E-2,null,{"$f":"$AS202*Energia!Y202*(1-$D202)*1000*AM202","v":0},{"$f":"$AL202*Clientes!K202*(1-$D202)*12","v":0},1.0586633031077384,null,1.5884259491244276E-2,0,null,{"$f":"$AY202*Energia!U202*(1-$D202)*1000*$AM202","v":0},{"$f":"$AY202*Energia!V202*(1-$D202)*1000*$AM202","v":0},{"$f":"$AY202*Energia!W202*(1-$D202)*1000*$AM202","v":0},{"$f":"$AY202*Energia!X202*(1-$D202)*1000*$AM202","v":0},{"$f":"SUMPRODUCT(BB202:BE202,Params!$B$19:$E$19)","v":0},{"$f":"$AZ202*Clientes!G202*(1-$D202)*12","v":0},{"$f":"$AZ202*Clientes!H202*(1-$D202)*12","v":0},{"$f":"$AZ202*Clientes!I202*(1-$D202)*12","v":0},{"$f":"$AZ202*Clientes!J202*(1-$D202)*12","v":0},{"$f":"SUMPRODUCT(BG202:BJ202,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO202*Clientes!Q202","v":0},null,16.690000000000001,null,{"$f":"$BS202*Clientes!M202","v":0},{"$f":"$BS202*Clientes!N202","v":0},{"$f":"$BS202*Clientes!O202","v":0},{"$f":"$BS202*Clientes!P202","v":0},{"$f":"SUMPRODUCT(BU202:BX202,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB202*Energia!K202*1000*CC202","v":0},null,{"$f":"$CB202*Energia!Y202*1000*CC202","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH202*Energia!Y202*(1-$D202)*1000*CC202","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM202*Energia!U202*(1-$D202)*1000*$CC202","v":0},{"$f":"$CM202*Energia!V202*(1-$D202)*1000*$CC202","v":0},{"$f":"$CM202*Energia!W202*(1-$D202)*1000*$CC202","v":0},{"$f":"$CM202*Energia!X202*(1-$D202)*1000*$CC202","v":0},{"$f":"SUMPRODUCT(CO202:CR202,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV202*Energia!K202*1000*CW202","v":0},null,{"$f":"$CV202*Energia!Y202*1000*CW202","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB202*Energia!Y202*(1-$D202)*1000*CW202","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG202*Energia!U202*(1-$D202)*1000*$CW202","v":0},{"$f":"$DG202*Energia!V202*(1-$D202)*1000*$CW202","v":0},{"$f":"$DG202*Energia!W202*(1-$D202)*1000*$CW202","v":0},{"$f":"$DG202*Energia!X202*(1-$D202)*1000*$CW202","v":0},{"$f":"SUMPRODUCT(DI202:DL202,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP202*Energia!G202*1000/2*DQ202","v":0},null,{"$f":"$DP202*Energia!U202*1000/2*DQ202","v":0},1,1.50652209665633E-3,null,{"$f":"$DV202*Energia!U202*(1-$D202)*1000/2*DQ202","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA202*Energia!U202*(1-$D202)*1000/2*$DQ202","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK202&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ202*Energia!K202*1000*EL202","v":0},null,{"$f":"$EJ202*Energia!Y202*1000*EL202","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ202*Energia!Y202*1000*ES202*EL202","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV202*Energia!Y202*(1-$D202)*1000*EL202","v":0},1.0599284296618812,null,1.5757518185888154E-2,null,{"$f":"$FA202*Energia!U202*(1-$D202)*1000*$EL202","v":0},{"$f":"$FA202*Energia!V202*(1-$D202)*1000*$EL202","v":0},{"$f":"$FA202*Energia!W202*(1-$D202)*1000*$EL202","v":0},{"$f":"$FA202*Energia!X202*(1-$D202)*1000*$EL202","v":0},{"$f":"SUMPRODUCT(FC202:FF202,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL202&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ202*Energia!K202*1000*FM202","v":0},{"$f":"$FK202*Potencia!K202*12*1000*$FM202","v":0},null,{"$f":"$FJ202*Energia!Y202*1000*FM202","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS202*Energia!Y202*(1-$D202)*1000*FM202","v":0},{"$f":"$FK202*Potencia!K202*(1-$D202)*12*1000*$FM202","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY202*Energia!U202*(1-$D202)*1000*$FM202","v":0},{"$f":"$FY202*Energia!V202*(1-$D202)*1000*$FM202","v":0},{"$f":"$FY202*Energia!W202*(1-$D202)*1000*$FM202","v":0},{"$f":"$FY202*Energia!X202*(1-$D202)*1000*$FM202","v":0},{"$f":"SUMPRODUCT(GB202:GE202,Params!$B$19:$E$19)","v":0},{"$f":"$FZ202*Potencia!G202*(1-$D202)*12*1000*$FM202","v":0},{"$f":"$FZ202*Potencia!H202*(1-$D202)*12*1000*$FM202","v":0},{"$f":"$FZ202*Potencia!I202*(1-$D202)*12*1000*$FM202","v":0},{"$f":"$FZ202*Potencia!J202*(1-$D202)*12*1000*$FM202","v":0},{"$f":"SUMPRODUCT(GG202:GJ202,Params!$B$19:$E$19)","v":0},null,1.6891753377048683E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP202*Energia!G202*1000/2*GQ202","v":0},null,{"$f":"$GP202*Energia!U202*1000/2*GQ202","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV202*Energia!U202*(1-$D202)*1000/2*GQ202","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA202*Energia!U202*(1-$D202)*1000/2*$GQ202","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL202&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ202*Energia!G202*1000/2*HM202","v":0},{"$f":"$HK202*Potencia!G202*12*1000/2*$HM202","v":0},null,{"$f":"$HJ202*Energia!U202*1000/2*HM202","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS202*Energia!U202*(1-$D202)*1000/2*HM202","v":0},{"$f":"$HK202*Potencia!G202*(1-$D202)*12*1000/2*$HM202","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY202*Energia!U202*(1-$D202)*1000/2*$HM202","v":0},null,null,null,null,{"$f":"$HZ202*Potencia!G202*(1-$D202)*12*1000/2*$HM202","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO202&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN202*Energia!G202*1000/2*IP202","v":0},null,{"$f":"$IN202*Energia!U202*1000/2*IP202","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU202*Energia!U202*1000/2*IW202*$IP202","v":0},0.72106688892531168,6.157493404441898E-2,null,{"$f":"$IZ202*Energia!U202*(1-$D202)*1000/2*IP202","v":0},1.0515068762215967,null,6.4746466550597848E-2,null,{"$f":"$JE202*Energia!U202*(1-$D202)*1000/2*$IP202","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A202,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP202&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN202*Energia!G202*1000/2*JQ202","v":0},{"$f":"$JO202*Potencia!G202*12*1000/2*$JQ202","v":0},null,{"$f":"$JN202*Energia!U202*1000/2*JQ202","v":0},1,2.7840310313281474E-2,null,{"$f":"JY201","v":1},null,{"$f":"$JW202*Energia!U202*1000/2*IF(JZ202=0,1,JZ202)*JQ202","v":0},{"$f":"$JW202*Energia!U202*1000/2*IF(JZ202<>0,JZ202,IF(JY202=0,1,JY202))*JQ202","v":0},{"$f":"KC201","v":1},0.72106688892531179,{"$f":"$JW202*Energia!U202*1000/2*IF(JZ202<>0,JZ202,IF(JY202<>0,JY202*KD202,1))*JQ202","v":0},{"$f":"$JO202*Potencia!G202*12*1000/2*IF(JZ202=0,1,JZ202)*JQ202","v":0},0.69168432371142985,{"$f":"JQ202*IF($JZ202<>0,JW202*$JZ202*$KG202,IF(KC202=0,JW202*$KG202,IF(JY202=0,JW202*KG202,JW202*JY202*KD202*$KG202)))","v":1.3885373238484532E-2},0,{"$f":"$KH202*Energia!$U202*1000/2*JQ202","v":0},{"$f":"$KI202*Potencia!$G202*12*1000/2*JQ202","v":0},null,{"$f":"$KH202*Energia!U202*(1-$D202)*1000/2*JQ202","v":0},{"$f":"$KI202*Potencia!G202*(1-$D202)*12*1000/2*$JQ202","v":0},1.0515068762215967,null,1.4600565439169825E-2,0,null,{"$f":"$KQ202*Energia!U202*(1-$D202)*1000/2*$JQ202","v":0},null,null,null,null,{"$f":"$KR202*Potencia!G202*(1-$D202)*12*1000/2*$JQ202","v":0},null,null,null,null,null,null,7.9347031989767669E-2,null,0,"BTS_Prepago_0_1"]
["BTS_Prepago","BTS_PREPAGO Jub. 1","Jub. 1",{"$f":"IF(C203=0,0,IF(A203=0,0,INDEX(Params!$B$5:$G$15,MATCH(C203,Params!$A$5:$A$15,0),MATCH(A203,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G203&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E203*Energia!K203*1000*H203","v":1102778.5156792689},{"$f":"$F203*Potencia!K203*12*1000*$I203","v":0},null,{"$f":"$E203*Energia!Y203*1000*H203","v":1102778.5156792689},1,3.3188626106871913E-2,null,{"$f":"$O203*Energia!Y203*(1-$D203)*1000*H203","v":827083.88675945159},{"$f":"$F203*Potencia!K203*(1-$D203)*12*1000*$I203","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U203*Energia!U203*(1-$D203)*1000*$H203","v":261571.65939381052},{"$f":"$U203*Energia!V203*(1-$D203)*1000*$H203","v":265922.96695679222},{"$f":"$U203*Energia!W203*(1-$D203)*1000*$H203","v":269170.20178647956},{"$f":"$U203*Energia!X203*(1-$D203)*1000*$H203","v":271856.25921638141},{"$f":"SUMPRODUCT(X203:AA203,Params!$B$19:$E$19)","v":876649.7252915909},{"$f":"$V203*Potencia!G203*(1-$D203)*12*1000*$I203","v":0},{"$f":"$V203*Potencia!H203*(1-$D203)*12*1000*$I203","v":0},{"$f":"$V203*Potencia!I203*(1-$D203)*12*1000*$I203","v":0},{"$f":"$V203*Potencia!J203*(1-$D203)*12*1000*$I203","v":0},{"$f":"SUMPRODUCT(AC203:AF203,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5004071119321456E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK203*Energia!K203*1000*AM203","v":498549.32906323322},{"$f":"$AL203*Clientes!K203*12","v":0},null,{"$f":"$AK203*Energia!Y203*1000*AM203","v":498549.32906323322},1,1.5004071119321456E-2,null,{"$f":"$AS203*Energia!Y203*(1-$D203)*1000*AM203","v":373911.99679742492},{"$f":"$AL203*Clientes!K203*(1-$D203)*12","v":0},1.0586633031077384,null,1.5884259491244276E-2,0,null,{"$f":"$AY203*Energia!U203*(1-$D203)*1000*$AM203","v":118111.40758168843},{"$f":"$AY203*Energia!V203*(1-$D203)*1000*$AM203","v":120076.21929820105},{"$f":"$AY203*Energia!W203*(1-$D203)*1000*$AM203","v":121542.49235458452},{"$f":"$AY203*Energia!X203*(1-$D203)*1000*$AM203","v":122755.36849195427},{"$f":"SUMPRODUCT(BB203:BE203,Params!$B$19:$E$19)","v":395846.90960117202},{"$f":"$AZ203*Clientes!G203*(1-$D203)*12","v":0},{"$f":"$AZ203*Clientes!H203*(1-$D203)*12","v":0},{"$f":"$AZ203*Clientes!I203*(1-$D203)*12","v":0},{"$f":"$AZ203*Clientes!J203*(1-$D203)*12","v":0},{"$f":"SUMPRODUCT(BG203:BJ203,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO203*Clientes!Q203","v":5373.9335905152893},null,16.690000000000001,null,{"$f":"$BS203*Clientes!M203","v":1651.383396954722},{"$f":"$BS203*Clientes!N203","v":1580.6098227995283},{"$f":"$BS203*Clientes!O203","v":1627.7922055696549},{"$f":"$BS203*Clientes!P203","v":1686.7701840323227},{"$f":"SUMPRODUCT(BU203:BX203,Params!$B$19:$E$19)","v":5373.9335905152902},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB203*Energia!K203*1000*CC203","v":548216.60756774992},null,{"$f":"$CB203*Energia!Y203*1000*CC203","v":548216.60756774992},1,1.6498830685812409E-2,null,{"$f":"$CH203*Energia!Y203*(1-$D203)*1000*CC203","v":411162.45567581244},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM203*Energia!U203*(1-$D203)*1000*$CC203","v":130033.29835494139},{"$f":"$CM203*Energia!V203*(1-$D203)*1000*$CC203","v":132196.43359628436},{"$f":"$CM203*Energia!W203*(1-$D203)*1000*$CC203","v":133810.70884466503},{"$f":"$CM203*Energia!X203*(1-$D203)*1000*$CC203","v":135146.00987838701},{"$f":"SUMPRODUCT(CO203:CR203,Params!$B$19:$E$19)","v":435802.77598038671},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV203*Energia!K203*1000*CW203","v":77367.187424206117},null,{"$f":"$CV203*Energia!Y203*1000*CW203","v":77367.187424206117},1,2.3284010523007422E-3,null,{"$f":"$DB203*Energia!Y203*(1-$D203)*1000*CW203","v":58025.390568154595},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG203*Energia!U203*(1-$D203)*1000*$CW203","v":18350.977380726628},{"$f":"$DG203*Energia!V203*(1-$D203)*1000*$CW203","v":18656.250309949599},{"$f":"$DG203*Energia!W203*(1-$D203)*1000*$CW203","v":18884.065253845278},{"$f":"$DG203*Energia!X203*(1-$D203)*1000*$CW203","v":19072.509901303241},{"$f":"SUMPRODUCT(DI203:DL203,Params!$B$19:$E$19)","v":61502.76110542145},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP203*Energia!G203*1000/2*DQ203","v":7468.082705275131},null,{"$f":"$DP203*Energia!U203*1000/2*DQ203","v":7468.082705275131},1,1.50652209665633E-3,null,{"$f":"$DV203*Energia!U203*(1-$D203)*1000/2*DQ203","v":5601.0620289563485},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA203*Energia!U203*(1-$D203)*1000/2*$DQ203","v":5936.7248714489288},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK203&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ203*Energia!K203*1000*EL203","v":493981.06037051824},null,{"$f":"$EJ203*Energia!Y203*1000*EL203","v":493981.06037051824},1,1.4866586974098643E-2,null,1,{"$f":"$EQ203*Energia!Y203*1000*ES203*EL203","v":493981.06037051824},1,1.4866586974098643E-2,null,{"$f":"$EV203*Energia!Y203*(1-$D203)*1000*EL203","v":370485.79527788871},1.0599284296618812,null,1.5757518185888154E-2,null,{"$f":"$FA203*Energia!U203*(1-$D203)*1000*$EL203","v":117168.99072035449},{"$f":"$FA203*Energia!V203*(1-$D203)*1000*$EL203","v":119118.12510536375},{"$f":"$FA203*Energia!W203*(1-$D203)*1000*$EL203","v":120572.69869528628},{"$f":"$FA203*Energia!X203*(1-$D203)*1000*$EL203","v":121775.89723295614},{"$f":"SUMPRODUCT(FC203:FF203,Params!$B$19:$E$19)","v":392688.42720092577},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL203&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ203*Energia!K203*1000*FM203","v":35557.039873246751},{"$f":"$FK203*Potencia!K203*12*1000*$FM203","v":0},null,{"$f":"$FJ203*Energia!Y203*1000*FM203","v":35557.039873246751},1,1.0701054518580584E-3,null,{"$f":"$FS203*Energia!Y203*(1-$D203)*1000*FM203","v":26667.779904935061},{"$f":"$FK203*Potencia!K203*(1-$D203)*12*1000*$FM203","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY203*Energia!U203*(1-$D203)*1000*$FM203","v":8433.8911128026084},{"$f":"$FY203*Energia!V203*(1-$D203)*1000*$FM203","v":8574.1909230708552},{"$f":"$FY203*Energia!W203*(1-$D203)*1000*$FM203","v":8678.8919638286807},{"$f":"$FY203*Energia!X203*(1-$D203)*1000*$FM203","v":8765.4988842382791},{"$f":"SUMPRODUCT(GB203:GE203,Params!$B$19:$E$19)","v":28265.938077206494},{"$f":"$FZ203*Potencia!G203*(1-$D203)*12*1000*$FM203","v":0},{"$f":"$FZ203*Potencia!H203*(1-$D203)*12*1000*$FM203","v":0},{"$f":"$FZ203*Potencia!I203*(1-$D203)*12*1000*$FM203","v":0},{"$f":"$FZ203*Potencia!J203*(1-$D203)*12*1000*$FM203","v":0},{"$f":"SUMPRODUCT(GG203:GJ203,Params!$B$19:$E$19)","v":0},null,1.6891753377048683E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP203*Energia!G203*1000/2*GQ203","v":23016.671213434594},null,{"$f":"$GP203*Energia!U203*1000/2*GQ203","v":23016.671213434594},1,4.6431092347196251E-3,null,{"$f":"$GV203*Energia!U203*(1-$D203)*1000/2*GQ203","v":17262.503410075948},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA203*Energia!U203*(1-$D203)*1000/2*$GQ203","v":18297.018102683913},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL203&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ203*Energia!G203*1000/2*HM203","v":31092.480872469947},{"$f":"$HK203*Potencia!G203*12*1000/2*$HM203","v":0},null,{"$f":"$HJ203*Energia!U203*1000/2*HM203","v":31092.480872469947},1,6.2722269319745805E-3,null,{"$f":"$HS203*Energia!U203*(1-$D203)*1000/2*HM203","v":23319.360654352458},{"$f":"$HK203*Potencia!G203*(1-$D203)*12*1000/2*$HM203","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY203*Energia!U203*(1-$D203)*1000/2*$HM203","v":24716.853280194373},null,null,null,null,{"$f":"$HZ203*Potencia!G203*(1-$D203)*12*1000/2*$HM203","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO203&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN203*Energia!G203*1000/2*IP203","v":423313.39855319716},null,{"$f":"$IN203*Energia!U203*1000/2*IP203","v":423313.39855319716},1,8.5394205433827558E-2,null,1,{"$f":"$IU203*Energia!U203*1000/2*IW203*$IP203","v":423313.39855319716},0.72106688892531168,6.157493404441898E-2,null,{"$f":"$IZ203*Energia!U203*(1-$D203)*1000/2*IP203","v":228927.95650136576},1.0515068762215967,null,6.4746466550597848E-2,null,{"$f":"$JE203*Energia!U203*(1-$D203)*1000/2*$IP203","v":240719.32042054471},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A203,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP203&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN203*Energia!G203*1000/2*JQ203","v":138009.08756769454},{"$f":"$JO203*Potencia!G203*12*1000/2*$JQ203","v":0},null,{"$f":"$JN203*Energia!U203*1000/2*JQ203","v":138009.08756769454},1,2.7840310313281474E-2,null,1,null,{"$f":"$JW203*Energia!U203*1000/2*IF(JZ203=0,1,JZ203)*JQ203","v":138009.08756769454},{"$f":"$JW203*Energia!U203*1000/2*IF(JZ203<>0,JZ203,IF(JY203=0,1,JY203))*JQ203","v":138009.08756769454},1,0.72106688892531179,{"$f":"$JW203*Energia!U203*1000/2*IF(JZ203<>0,JZ203,IF(JY203<>0,JY203*KD203,1))*JQ203","v":99513.78341585843},{"$f":"$JO203*Potencia!G203*12*1000/2*IF(JZ203=0,1,JZ203)*JQ203","v":0},0.69168432371142985,1.3885373238484532E-2,0,{"$f":"$KH203*Energia!$U203*1000/2*JQ203","v":68832.123981963741},{"$f":"$KI203*Potencia!$G203*12*1000/2*JQ203","v":0},null,{"$f":"$KH203*Energia!U203*(1-$D203)*1000/2*JQ203","v":51624.09298647281},{"$f":"$KI203*Potencia!G203*(1-$D203)*12*1000/2*$JQ203","v":0},1.0515068762215967,null,1.4600565439169825E-2,0,null,{"$f":"$KQ203*Energia!U203*(1-$D203)*1000/2*$JQ203","v":54283.08875397926},null,null,null,null,{"$f":"$KR203*Potencia!G203*(1-$D203)*12*1000/2*$JQ203","v":0},null,null,null,null,null,null,7.9347031989767669E-2,null,0,"BTS_Prepago_0_1"]
["BTS_Prepago","BTS_PREPAGO Jub. 2","Jub. 2",{"$f":"IF(C204=0,0,IF(A204=0,0,INDEX(Params!$B$5:$G$15,MATCH(C204,Params!$A$5:$A$15,0),MATCH(A204,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G204&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E204*Energia!K204*1000*H204","v":13480.679471791902},{"$f":"$F204*Potencia!K204*12*1000*$I204","v":0},null,{"$f":"$E204*Energia!Y204*1000*H204","v":13480.679471791902},1,3.3188626106871913E-2,null,{"$f":"$O204*Energia!Y204*(1-$D204)*1000*H204","v":13480.679471791902},{"$f":"$F204*Potencia!K204*(1-$D204)*12*1000*$I204","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U204*Energia!U204*(1-$D204)*1000*$H204","v":4263.3688742363711},{"$f":"$U204*Energia!V204*(1-$D204)*1000*$H204","v":4334.2910424454103},{"$f":"$U204*Energia!W204*(1-$D204)*1000*$H204","v":4387.2178768444774},{"$f":"$U204*Energia!X204*(1-$D204)*1000*$H204","v":4430.9980542061758},{"$f":"SUMPRODUCT(X204:AA204,Params!$B$19:$E$19)","v":14288.555423311553},{"$f":"$V204*Potencia!G204*(1-$D204)*12*1000*$I204","v":0},{"$f":"$V204*Potencia!H204*(1-$D204)*12*1000*$I204","v":0},{"$f":"$V204*Potencia!I204*(1-$D204)*12*1000*$I204","v":0},{"$f":"$V204*Potencia!J204*(1-$D204)*12*1000*$I204","v":0},{"$f":"SUMPRODUCT(AC204:AF204,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5004071119321456E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK204*Energia!K204*1000*AM204","v":6094.4093582006462},{"$f":"$AL204*Clientes!K204*12","v":0},null,{"$f":"$AK204*Energia!Y204*1000*AM204","v":6094.4093582006462},1,1.5004071119321456E-2,null,{"$f":"$AS204*Energia!Y204*(1-$D204)*1000*AM204","v":6094.4093582006462},{"$f":"$AL204*Clientes!K204*(1-$D204)*12","v":0},1.0586633031077384,null,1.5884259491244276E-2,0,null,{"$f":"$AY204*Energia!U204*(1-$D204)*1000*$AM204","v":1925.1034303295455},{"$f":"$AY204*Energia!V204*(1-$D204)*1000*$AM204","v":1957.127989623652},{"$f":"$AY204*Energia!W204*(1-$D204)*1000*$AM204","v":1981.026843666953},{"$f":"$AY204*Energia!X204*(1-$D204)*1000*$AM204","v":2000.7955693169329},{"$f":"SUMPRODUCT(BB204:BE204,Params!$B$19:$E$19)","v":6451.9275416434102},{"$f":"$AZ204*Clientes!G204*(1-$D204)*12","v":0},{"$f":"$AZ204*Clientes!H204*(1-$D204)*12","v":0},{"$f":"$AZ204*Clientes!I204*(1-$D204)*12","v":0},{"$f":"$AZ204*Clientes!J204*(1-$D204)*12","v":0},{"$f":"SUMPRODUCT(BG204:BJ204,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO204*Clientes!Q204","v":97.033598076096084},null,16.690000000000001,null,{"$f":"$BS204*Clientes!M204","v":35.386787077601291},{"$f":"$BS204*Clientes!N204","v":23.591191385067489},{"$f":"$BS204*Clientes!O204","v":23.591191385067489},{"$f":"$BS204*Clientes!P204","v":35.386787077601291},{"$f":"SUMPRODUCT(BU204:BX204,Params!$B$19:$E$19)","v":97.033598076096069},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB204*Energia!K204*1000*CC204","v":6701.5563530287009},null,{"$f":"$CB204*Energia!Y204*1000*CC204","v":6701.5563530287009},1,1.6498830685812409E-2,null,{"$f":"$CH204*Energia!Y204*(1-$D204)*1000*CC204","v":6701.5563530287009},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM204*Energia!U204*(1-$D204)*1000*$CC204","v":2119.4188931076023},{"$f":"$CM204*Energia!V204*(1-$D204)*1000*$CC204","v":2154.675936932907},{"$f":"$CM204*Energia!W204*(1-$D204)*1000*$CC204","v":2180.9870857184674},{"$f":"$CM204*Energia!X204*(1-$D204)*1000*$CC204","v":2202.7512205566959},{"$f":"SUMPRODUCT(CO204:CR204,Params!$B$19:$E$19)","v":7103.1701015563158},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV204*Energia!K204*1000*CW204","v":945.758591114144},null,{"$f":"$CV204*Energia!Y204*1000*CW204","v":945.758591114144},1,2.3284010523007422E-3,null,{"$f":"$DB204*Energia!Y204*(1-$D204)*1000*CW204","v":945.758591114144},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG204*Energia!U204*(1-$D204)*1000*$CW204","v":299.10345011427825},{"$f":"$DG204*Energia!V204*(1-$D204)*1000*$CW204","v":304.07910805678},{"$f":"$DG204*Energia!W204*(1-$D204)*1000*$CW204","v":307.79227462513694},{"$f":"$DG204*Energia!X204*(1-$D204)*1000*$CW204","v":310.86374286581184},{"$f":"SUMPRODUCT(DI204:DL204,Params!$B$19:$E$19)","v":1002.436418318848},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP204*Energia!G204*1000/2*DQ204","v":91.291975484882215},null,{"$f":"$DP204*Energia!U204*1000/2*DQ204","v":91.291975484882215},1,1.50652209665633E-3,null,{"$f":"$DV204*Energia!U204*(1-$D204)*1000/2*DQ204","v":91.291975484882215},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA204*Energia!U204*(1-$D204)*1000/2*$DQ204","v":96.762960064163579},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK204&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ204*Energia!K204*1000*EL204","v":6038.5655372412048},null,{"$f":"$EJ204*Energia!Y204*1000*EL204","v":6038.5655372412048},1,1.4866586974098643E-2,null,1,{"$f":"$EQ204*Energia!Y204*1000*ES204*EL204","v":6038.5655372412048},1,1.4866586974098643E-2,null,{"$f":"$EV204*Energia!Y204*(1-$D204)*1000*EL204","v":6038.5655372412048},1.0599284296618812,null,1.5757518185888154E-2,null,{"$f":"$FA204*Energia!U204*(1-$D204)*1000*$EL204","v":1909.7429332386987},{"$f":"$FA204*Energia!V204*(1-$D204)*1000*$EL204","v":1941.5119669635692},{"$f":"$FA204*Energia!W204*(1-$D204)*1000*$EL204","v":1965.2201308485012},{"$f":"$FA204*Energia!X204*(1-$D204)*1000*$EL204","v":1984.8311208422806},{"$f":"SUMPRODUCT(FC204:FF204,Params!$B$19:$E$19)","v":6400.4472872984243},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL204&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ204*Energia!K204*1000*FM204","v":434.65940864989841},{"$f":"$FK204*Potencia!K204*12*1000*$FM204","v":0},null,{"$f":"$FJ204*Energia!Y204*1000*FM204","v":434.65940864989841},1,1.0701054518580584E-3,null,{"$f":"$FS204*Energia!Y204*(1-$D204)*1000*FM204","v":434.65940864989841},{"$f":"$FK204*Potencia!K204*(1-$D204)*12*1000*$FM204","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY204*Energia!U204*(1-$D204)*1000*$FM204","v":137.46439099079336},{"$f":"$FY204*Energia!V204*(1-$D204)*1000*$FM204","v":139.75114424818031},{"$f":"$FY204*Energia!W204*(1-$D204)*1000*$FM204","v":141.45767147403325},{"$f":"$FY204*Energia!X204*(1-$D204)*1000*$FM204","v":142.86928177471893},{"$f":"SUMPRODUCT(GB204:GE204,Params!$B$19:$E$19)","v":460.70786444804872},{"$f":"$FZ204*Potencia!G204*(1-$D204)*12*1000*$FM204","v":0},{"$f":"$FZ204*Potencia!H204*(1-$D204)*12*1000*$FM204","v":0},{"$f":"$FZ204*Potencia!I204*(1-$D204)*12*1000*$FM204","v":0},{"$f":"$FZ204*Potencia!J204*(1-$D204)*12*1000*$FM204","v":0},{"$f":"SUMPRODUCT(GG204:GJ204,Params!$B$19:$E$19)","v":0},null,1.6891753377048683E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP204*Energia!G204*1000/2*GQ204","v":281.36236127597277},null,{"$f":"$GP204*Energia!U204*1000/2*GQ204","v":281.36236127597277},1,4.6431092347196251E-3,null,{"$f":"$GV204*Energia!U204*(1-$D204)*1000/2*GQ204","v":281.36236127597277},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA204*Energia!U204*(1-$D204)*1000/2*$GQ204","v":298.22396528393887},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL204&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ204*Energia!G204*1000/2*HM204","v":380.08336457879687},{"$f":"$HK204*Potencia!G204*12*1000/2*$HM204","v":0},null,{"$f":"$HJ204*Energia!U204*1000/2*HM204","v":380.08336457879687},1,6.2722269319745805E-3,null,{"$f":"$HS204*Energia!U204*(1-$D204)*1000/2*HM204","v":380.08336457879687},{"$f":"$HK204*Potencia!G204*(1-$D204)*12*1000/2*$HM204","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY204*Energia!U204*(1-$D204)*1000/2*$HM204","v":402.8611631246979},null,null,null,null,{"$f":"$HZ204*Potencia!G204*(1-$D204)*12*1000/2*$HM204","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO204&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN204*Energia!G204*1000/2*IP204","v":5174.7038601813301},null,{"$f":"$IN204*Energia!U204*1000/2*IP204","v":5174.7038601813301},1,8.5394205433827558E-2,null,1,{"$f":"$IU204*Energia!U204*1000/2*IW204*$IP204","v":5174.7038601813301},0.72106688892531168,6.157493404441898E-2,null,{"$f":"$IZ204*Energia!U204*(1-$D204)*1000/2*IP204","v":3731.307613570752},1.0515068762215967,null,6.4746466550597848E-2,null,{"$f":"$JE204*Energia!U204*(1-$D204)*1000/2*$IP204","v":3923.495612967642},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A204,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP204&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN204*Energia!G204*1000/2*JQ204","v":1687.0624946375403},{"$f":"$JO204*Potencia!G204*12*1000/2*$JQ204","v":0},null,{"$f":"$JN204*Energia!U204*1000/2*JQ204","v":1687.0624946375403},1,2.7840310313281474E-2,null,1,null,{"$f":"$JW204*Energia!U204*1000/2*IF(JZ204=0,1,JZ204)*JQ204","v":1687.0624946375403},{"$f":"$JW204*Energia!U204*1000/2*IF(JZ204<>0,JZ204,IF(JY204=0,1,JY204))*JQ204","v":1687.0624946375403},1,0.72106688892531179,{"$f":"$JW204*Energia!U204*1000/2*IF(JZ204<>0,JZ204,IF(JY204<>0,JY204*KD204,1))*JQ204","v":1216.4849044308667},{"$f":"$JO204*Potencia!G204*12*1000/2*IF(JZ204=0,1,JZ204)*JQ204","v":0},0.69168432371142985,1.3885373238484532E-2,0,{"$f":"$KH204*Energia!$U204*1000/2*JQ204","v":841.4235384264274},{"$f":"$KI204*Potencia!$G204*12*1000/2*JQ204","v":0},null,{"$f":"$KH204*Energia!U204*(1-$D204)*1000/2*JQ204","v":841.4235384264274},{"$f":"$KI204*Potencia!G204*(1-$D204)*12*1000/2*$JQ204","v":0},1.0515068762215967,null,1.4600565439169825E-2,0,null,{"$f":"$KQ204*Energia!U204*(1-$D204)*1000/2*$JQ204","v":884.76263647009523},null,null,null,null,{"$f":"$KR204*Potencia!G204*(1-$D204)*12*1000/2*$JQ204","v":0},null,null,null,null,null,null,7.9347031989767669E-2,null,0,"BTS_Prepago_0_1"]
["BTS_Prepago","BTS_PREPAGO Político","Part Político",{"$f":"IF(C205=0,0,IF(A205=0,0,INDEX(Params!$B$5:$G$15,MATCH(C205,Params!$A$5:$A$15,0),MATCH(A205,Params!$B$4:$G$4,0))))","v":0.5},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G205&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E205*Energia!K205*1000*H205","v":0},{"$f":"$F205*Potencia!K205*12*1000*$I205","v":0},null,{"$f":"$E205*Energia!Y205*1000*H205","v":0},1,3.3188626106871913E-2,null,{"$f":"$O205*Energia!Y205*(1-$D205)*1000*H205","v":0},{"$f":"$F205*Potencia!K205*(1-$D205)*12*1000*$I205","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U205*Energia!U205*(1-$D205)*1000*$H205","v":0},{"$f":"$U205*Energia!V205*(1-$D205)*1000*$H205","v":0},{"$f":"$U205*Energia!W205*(1-$D205)*1000*$H205","v":0},{"$f":"$U205*Energia!X205*(1-$D205)*1000*$H205","v":0},{"$f":"SUMPRODUCT(X205:AA205,Params!$B$19:$E$19)","v":0},{"$f":"$V205*Potencia!G205*(1-$D205)*12*1000*$I205","v":0},{"$f":"$V205*Potencia!H205*(1-$D205)*12*1000*$I205","v":0},{"$f":"$V205*Potencia!I205*(1-$D205)*12*1000*$I205","v":0},{"$f":"$V205*Potencia!J205*(1-$D205)*12*1000*$I205","v":0},{"$f":"SUMPRODUCT(AC205:AF205,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5004071119321456E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK205*Energia!K205*1000*AM205","v":0},{"$f":"$AL205*Clientes!K205*12","v":0},null,{"$f":"$AK205*Energia!Y205*1000*AM205","v":0},1,1.5004071119321456E-2,null,{"$f":"$AS205*Energia!Y205*(1-$D205)*1000*AM205","v":0},{"$f":"$AL205*Clientes!K205*(1-$D205)*12","v":0},1.0586633031077384,null,1.5884259491244276E-2,0,null,{"$f":"$AY205*Energia!U205*(1-$D205)*1000*$AM205","v":0},{"$f":"$AY205*Energia!V205*(1-$D205)*1000*$AM205","v":0},{"$f":"$AY205*Energia!W205*(1-$D205)*1000*$AM205","v":0},{"$f":"$AY205*Energia!X205*(1-$D205)*1000*$AM205","v":0},{"$f":"SUMPRODUCT(BB205:BE205,Params!$B$19:$E$19)","v":0},{"$f":"$AZ205*Clientes!G205*(1-$D205)*12","v":0},{"$f":"$AZ205*Clientes!H205*(1-$D205)*12","v":0},{"$f":"$AZ205*Clientes!I205*(1-$D205)*12","v":0},{"$f":"$AZ205*Clientes!J205*(1-$D205)*12","v":0},{"$f":"SUMPRODUCT(BG205:BJ205,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO205*Clientes!Q205","v":0},null,16.690000000000001,null,{"$f":"$BS205*Clientes!M205","v":0},{"$f":"$BS205*Clientes!N205","v":0},{"$f":"$BS205*Clientes!O205","v":0},{"$f":"$BS205*Clientes!P205","v":0},{"$f":"SUMPRODUCT(BU205:BX205,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB205*Energia!K205*1000*CC205","v":0},null,{"$f":"$CB205*Energia!Y205*1000*CC205","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH205*Energia!Y205*(1-$D205)*1000*CC205","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM205*Energia!U205*(1-$D205)*1000*$CC205","v":0},{"$f":"$CM205*Energia!V205*(1-$D205)*1000*$CC205","v":0},{"$f":"$CM205*Energia!W205*(1-$D205)*1000*$CC205","v":0},{"$f":"$CM205*Energia!X205*(1-$D205)*1000*$CC205","v":0},{"$f":"SUMPRODUCT(CO205:CR205,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV205*Energia!K205*1000*CW205","v":0},null,{"$f":"$CV205*Energia!Y205*1000*CW205","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB205*Energia!Y205*(1-$D205)*1000*CW205","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG205*Energia!U205*(1-$D205)*1000*$CW205","v":0},{"$f":"$DG205*Energia!V205*(1-$D205)*1000*$CW205","v":0},{"$f":"$DG205*Energia!W205*(1-$D205)*1000*$CW205","v":0},{"$f":"$DG205*Energia!X205*(1-$D205)*1000*$CW205","v":0},{"$f":"SUMPRODUCT(DI205:DL205,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP205*Energia!G205*1000/2*DQ205","v":0},null,{"$f":"$DP205*Energia!U205*1000/2*DQ205","v":0},1,1.50652209665633E-3,null,{"$f":"$DV205*Energia!U205*(1-$D205)*1000/2*DQ205","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA205*Energia!U205*(1-$D205)*1000/2*$DQ205","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK205&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ205*Energia!K205*1000*EL205","v":0},null,{"$f":"$EJ205*Energia!Y205*1000*EL205","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ205*Energia!Y205*1000*ES205*EL205","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV205*Energia!Y205*(1-$D205)*1000*EL205","v":0},1.0599284296618812,null,1.5757518185888154E-2,null,{"$f":"$FA205*Energia!U205*(1-$D205)*1000*$EL205","v":0},{"$f":"$FA205*Energia!V205*(1-$D205)*1000*$EL205","v":0},{"$f":"$FA205*Energia!W205*(1-$D205)*1000*$EL205","v":0},{"$f":"$FA205*Energia!X205*(1-$D205)*1000*$EL205","v":0},{"$f":"SUMPRODUCT(FC205:FF205,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL205&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ205*Energia!K205*1000*FM205","v":0},{"$f":"$FK205*Potencia!K205*12*1000*$FM205","v":0},null,{"$f":"$FJ205*Energia!Y205*1000*FM205","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS205*Energia!Y205*(1-$D205)*1000*FM205","v":0},{"$f":"$FK205*Potencia!K205*(1-$D205)*12*1000*$FM205","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY205*Energia!U205*(1-$D205)*1000*$FM205","v":0},{"$f":"$FY205*Energia!V205*(1-$D205)*1000*$FM205","v":0},{"$f":"$FY205*Energia!W205*(1-$D205)*1000*$FM205","v":0},{"$f":"$FY205*Energia!X205*(1-$D205)*1000*$FM205","v":0},{"$f":"SUMPRODUCT(GB205:GE205,Params!$B$19:$E$19)","v":0},{"$f":"$FZ205*Potencia!G205*(1-$D205)*12*1000*$FM205","v":0},{"$f":"$FZ205*Potencia!H205*(1-$D205)*12*1000*$FM205","v":0},{"$f":"$FZ205*Potencia!I205*(1-$D205)*12*1000*$FM205","v":0},{"$f":"$FZ205*Potencia!J205*(1-$D205)*12*1000*$FM205","v":0},{"$f":"SUMPRODUCT(GG205:GJ205,Params!$B$19:$E$19)","v":0},null,1.6891753377048683E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP205*Energia!G205*1000/2*GQ205","v":0},null,{"$f":"$GP205*Energia!U205*1000/2*GQ205","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV205*Energia!U205*(1-$D205)*1000/2*GQ205","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA205*Energia!U205*(1-$D205)*1000/2*$GQ205","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL205&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ205*Energia!G205*1000/2*HM205","v":0},{"$f":"$HK205*Potencia!G205*12*1000/2*$HM205","v":0},null,{"$f":"$HJ205*Energia!U205*1000/2*HM205","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS205*Energia!U205*(1-$D205)*1000/2*HM205","v":0},{"$f":"$HK205*Potencia!G205*(1-$D205)*12*1000/2*$HM205","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY205*Energia!U205*(1-$D205)*1000/2*$HM205","v":0},null,null,null,null,{"$f":"$HZ205*Potencia!G205*(1-$D205)*12*1000/2*$HM205","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO205&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN205*Energia!G205*1000/2*IP205","v":0},null,{"$f":"$IN205*Energia!U205*1000/2*IP205","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU205*Energia!U205*1000/2*IW205*$IP205","v":0},0.72106688892531168,6.157493404441898E-2,null,{"$f":"$IZ205*Energia!U205*(1-$D205)*1000/2*IP205","v":0},1.0515068762215967,null,6.4746466550597848E-2,null,{"$f":"$JE205*Energia!U205*(1-$D205)*1000/2*$IP205","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A205,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP205&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN205*Energia!G205*1000/2*JQ205","v":0},{"$f":"$JO205*Potencia!G205*12*1000/2*$JQ205","v":0},null,{"$f":"$JN205*Energia!U205*1000/2*JQ205","v":0},1,2.7840310313281474E-2,null,1,null,{"$f":"$JW205*Energia!U205*1000/2*IF(JZ205=0,1,JZ205)*JQ205","v":0},{"$f":"$JW205*Energia!U205*1000/2*IF(JZ205<>0,JZ205,IF(JY205=0,1,JY205))*JQ205","v":0},1,0.72106688892531179,{"$f":"$JW205*Energia!U205*1000/2*IF(JZ205<>0,JZ205,IF(JY205<>0,JY205*KD205,1))*JQ205","v":0},{"$f":"$JO205*Potencia!G205*12*1000/2*IF(JZ205=0,1,JZ205)*JQ205","v":0},0.69168432371142985,1.3885373238484532E-2,0,{"$f":"$KH205*Energia!$U205*1000/2*JQ205","v":0},{"$f":"$KI205*Potencia!$G205*12*1000/2*JQ205","v":0},null,{"$f":"$KH205*Energia!U205*(1-$D205)*1000/2*JQ205","v":0},{"$f":"$KI205*Potencia!G205*(1-$D205)*12*1000/2*$JQ205","v":0},1.0515068762215967,null,1.4600565439169825E-2,0,null,{"$f":"$KQ205*Energia!U205*(1-$D205)*1000/2*$JQ205","v":0},null,null,null,null,{"$f":"$KR205*Potencia!G205*(1-$D205)*12*1000/2*$JQ205","v":0},null,null,null,null,null,null,7.9347031989767669E-2,null,0,"BTS_Prepago_0_1"]
["BTS_Prepago","BTS_PREPAGO Discap.","Discapacitados",{"$f":"IF(C206=0,0,IF(A206=0,0,INDEX(Params!$B$5:$G$15,MATCH(C206,Params!$A$5:$A$15,0),MATCH(A206,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G206&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E206*Energia!K206*1000*H206","v":0},{"$f":"$F206*Potencia!K206*12*1000*$I206","v":0},null,{"$f":"$E206*Energia!Y206*1000*H206","v":0},1,3.3188626106871913E-2,null,{"$f":"$O206*Energia!Y206*(1-$D206)*1000*H206","v":0},{"$f":"$F206*Potencia!K206*(1-$D206)*12*1000*$I206","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U206*Energia!U206*(1-$D206)*1000*$H206","v":0},{"$f":"$U206*Energia!V206*(1-$D206)*1000*$H206","v":0},{"$f":"$U206*Energia!W206*(1-$D206)*1000*$H206","v":0},{"$f":"$U206*Energia!X206*(1-$D206)*1000*$H206","v":0},{"$f":"SUMPRODUCT(X206:AA206,Params!$B$19:$E$19)","v":0},{"$f":"$V206*Potencia!G206*(1-$D206)*12*1000*$I206","v":0},{"$f":"$V206*Potencia!H206*(1-$D206)*12*1000*$I206","v":0},{"$f":"$V206*Potencia!I206*(1-$D206)*12*1000*$I206","v":0},{"$f":"$V206*Potencia!J206*(1-$D206)*12*1000*$I206","v":0},{"$f":"SUMPRODUCT(AC206:AF206,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5004071119321456E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK206*Energia!K206*1000*AM206","v":0},{"$f":"$AL206*Clientes!K206*12","v":0},null,{"$f":"$AK206*Energia!Y206*1000*AM206","v":0},1,1.5004071119321456E-2,null,{"$f":"$AS206*Energia!Y206*(1-$D206)*1000*AM206","v":0},{"$f":"$AL206*Clientes!K206*(1-$D206)*12","v":0},1.0586633031077384,null,1.5884259491244276E-2,0,null,{"$f":"$AY206*Energia!U206*(1-$D206)*1000*$AM206","v":0},{"$f":"$AY206*Energia!V206*(1-$D206)*1000*$AM206","v":0},{"$f":"$AY206*Energia!W206*(1-$D206)*1000*$AM206","v":0},{"$f":"$AY206*Energia!X206*(1-$D206)*1000*$AM206","v":0},{"$f":"SUMPRODUCT(BB206:BE206,Params!$B$19:$E$19)","v":0},{"$f":"$AZ206*Clientes!G206*(1-$D206)*12","v":0},{"$f":"$AZ206*Clientes!H206*(1-$D206)*12","v":0},{"$f":"$AZ206*Clientes!I206*(1-$D206)*12","v":0},{"$f":"$AZ206*Clientes!J206*(1-$D206)*12","v":0},{"$f":"SUMPRODUCT(BG206:BJ206,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO206*Clientes!Q206","v":0},null,16.690000000000001,null,{"$f":"$BS206*Clientes!M206","v":0},{"$f":"$BS206*Clientes!N206","v":0},{"$f":"$BS206*Clientes!O206","v":0},{"$f":"$BS206*Clientes!P206","v":0},{"$f":"SUMPRODUCT(BU206:BX206,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB206*Energia!K206*1000*CC206","v":0},null,{"$f":"$CB206*Energia!Y206*1000*CC206","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH206*Energia!Y206*(1-$D206)*1000*CC206","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM206*Energia!U206*(1-$D206)*1000*$CC206","v":0},{"$f":"$CM206*Energia!V206*(1-$D206)*1000*$CC206","v":0},{"$f":"$CM206*Energia!W206*(1-$D206)*1000*$CC206","v":0},{"$f":"$CM206*Energia!X206*(1-$D206)*1000*$CC206","v":0},{"$f":"SUMPRODUCT(CO206:CR206,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV206*Energia!K206*1000*CW206","v":0},null,{"$f":"$CV206*Energia!Y206*1000*CW206","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB206*Energia!Y206*(1-$D206)*1000*CW206","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG206*Energia!U206*(1-$D206)*1000*$CW206","v":0},{"$f":"$DG206*Energia!V206*(1-$D206)*1000*$CW206","v":0},{"$f":"$DG206*Energia!W206*(1-$D206)*1000*$CW206","v":0},{"$f":"$DG206*Energia!X206*(1-$D206)*1000*$CW206","v":0},{"$f":"SUMPRODUCT(DI206:DL206,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP206*Energia!G206*1000/2*DQ206","v":0},null,{"$f":"$DP206*Energia!U206*1000/2*DQ206","v":0},1,1.50652209665633E-3,null,{"$f":"$DV206*Energia!U206*(1-$D206)*1000/2*DQ206","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA206*Energia!U206*(1-$D206)*1000/2*$DQ206","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK206&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ206*Energia!K206*1000*EL206","v":0},null,{"$f":"$EJ206*Energia!Y206*1000*EL206","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ206*Energia!Y206*1000*ES206*EL206","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV206*Energia!Y206*(1-$D206)*1000*EL206","v":0},1.0599284296618812,null,1.5757518185888154E-2,null,{"$f":"$FA206*Energia!U206*(1-$D206)*1000*$EL206","v":0},{"$f":"$FA206*Energia!V206*(1-$D206)*1000*$EL206","v":0},{"$f":"$FA206*Energia!W206*(1-$D206)*1000*$EL206","v":0},{"$f":"$FA206*Energia!X206*(1-$D206)*1000*$EL206","v":0},{"$f":"SUMPRODUCT(FC206:FF206,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL206&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ206*Energia!K206*1000*FM206","v":0},{"$f":"$FK206*Potencia!K206*12*1000*$FM206","v":0},null,{"$f":"$FJ206*Energia!Y206*1000*FM206","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS206*Energia!Y206*(1-$D206)*1000*FM206","v":0},{"$f":"$FK206*Potencia!K206*(1-$D206)*12*1000*$FM206","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY206*Energia!U206*(1-$D206)*1000*$FM206","v":0},{"$f":"$FY206*Energia!V206*(1-$D206)*1000*$FM206","v":0},{"$f":"$FY206*Energia!W206*(1-$D206)*1000*$FM206","v":0},{"$f":"$FY206*Energia!X206*(1-$D206)*1000*$FM206","v":0},{"$f":"SUMPRODUCT(GB206:GE206,Params!$B$19:$E$19)","v":0},{"$f":"$FZ206*Potencia!G206*(1-$D206)*12*1000*$FM206","v":0},{"$f":"$FZ206*Potencia!H206*(1-$D206)*12*1000*$FM206","v":0},{"$f":"$FZ206*Potencia!I206*(1-$D206)*12*1000*$FM206","v":0},{"$f":"$FZ206*Potencia!J206*(1-$D206)*12*1000*$FM206","v":0},{"$f":"SUMPRODUCT(GG206:GJ206,Params!$B$19:$E$19)","v":0},null,1.6891753377048683E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP206*Energia!G206*1000/2*GQ206","v":0},null,{"$f":"$GP206*Energia!U206*1000/2*GQ206","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV206*Energia!U206*(1-$D206)*1000/2*GQ206","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA206*Energia!U206*(1-$D206)*1000/2*$GQ206","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL206&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ206*Energia!G206*1000/2*HM206","v":0},{"$f":"$HK206*Potencia!G206*12*1000/2*$HM206","v":0},null,{"$f":"$HJ206*Energia!U206*1000/2*HM206","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS206*Energia!U206*(1-$D206)*1000/2*HM206","v":0},{"$f":"$HK206*Potencia!G206*(1-$D206)*12*1000/2*$HM206","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY206*Energia!U206*(1-$D206)*1000/2*$HM206","v":0},null,null,null,null,{"$f":"$HZ206*Potencia!G206*(1-$D206)*12*1000/2*$HM206","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO206&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN206*Energia!G206*1000/2*IP206","v":0},null,{"$f":"$IN206*Energia!U206*1000/2*IP206","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU206*Energia!U206*1000/2*IW206*$IP206","v":0},0.72106688892531168,6.157493404441898E-2,null,{"$f":"$IZ206*Energia!U206*(1-$D206)*1000/2*IP206","v":0},1.0515068762215967,null,6.4746466550597848E-2,null,{"$f":"$JE206*Energia!U206*(1-$D206)*1000/2*$IP206","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A206,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP206&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN206*Energia!G206*1000/2*JQ206","v":0},{"$f":"$JO206*Potencia!G206*12*1000/2*$JQ206","v":0},null,{"$f":"$JN206*Energia!U206*1000/2*JQ206","v":0},1,2.7840310313281474E-2,null,1,null,{"$f":"$JW206*Energia!U206*1000/2*IF(JZ206=0,1,JZ206)*JQ206","v":0},{"$f":"$JW206*Energia!U206*1000/2*IF(JZ206<>0,JZ206,IF(JY206=0,1,JY206))*JQ206","v":0},1,0.72106688892531179,{"$f":"$JW206*Energia!U206*1000/2*IF(JZ206<>0,JZ206,IF(JY206<>0,JY206*KD206,1))*JQ206","v":0},{"$f":"$JO206*Potencia!G206*12*1000/2*IF(JZ206=0,1,JZ206)*JQ206","v":0},0.69168432371142985,1.3885373238484532E-2,0,{"$f":"$KH206*Energia!$U206*1000/2*JQ206","v":0},{"$f":"$KI206*Potencia!$G206*12*1000/2*JQ206","v":0},null,{"$f":"$KH206*Energia!U206*(1-$D206)*1000/2*JQ206","v":0},{"$f":"$KI206*Potencia!G206*(1-$D206)*12*1000/2*$JQ206","v":0},1.0515068762215967,null,1.4600565439169825E-2,0,null,{"$f":"$KQ206*Energia!U206*(1-$D206)*1000/2*$JQ206","v":0},null,null,null,null,{"$f":"$KR206*Potencia!G206*(1-$D206)*12*1000/2*$JQ206","v":0},null,null,null,null,null,null,7.9347031989767669E-2,null,0,"BTS_Prepago_0_1"]
["BTS_Prepago","BTS_PREPAGO Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C207=0,0,IF(A207=0,0,INDEX(Params!$B$5:$G$15,MATCH(C207,Params!$A$5:$A$15,0),MATCH(A207,Params!$B$4:$G$4,0))))","v":0.25},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G207&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E207*Energia!K207*1000*H207","v":0},{"$f":"$F207*Potencia!K207*12*1000*$I207","v":0},null,{"$f":"$E207*Energia!Y207*1000*H207","v":0},1,{"$f":"E207*N207","v":3.3188626106871913E-2},null,{"$f":"$O207*Energia!Y207*(1-$D207)*1000*H207","v":0},{"$f":"$F207*Potencia!K207*(1-$D207)*12*1000*$I207","v":0},1.0599284296618814,null,{"$f":"O207*S207","v":3.517756835209207E-2},{"$f":"F207*S207","v":0},null,{"$f":"$U207*Energia!U207*(1-$D207)*1000*$H207","v":0},{"$f":"$U207*Energia!V207*(1-$D207)*1000*$H207","v":0},{"$f":"$U207*Energia!W207*(1-$D207)*1000*$H207","v":0},{"$f":"$U207*Energia!X207*(1-$D207)*1000*$H207","v":0},{"$f":"SUMPRODUCT(X207:AA207,Params!$B$19:$E$19)","v":0},{"$f":"$V207*Potencia!G207*(1-$D207)*12*1000*$I207","v":0},{"$f":"$V207*Potencia!H207*(1-$D207)*12*1000*$I207","v":0},{"$f":"$V207*Potencia!I207*(1-$D207)*12*1000*$I207","v":0},{"$f":"$V207*Potencia!J207*(1-$D207)*12*1000*$I207","v":0},{"$f":"SUMPRODUCT(AC207:AF207,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5004071119321456E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK207*Energia!K207*1000*AM207","v":0},{"$f":"$AL207*Clientes!K207*12","v":0},null,{"$f":"$AK207*Energia!Y207*1000*AM207","v":0},1,{"$f":"AK207*AR207","v":1.5004071119321456E-2},null,{"$f":"$AS207*Energia!Y207*(1-$D207)*1000*AM207","v":0},{"$f":"$AL207*Clientes!K207*(1-$D207)*12","v":0},1.0586633031077384,null,{"$f":"AS207*AW207","v":1.5884259491244276E-2},{"$f":"AL207*AW207","v":0},null,{"$f":"$AY207*Energia!U207*(1-$D207)*1000*$AM207","v":0},{"$f":"$AY207*Energia!V207*(1-$D207)*1000*$AM207","v":0},{"$f":"$AY207*Energia!W207*(1-$D207)*1000*$AM207","v":0},{"$f":"$AY207*Energia!X207*(1-$D207)*1000*$AM207","v":0},{"$f":"SUMPRODUCT(BB207:BE207,Params!$B$19:$E$19)","v":0},{"$f":"$AZ207*Clientes!G207*(1-$D207)*12","v":0},{"$f":"$AZ207*Clientes!H207*(1-$D207)*12","v":0},{"$f":"$AZ207*Clientes!I207*(1-$D207)*12","v":0},{"$f":"$AZ207*Clientes!J207*(1-$D207)*12","v":0},{"$f":"SUMPRODUCT(BG207:BJ207,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO207*Clientes!Q207","v":0},null,{"$f":"BO207","v":16.690000000000001},null,{"$f":"$BS207*Clientes!M207","v":0},{"$f":"$BS207*Clientes!N207","v":0},{"$f":"$BS207*Clientes!O207","v":0},{"$f":"$BS207*Clientes!P207","v":0},{"$f":"SUMPRODUCT(BU207:BX207,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB207*Energia!K207*1000*CC207","v":0},null,{"$f":"$CB207*Energia!Y207*1000*CC207","v":0},1,{"$f":"CB207*CG207","v":1.6498830685812409E-2},null,{"$f":"$CH207*Energia!Y207*(1-$D207)*1000*CC207","v":0},1.0599284296618814,null,{"$f":"CH207*CK207","v":1.7487579700070408E-2},null,{"$f":"$CM207*Energia!U207*(1-$D207)*1000*$CC207","v":0},{"$f":"$CM207*Energia!V207*(1-$D207)*1000*$CC207","v":0},{"$f":"$CM207*Energia!W207*(1-$D207)*1000*$CC207","v":0},{"$f":"$CM207*Energia!X207*(1-$D207)*1000*$CC207","v":0},{"$f":"SUMPRODUCT(CO207:CR207,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV207*Energia!K207*1000*CW207","v":0},null,{"$f":"$CV207*Energia!Y207*1000*CW207","v":0},1,{"$f":"CV207*DA207","v":2.3284010523007422E-3},null,{"$f":"$DB207*Energia!Y207*(1-$D207)*1000*CW207","v":0},1.0599284296618814,null,{"$f":"DB207*DE207","v":2.4679384709881979E-3},null,{"$f":"$DG207*Energia!U207*(1-$D207)*1000*$CW207","v":0},{"$f":"$DG207*Energia!V207*(1-$D207)*1000*$CW207","v":0},{"$f":"$DG207*Energia!W207*(1-$D207)*1000*$CW207","v":0},{"$f":"$DG207*Energia!X207*(1-$D207)*1000*$CW207","v":0},{"$f":"SUMPRODUCT(DI207:DL207,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP207*Energia!G207*1000/2*DQ207","v":0},null,{"$f":"$DP207*Energia!U207*1000/2*DQ207","v":0},1,{"$f":"DP207*DU207","v":1.50652209665633E-3},null,{"$f":"$DV207*Energia!U207*(1-$D207)*1000/2*DQ207","v":0},1.0599284279940611,null,{"$f":"DV207*DY207","v":1.5968055976472609E-3},null,{"$f":"$EA207*Energia!U207*(1-$D207)*1000/2*$DQ207","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK207&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ207*Energia!K207*1000*EL207","v":0},null,{"$f":"$EJ207*Energia!Y207*1000*EL207","v":0},1,{"$f":"EJ207*EP207","v":1.4866586974098643E-2},null,1,{"$f":"$EQ207*Energia!Y207*1000*ES207*EL207","v":0},1,{"$f":"EQ207*ES207*EU207*EL207","v":1.4866586974098643E-2},null,{"$f":"$EV207*Energia!Y207*(1-$D207)*1000*EL207","v":0},1.0599284296618812,null,{"$f":"EV207*EY207","v":1.5757518185888154E-2},null,{"$f":"$FA207*Energia!U207*(1-$D207)*1000*$EL207","v":0},{"$f":"$FA207*Energia!V207*(1-$D207)*1000*$EL207","v":0},{"$f":"$FA207*Energia!W207*(1-$D207)*1000*$EL207","v":0},{"$f":"$FA207*Energia!X207*(1-$D207)*1000*$EL207","v":0},{"$f":"SUMPRODUCT(FC207:FF207,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL207&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL207","v":0},{"$f":"H207","v":1},{"$f":"$FJ207*Energia!K207*1000*FM207","v":0},{"$f":"$FK207*Potencia!K207*12*1000*$FM207","v":0},null,{"$f":"$FJ207*Energia!Y207*1000*FM207","v":0},1,{"$f":"FJ207*FR207","v":1.0701054518580584E-3},null,{"$f":"$FS207*Energia!Y207*(1-$D207)*1000*FM207","v":0},{"$f":"$FK207*Potencia!K207*(1-$D207)*12*1000*$FM207","v":0},1.0599284296618812,null,{"$f":"FS207*FW207","v":1.1342351911605296E-3},{"$f":"FK207*FW207","v":0},null,{"$f":"$FY207*Energia!U207*(1-$D207)*1000*$FM207","v":0},{"$f":"$FY207*Energia!V207*(1-$D207)*1000*$FM207","v":0},{"$f":"$FY207*Energia!W207*(1-$D207)*1000*$FM207","v":0},{"$f":"$FY207*Energia!X207*(1-$D207)*1000*$FM207","v":0},{"$f":"SUMPRODUCT(GB207:GE207,Params!$B$19:$E$19)","v":0},{"$f":"$FZ207*Potencia!G207*(1-$D207)*12*1000*$FM207","v":0},{"$f":"$FZ207*Potencia!H207*(1-$D207)*12*1000*$FM207","v":0},{"$f":"$FZ207*Potencia!I207*(1-$D207)*12*1000*$FM207","v":0},{"$f":"$FZ207*Potencia!J207*(1-$D207)*12*1000*$FM207","v":0},{"$f":"SUMPRODUCT(GG207:GJ207,Params!$B$19:$E$19)","v":0},null,{"$f":"FA207+FY207","v":1.6891753377048683E-2},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},{"$f":"H207","v":1},{"$f":"$GP207*Energia!G207*1000/2*GQ207","v":0},null,{"$f":"$GP207*Energia!U207*1000/2*GQ207","v":0},1,{"$f":"GP207*GU207","v":4.6431092347196251E-3},null,{"$f":"$GV207*Energia!U207*(1-$D207)*1000/2*GQ207","v":0},1.0599284279940611,null,{"$f":"GV207*GY207","v":4.92136347216108E-3},null,{"$f":"$HA207*Energia!U207*(1-$D207)*1000/2*$GQ207","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL207&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,{"$f":"H207","v":1},{"$f":"$HJ207*Energia!G207*1000/2*HM207","v":0},{"$f":"$HK207*Potencia!G207*12*1000/2*$HM207","v":0},null,{"$f":"$HJ207*Energia!U207*1000/2*HM207","v":0},1,{"$f":"HJ207*HR207","v":6.2722269319745805E-3},null,{"$f":"$HS207*Energia!U207*(1-$D207)*1000/2*HM207","v":0},{"$f":"$HK207*Potencia!G207*(1-$D207)*12*1000/2*$HM207","v":0},1.0599284279940613,null,{"$f":"HS207*HW207","v":6.6481116320298312E-3},{"$f":"HK207*HW207","v":0},null,{"$f":"$HY207*Energia!U207*(1-$D207)*1000/2*$HM207","v":0},null,null,null,null,{"$f":"$HZ207*Potencia!G207*(1-$D207)*12*1000/2*$HM207","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO207&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",{"$f":"H207","v":1},{"$f":"$IN207*Energia!G207*1000/2*IP207","v":0},null,{"$f":"$IN207*Energia!U207*1000/2*IP207","v":0},1,{"$f":"IN207*IT207","v":8.5394205433827558E-2},null,1,{"$f":"$IU207*Energia!U207*1000/2*IW207*$IP207","v":0},0.72106688892531168,{"$f":"IU207*IW207*IY207*IP207","v":6.157493404441898E-2},null,{"$f":"$IZ207*Energia!U207*(1-$D207)*1000/2*IP207","v":0},1.0515068762215967,null,{"$f":"IZ207*JC207","v":6.4746466550597848E-2},null,{"$f":"$JE207*Energia!U207*(1-$D207)*1000/2*$IP207","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A207,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP207&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,{"$f":"H207","v":1},{"$f":"$JN207*Energia!G207*1000/2*JQ207","v":0},{"$f":"$JO207*Potencia!G207*12*1000/2*$JQ207","v":0},null,{"$f":"$JN207*Energia!U207*1000/2*JQ207","v":0},1,{"$f":"JN207*JV207","v":2.7840310313281474E-2},null,1,null,{"$f":"$JW207*Energia!U207*1000/2*IF(JZ207=0,1,JZ207)*JQ207","v":0},{"$f":"$JW207*Energia!U207*1000/2*IF(JZ207<>0,JZ207,IF(JY207=0,1,JY207))*JQ207","v":0},1,0.72106688892531179,{"$f":"$JW207*Energia!U207*1000/2*IF(JZ207<>0,JZ207,IF(JY207<>0,JY207*KD207,1))*JQ207","v":0},{"$f":"$JO207*Potencia!G207*12*1000/2*IF(JZ207=0,1,JZ207)*JQ207","v":0},0.69168432371142985,1.3885373238484532E-2,{"$f":"JQ207*IF($JZ207<>0,JO207*$JZ207*$KG207,IF(JY207=0,JO207*$KG207,JO207*$KG207))","v":0},{"$f":"$KH207*Energia!$U207*1000/2*JQ207","v":0},{"$f":"$KI207*Potencia!$G207*12*1000/2*JQ207","v":0},null,{"$f":"$KH207*Energia!U207*(1-$D207)*1000/2*JQ207","v":0},{"$f":"$KI207*Potencia!G207*(1-$D207)*12*1000/2*$JQ207","v":0},1.0515068762215967,null,{"$f":"KH207*KO207","v":1.4600565439169825E-2},{"$f":"KI207*KO207","v":0},null,{"$f":"$KQ207*Energia!U207*(1-$D207)*1000/2*$JQ207","v":0},null,null,null,null,{"$f":"$KR207*Potencia!G207*(1-$D207)*12*1000/2*$JQ207","v":0},null,null,null,null,null,null,7.9347031989767669E-2,null,{"$f":"IF(OR(G207=\"M\",G207=0),0,G207)","v":0},{"$f":"A207&\"_\"&LH207&\"_\"&H207","v":"BTS_Prepago_0_1"}]
["BTS_Prepago","BTS_PREPAGO Cruz Roja","Cruz Roja",{"$f":"IF(C208=0,0,IF(A208=0,0,INDEX(Params!$B$5:$G$15,MATCH(C208,Params!$A$5:$A$15,0),MATCH(A208,Params!$B$4:$G$4,0))))","v":1},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G208&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E208*Energia!K208*1000*H208","v":0},{"$f":"$F208*Potencia!K208*12*1000*$I208","v":0},null,{"$f":"$E208*Energia!Y208*1000*H208","v":0},1,3.3188626106871913E-2,null,{"$f":"$O208*Energia!Y208*(1-$D208)*1000*H208","v":0},{"$f":"$F208*Potencia!K208*(1-$D208)*12*1000*$I208","v":0},{"$f":"IF(Q$144+R$144+Q$200+R$200+Q$229+R$229=0,1,(J$144+K$144+J$200+K$200+J$229+K$229)/(Q$144+R$144+Q$200+R$200+Q$229+R$229))","v":1.0599284296618814},null,3.517756835209207E-2,0,null,{"$f":"$U208*Energia!U208*(1-$D208)*1000*$H208","v":0},{"$f":"$U208*Energia!V208*(1-$D208)*1000*$H208","v":0},{"$f":"$U208*Energia!W208*(1-$D208)*1000*$H208","v":0},{"$f":"$U208*Energia!X208*(1-$D208)*1000*$H208","v":0},{"$f":"SUMPRODUCT(X208:AA208,Params!$B$19:$E$19)","v":0},{"$f":"$V208*Potencia!G208*(1-$D208)*12*1000*$I208","v":0},{"$f":"$V208*Potencia!H208*(1-$D208)*12*1000*$I208","v":0},{"$f":"$V208*Potencia!I208*(1-$D208)*12*1000*$I208","v":0},{"$f":"$V208*Potencia!J208*(1-$D208)*12*1000*$I208","v":0},{"$f":"SUMPRODUCT(AC208:AF208,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5004071119321456E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"H208","v":1},{"$f":"$AK208*Energia!K208*1000*AM208","v":0},{"$f":"$AL208*Clientes!K208*12","v":0},null,{"$f":"$AK208*Energia!Y208*1000*AM208","v":0},1,1.5004071119321456E-2,null,{"$f":"$AS208*Energia!Y208*(1-$D208)*1000*AM208","v":0},{"$f":"$AL208*Clientes!K208*(1-$D208)*12","v":0},{"$f":"IF(AU$144+AV$144+AU$200+AV$200+AU$229+AV$229=0,1,(AN$144+AO$144+AN$200+AO$200+AN$229+AO$229)/(AU$144+AV$144+AU$200+AV$200+AU$229+AV$229))","v":1.0586633031077384},null,1.5884259491244276E-2,0,null,{"$f":"$AY208*Energia!U208*(1-$D208)*1000*$AM208","v":0},{"$f":"$AY208*Energia!V208*(1-$D208)*1000*$AM208","v":0},{"$f":"$AY208*Energia!W208*(1-$D208)*1000*$AM208","v":0},{"$f":"$AY208*Energia!X208*(1-$D208)*1000*$AM208","v":0},{"$f":"SUMPRODUCT(BB208:BE208,Params!$B$19:$E$19)","v":0},{"$f":"$AZ208*Clientes!G208*(1-$D208)*12","v":0},{"$f":"$AZ208*Clientes!H208*(1-$D208)*12","v":0},{"$f":"$AZ208*Clientes!I208*(1-$D208)*12","v":0},{"$f":"$AZ208*Clientes!J208*(1-$D208)*12","v":0},{"$f":"SUMPRODUCT(BG208:BJ208,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO208*Clientes!Q208","v":0},null,16.690000000000001,null,{"$f":"$BS208*Clientes!M208","v":0},{"$f":"$BS208*Clientes!N208","v":0},{"$f":"$BS208*Clientes!O208","v":0},{"$f":"$BS208*Clientes!P208","v":0},{"$f":"SUMPRODUCT(BU208:BX208,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},{"$f":"H208","v":1},{"$f":"$CB208*Energia!K208*1000*CC208","v":0},null,{"$f":"$CB208*Energia!Y208*1000*CC208","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH208*Energia!Y208*(1-$D208)*1000*CC208","v":0},{"$f":"IF(CJ$144+CJ$200+CJ$229=0,1,(CD$144+CD$200+CD$229)/(CJ$144+CJ$200+CJ$229))","v":1.0599284296618814},null,1.7487579700070408E-2,null,{"$f":"$CM208*Energia!U208*(1-$D208)*1000*$CC208","v":0},{"$f":"$CM208*Energia!V208*(1-$D208)*1000*$CC208","v":0},{"$f":"$CM208*Energia!W208*(1-$D208)*1000*$CC208","v":0},{"$f":"$CM208*Energia!X208*(1-$D208)*1000*$CC208","v":0},{"$f":"SUMPRODUCT(CO208:CR208,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},{"$f":"H208","v":1},{"$f":"$CV208*Energia!K208*1000*CW208","v":0},null,{"$f":"$CV208*Energia!Y208*1000*CW208","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB208*Energia!Y208*(1-$D208)*1000*CW208","v":0},{"$f":"IF(DD$144+DD$200+DD$229=0,1,(CX$144+CX$200+CX$229)/(DD$144+DD$200+DD$229))","v":1.0599284296618814},null,2.4679384709881979E-3,null,{"$f":"$DG208*Energia!U208*(1-$D208)*1000*$CW208","v":0},{"$f":"$DG208*Energia!V208*(1-$D208)*1000*$CW208","v":0},{"$f":"$DG208*Energia!W208*(1-$D208)*1000*$CW208","v":0},{"$f":"$DG208*Energia!X208*(1-$D208)*1000*$CW208","v":0},{"$f":"SUMPRODUCT(DI208:DL208,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},{"$f":"H208","v":1},{"$f":"$DP208*Energia!G208*1000/2*DQ208","v":0},null,{"$f":"$DP208*Energia!U208*1000/2*DQ208","v":0},1,1.50652209665633E-3,null,{"$f":"$DV208*Energia!U208*(1-$D208)*1000/2*DQ208","v":0},{"$f":"IF(DX$144+DX$200+DX$229=0,1,(DR$144+DR$200+DR$229)/(DX$144+DX$200+DX$229))","v":1.0599284279940611},null,1.5968055976472609E-3,null,{"$f":"$EA208*Energia!U208*(1-$D208)*1000/2*$DQ208","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK208&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",{"$f":"H208","v":1},{"$f":"$EJ208*Energia!K208*1000*EL208","v":0},null,{"$f":"$EJ208*Energia!Y208*1000*EL208","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ208*Energia!Y208*1000*ES208*EL208","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV208*Energia!Y208*(1-$D208)*1000*EL208","v":0},{"$f":"IF(EX$144+EX$200+EX$229=0,1,(EM$144+EM$200+EM$229)/(EX$144+EX$200+EX$229))","v":1.0599284296618812},null,1.5757518185888154E-2,null,{"$f":"$FA208*Energia!U208*(1-$D208)*1000*$EL208","v":0},{"$f":"$FA208*Energia!V208*(1-$D208)*1000*$EL208","v":0},{"$f":"$FA208*Energia!W208*(1-$D208)*1000*$EL208","v":0},{"$f":"$FA208*Energia!X208*(1-$D208)*1000*$EL208","v":0},{"$f":"SUMPRODUCT(FC208:FF208,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL208&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ208*Energia!K208*1000*FM208","v":0},{"$f":"$FK208*Potencia!K208*12*1000*$FM208","v":0},null,{"$f":"$FJ208*Energia!Y208*1000*FM208","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS208*Energia!Y208*(1-$D208)*1000*FM208","v":0},{"$f":"$FK208*Potencia!K208*(1-$D208)*12*1000*$FM208","v":0},{"$f":"IF(FU$144+FV$144+FU$200+FV$200+FU$229+FV$229=0,1,(FN$144+FO$144+FN$200+FO$200+FN$229+FO$229)/(FU$144+FV$144+FU$200+FV$200+FU$229+FV$229))","v":1.0599284296618812},null,1.1342351911605296E-3,0,null,{"$f":"$FY208*Energia!U208*(1-$D208)*1000*$FM208","v":0},{"$f":"$FY208*Energia!V208*(1-$D208)*1000*$FM208","v":0},{"$f":"$FY208*Energia!W208*(1-$D208)*1000*$FM208","v":0},{"$f":"$FY208*Energia!X208*(1-$D208)*1000*$FM208","v":0},{"$f":"SUMPRODUCT(GB208:GE208,Params!$B$19:$E$19)","v":0},{"$f":"$FZ208*Potencia!G208*(1-$D208)*12*1000*$FM208","v":0},{"$f":"$FZ208*Potencia!H208*(1-$D208)*12*1000*$FM208","v":0},{"$f":"$FZ208*Potencia!I208*(1-$D208)*12*1000*$FM208","v":0},{"$f":"$FZ208*Potencia!J208*(1-$D208)*12*1000*$FM208","v":0},{"$f":"SUMPRODUCT(GG208:GJ208,Params!$B$19:$E$19)","v":0},null,1.6891753377048683E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP208*Energia!G208*1000/2*GQ208","v":0},null,{"$f":"$GP208*Energia!U208*1000/2*GQ208","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV208*Energia!U208*(1-$D208)*1000/2*GQ208","v":0},{"$f":"IF(GX$144+GX$200+GX$229=0,1,(GR$144+GR$200+GR$229)/(GX$144+GX$200+GX$229))","v":1.0599284279940611},null,4.92136347216108E-3,null,{"$f":"$HA208*Energia!U208*(1-$D208)*1000/2*$GQ208","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL208&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ208*Energia!G208*1000/2*HM208","v":0},{"$f":"$HK208*Potencia!G208*12*1000/2*$HM208","v":0},null,{"$f":"$HJ208*Energia!U208*1000/2*HM208","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS208*Energia!U208*(1-$D208)*1000/2*HM208","v":0},{"$f":"$HK208*Potencia!G208*(1-$D208)*12*1000/2*$HM208","v":0},{"$f":"IF(HU$144+HV$144+HU$200+HV$200+HU$229+HV$229=0,1,(HN$144+HO$144+HN$200+HO$200+HN$229+HO$229)/(HU$144+HV$144+HU$200+HV$200+HU$229+HV$229))","v":1.0599284279940613},null,6.6481116320298312E-3,0,null,{"$f":"$HY208*Energia!U208*(1-$D208)*1000/2*$HM208","v":0},null,null,null,null,{"$f":"$HZ208*Potencia!G208*(1-$D208)*12*1000/2*$HM208","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO208&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN208*Energia!G208*1000/2*IP208","v":0},null,{"$f":"$IN208*Energia!U208*1000/2*IP208","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU208*Energia!U208*1000/2*IW208*$IP208","v":0},0.72106688892531168,6.157493404441898E-2,null,{"$f":"$IZ208*Energia!U208*(1-$D208)*1000/2*IP208","v":0},{"$f":"IF(JB$144+JB$200+JB$229=0,1,(IQ$144+IQ$200+IQ$229)/(JB$144+JB$200+JB$229))","v":1.0515068762215967},null,6.4746466550597848E-2,null,{"$f":"$JE208*Energia!U208*(1-$D208)*1000/2*$IP208","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A208,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP208&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN208*Energia!G208*1000/2*JQ208","v":0},{"$f":"$JO208*Potencia!G208*12*1000/2*$JQ208","v":0},null,{"$f":"$JN208*Energia!U208*1000/2*JQ208","v":0},1,2.7840310313281474E-2,null,1,null,{"$f":"$JW208*Energia!U208*1000/2*IF(JZ208=0,1,JZ208)*JQ208","v":0},{"$f":"$JW208*Energia!U208*1000/2*IF(JZ208<>0,JZ208,IF(JY208=0,1,JY208))*JQ208","v":0},1,0.72106688892531179,{"$f":"$JW208*Energia!U208*1000/2*IF(JZ208<>0,JZ208,IF(JY208<>0,JY208*KD208,1))*JQ208","v":0},{"$f":"$JO208*Potencia!G208*12*1000/2*IF(JZ208=0,1,JZ208)*JQ208","v":0},0.69168432371142985,1.3885373238484532E-2,0,{"$f":"$KH208*Energia!$U208*1000/2*JQ208","v":0},{"$f":"$KI208*Potencia!$G208*12*1000/2*JQ208","v":0},null,{"$f":"$KH208*Energia!U208*(1-$D208)*1000/2*JQ208","v":0},{"$f":"$KI208*Potencia!G208*(1-$D208)*12*1000/2*$JQ208","v":0},{"$f":"IF(KM$144+KN$144+KM$200+KN$200+KM$229+KN$229=0,1,(KJ$144+KK$144+KJ$200+KK$200+KJ$229+KK$229)/(KM$144+KN$144+KM$200+KN$200+KM$229+KN$229))","v":1.0515068762215967},null,1.4600565439169825E-2,0,null,{"$f":"$KQ208*Energia!U208*(1-$D208)*1000/2*$JQ208","v":0},null,null,null,null,{"$f":"$KR208*Potencia!G208*(1-$D208)*12*1000/2*$JQ208","v":0},null,null,null,null,null,null,{"$f":"JE208+KQ208","v":7.9347031989767669E-2},null,0,"BTS_Prepago_0_1"]
["BTS_Prepago","BTS_PREPAGO XX","XX",{"$f":"IF(C209=0,0,IF(A209=0,0,INDEX(Params!$B$5:$G$15,MATCH(C209,Params!$A$5:$A$15,0),MATCH(A209,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G209&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E209*Energia!K209*1000*H209","v":0},{"$f":"$F209*Potencia!K209*12*1000*$I209","v":0},null,{"$f":"$E209*Energia!Y209*1000*H209","v":0},1,3.3188626106871913E-2,null,{"$f":"$O209*Energia!Y209*(1-$D209)*1000*H209","v":0},{"$f":"$F209*Potencia!K209*(1-$D209)*12*1000*$I209","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U209*Energia!U209*(1-$D209)*1000*$H209","v":0},{"$f":"$U209*Energia!V209*(1-$D209)*1000*$H209","v":0},{"$f":"$U209*Energia!W209*(1-$D209)*1000*$H209","v":0},{"$f":"$U209*Energia!X209*(1-$D209)*1000*$H209","v":0},{"$f":"SUMPRODUCT(X209:AA209,Params!$B$19:$E$19)","v":0},{"$f":"$V209*Potencia!G209*(1-$D209)*12*1000*$I209","v":0},{"$f":"$V209*Potencia!H209*(1-$D209)*12*1000*$I209","v":0},{"$f":"$V209*Potencia!I209*(1-$D209)*12*1000*$I209","v":0},{"$f":"$V209*Potencia!J209*(1-$D209)*12*1000*$I209","v":0},{"$f":"SUMPRODUCT(AC209:AF209,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5004071119321456E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK209*Energia!K209*1000*AM209","v":0},{"$f":"$AL209*Clientes!K209*12","v":0},null,{"$f":"$AK209*Energia!Y209*1000*AM209","v":0},1,1.5004071119321456E-2,null,{"$f":"$AS209*Energia!Y209*(1-$D209)*1000*AM209","v":0},{"$f":"$AL209*Clientes!K209*(1-$D209)*12","v":0},1.0586633031077384,null,1.5884259491244276E-2,0,null,{"$f":"$AY209*Energia!U209*(1-$D209)*1000*$AM209","v":0},{"$f":"$AY209*Energia!V209*(1-$D209)*1000*$AM209","v":0},{"$f":"$AY209*Energia!W209*(1-$D209)*1000*$AM209","v":0},{"$f":"$AY209*Energia!X209*(1-$D209)*1000*$AM209","v":0},{"$f":"SUMPRODUCT(BB209:BE209,Params!$B$19:$E$19)","v":0},{"$f":"$AZ209*Clientes!G209*(1-$D209)*12","v":0},{"$f":"$AZ209*Clientes!H209*(1-$D209)*12","v":0},{"$f":"$AZ209*Clientes!I209*(1-$D209)*12","v":0},{"$f":"$AZ209*Clientes!J209*(1-$D209)*12","v":0},{"$f":"SUMPRODUCT(BG209:BJ209,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO209*Clientes!Q209","v":0},null,16.690000000000001,null,{"$f":"$BS209*Clientes!M209","v":0},{"$f":"$BS209*Clientes!N209","v":0},{"$f":"$BS209*Clientes!O209","v":0},{"$f":"$BS209*Clientes!P209","v":0},{"$f":"SUMPRODUCT(BU209:BX209,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB209*Energia!K209*1000*CC209","v":0},null,{"$f":"$CB209*Energia!Y209*1000*CC209","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH209*Energia!Y209*(1-$D209)*1000*CC209","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM209*Energia!U209*(1-$D209)*1000*$CC209","v":0},{"$f":"$CM209*Energia!V209*(1-$D209)*1000*$CC209","v":0},{"$f":"$CM209*Energia!W209*(1-$D209)*1000*$CC209","v":0},{"$f":"$CM209*Energia!X209*(1-$D209)*1000*$CC209","v":0},{"$f":"SUMPRODUCT(CO209:CR209,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV209*Energia!K209*1000*CW209","v":0},null,{"$f":"$CV209*Energia!Y209*1000*CW209","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB209*Energia!Y209*(1-$D209)*1000*CW209","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG209*Energia!U209*(1-$D209)*1000*$CW209","v":0},{"$f":"$DG209*Energia!V209*(1-$D209)*1000*$CW209","v":0},{"$f":"$DG209*Energia!W209*(1-$D209)*1000*$CW209","v":0},{"$f":"$DG209*Energia!X209*(1-$D209)*1000*$CW209","v":0},{"$f":"SUMPRODUCT(DI209:DL209,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP209*Energia!G209*1000/2*DQ209","v":0},null,{"$f":"$DP209*Energia!U209*1000/2*DQ209","v":0},1,1.50652209665633E-3,null,{"$f":"$DV209*Energia!U209*(1-$D209)*1000/2*DQ209","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA209*Energia!U209*(1-$D209)*1000/2*$DQ209","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK209&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ209*Energia!K209*1000*EL209","v":0},null,{"$f":"$EJ209*Energia!Y209*1000*EL209","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ209*Energia!Y209*1000*ES209*EL209","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV209*Energia!Y209*(1-$D209)*1000*EL209","v":0},1.0599284296618812,null,1.5757518185888154E-2,null,{"$f":"$FA209*Energia!U209*(1-$D209)*1000*$EL209","v":0},{"$f":"$FA209*Energia!V209*(1-$D209)*1000*$EL209","v":0},{"$f":"$FA209*Energia!W209*(1-$D209)*1000*$EL209","v":0},{"$f":"$FA209*Energia!X209*(1-$D209)*1000*$EL209","v":0},{"$f":"SUMPRODUCT(FC209:FF209,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL209&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ209*Energia!K209*1000*FM209","v":0},{"$f":"$FK209*Potencia!K209*12*1000*$FM209","v":0},null,{"$f":"$FJ209*Energia!Y209*1000*FM209","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS209*Energia!Y209*(1-$D209)*1000*FM209","v":0},{"$f":"$FK209*Potencia!K209*(1-$D209)*12*1000*$FM209","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY209*Energia!U209*(1-$D209)*1000*$FM209","v":0},{"$f":"$FY209*Energia!V209*(1-$D209)*1000*$FM209","v":0},{"$f":"$FY209*Energia!W209*(1-$D209)*1000*$FM209","v":0},{"$f":"$FY209*Energia!X209*(1-$D209)*1000*$FM209","v":0},{"$f":"SUMPRODUCT(GB209:GE209,Params!$B$19:$E$19)","v":0},{"$f":"$FZ209*Potencia!G209*(1-$D209)*12*1000*$FM209","v":0},{"$f":"$FZ209*Potencia!H209*(1-$D209)*12*1000*$FM209","v":0},{"$f":"$FZ209*Potencia!I209*(1-$D209)*12*1000*$FM209","v":0},{"$f":"$FZ209*Potencia!J209*(1-$D209)*12*1000*$FM209","v":0},{"$f":"SUMPRODUCT(GG209:GJ209,Params!$B$19:$E$19)","v":0},null,1.6891753377048683E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP209*Energia!G209*1000/2*GQ209","v":0},null,{"$f":"$GP209*Energia!U209*1000/2*GQ209","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV209*Energia!U209*(1-$D209)*1000/2*GQ209","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA209*Energia!U209*(1-$D209)*1000/2*$GQ209","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL209&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ209*Energia!G209*1000/2*HM209","v":0},{"$f":"$HK209*Potencia!G209*12*1000/2*$HM209","v":0},null,{"$f":"$HJ209*Energia!U209*1000/2*HM209","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS209*Energia!U209*(1-$D209)*1000/2*HM209","v":0},{"$f":"$HK209*Potencia!G209*(1-$D209)*12*1000/2*$HM209","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY209*Energia!U209*(1-$D209)*1000/2*$HM209","v":0},null,null,null,null,{"$f":"$HZ209*Potencia!G209*(1-$D209)*12*1000/2*$HM209","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO209&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN209*Energia!G209*1000/2*IP209","v":0},null,{"$f":"$IN209*Energia!U209*1000/2*IP209","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU209*Energia!U209*1000/2*IW209*$IP209","v":0},0.72106688892531168,6.157493404441898E-2,null,{"$f":"$IZ209*Energia!U209*(1-$D209)*1000/2*IP209","v":0},1.0515068762215967,null,6.4746466550597848E-2,null,{"$f":"$JE209*Energia!U209*(1-$D209)*1000/2*$IP209","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A209,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP209&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN209*Energia!G209*1000/2*JQ209","v":0},{"$f":"$JO209*Potencia!G209*12*1000/2*$JQ209","v":0},null,{"$f":"$JN209*Energia!U209*1000/2*JQ209","v":0},1,2.7840310313281474E-2,null,1,null,{"$f":"$JW209*Energia!U209*1000/2*IF(JZ209=0,1,JZ209)*JQ209","v":0},{"$f":"$JW209*Energia!U209*1000/2*IF(JZ209<>0,JZ209,IF(JY209=0,1,JY209))*JQ209","v":0},1,0.72106688892531179,{"$f":"$JW209*Energia!U209*1000/2*IF(JZ209<>0,JZ209,IF(JY209<>0,JY209*KD209,1))*JQ209","v":0},{"$f":"$JO209*Potencia!G209*12*1000/2*IF(JZ209=0,1,JZ209)*JQ209","v":0},0.69168432371142985,1.3885373238484532E-2,0,{"$f":"$KH209*Energia!$U209*1000/2*JQ209","v":0},{"$f":"$KI209*Potencia!$G209*12*1000/2*JQ209","v":0},null,{"$f":"$KH209*Energia!U209*(1-$D209)*1000/2*JQ209","v":0},{"$f":"$KI209*Potencia!G209*(1-$D209)*12*1000/2*$JQ209","v":0},1.0515068762215967,null,1.4600565439169825E-2,0,null,{"$f":"$KQ209*Energia!U209*(1-$D209)*1000/2*$JQ209","v":0},null,null,null,null,{"$f":"$KR209*Potencia!G209*(1-$D209)*12*1000/2*$JQ209","v":0},null,null,null,null,null,null,7.9347031989767669E-2,null,0,"BTS_Prepago_0_1"]
["BTS_Prepago","BTS_PREPAGO YY","YY",{"$f":"IF(C210=0,0,IF(A210=0,0,INDEX(Params!$B$5:$G$15,MATCH(C210,Params!$A$5:$A$15,0),MATCH(A210,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G210&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E210*Energia!K210*1000*H210","v":0},{"$f":"$F210*Potencia!K210*12*1000*$I210","v":0},null,{"$f":"$E210*Energia!Y210*1000*H210","v":0},1,3.3188626106871913E-2,null,{"$f":"$O210*Energia!Y210*(1-$D210)*1000*H210","v":0},{"$f":"$F210*Potencia!K210*(1-$D210)*12*1000*$I210","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U210*Energia!U210*(1-$D210)*1000*$H210","v":0},{"$f":"$U210*Energia!V210*(1-$D210)*1000*$H210","v":0},{"$f":"$U210*Energia!W210*(1-$D210)*1000*$H210","v":0},{"$f":"$U210*Energia!X210*(1-$D210)*1000*$H210","v":0},{"$f":"SUMPRODUCT(X210:AA210,Params!$B$19:$E$19)","v":0},{"$f":"$V210*Potencia!G210*(1-$D210)*12*1000*$I210","v":0},{"$f":"$V210*Potencia!H210*(1-$D210)*12*1000*$I210","v":0},{"$f":"$V210*Potencia!I210*(1-$D210)*12*1000*$I210","v":0},{"$f":"$V210*Potencia!J210*(1-$D210)*12*1000*$I210","v":0},{"$f":"SUMPRODUCT(AC210:AF210,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5004071119321456E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK210*Energia!K210*1000*AM210","v":0},{"$f":"$AL210*Clientes!K210*12","v":0},null,{"$f":"$AK210*Energia!Y210*1000*AM210","v":0},1,1.5004071119321456E-2,null,{"$f":"$AS210*Energia!Y210*(1-$D210)*1000*AM210","v":0},{"$f":"$AL210*Clientes!K210*(1-$D210)*12","v":0},1.0586633031077384,null,1.5884259491244276E-2,0,null,{"$f":"$AY210*Energia!U210*(1-$D210)*1000*$AM210","v":0},{"$f":"$AY210*Energia!V210*(1-$D210)*1000*$AM210","v":0},{"$f":"$AY210*Energia!W210*(1-$D210)*1000*$AM210","v":0},{"$f":"$AY210*Energia!X210*(1-$D210)*1000*$AM210","v":0},{"$f":"SUMPRODUCT(BB210:BE210,Params!$B$19:$E$19)","v":0},{"$f":"$AZ210*Clientes!G210*(1-$D210)*12","v":0},{"$f":"$AZ210*Clientes!H210*(1-$D210)*12","v":0},{"$f":"$AZ210*Clientes!I210*(1-$D210)*12","v":0},{"$f":"$AZ210*Clientes!J210*(1-$D210)*12","v":0},{"$f":"SUMPRODUCT(BG210:BJ210,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO210*Clientes!Q210","v":0},null,16.690000000000001,null,{"$f":"$BS210*Clientes!M210","v":0},{"$f":"$BS210*Clientes!N210","v":0},{"$f":"$BS210*Clientes!O210","v":0},{"$f":"$BS210*Clientes!P210","v":0},{"$f":"SUMPRODUCT(BU210:BX210,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB210*Energia!K210*1000*CC210","v":0},null,{"$f":"$CB210*Energia!Y210*1000*CC210","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH210*Energia!Y210*(1-$D210)*1000*CC210","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM210*Energia!U210*(1-$D210)*1000*$CC210","v":0},{"$f":"$CM210*Energia!V210*(1-$D210)*1000*$CC210","v":0},{"$f":"$CM210*Energia!W210*(1-$D210)*1000*$CC210","v":0},{"$f":"$CM210*Energia!X210*(1-$D210)*1000*$CC210","v":0},{"$f":"SUMPRODUCT(CO210:CR210,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV210*Energia!K210*1000*CW210","v":0},null,{"$f":"$CV210*Energia!Y210*1000*CW210","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB210*Energia!Y210*(1-$D210)*1000*CW210","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG210*Energia!U210*(1-$D210)*1000*$CW210","v":0},{"$f":"$DG210*Energia!V210*(1-$D210)*1000*$CW210","v":0},{"$f":"$DG210*Energia!W210*(1-$D210)*1000*$CW210","v":0},{"$f":"$DG210*Energia!X210*(1-$D210)*1000*$CW210","v":0},{"$f":"SUMPRODUCT(DI210:DL210,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP210*Energia!G210*1000/2*DQ210","v":0},null,{"$f":"$DP210*Energia!U210*1000/2*DQ210","v":0},1,1.50652209665633E-3,null,{"$f":"$DV210*Energia!U210*(1-$D210)*1000/2*DQ210","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA210*Energia!U210*(1-$D210)*1000/2*$DQ210","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK210&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ210*Energia!K210*1000*EL210","v":0},null,{"$f":"$EJ210*Energia!Y210*1000*EL210","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ210*Energia!Y210*1000*ES210*EL210","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV210*Energia!Y210*(1-$D210)*1000*EL210","v":0},1.0599284296618812,null,1.5757518185888154E-2,null,{"$f":"$FA210*Energia!U210*(1-$D210)*1000*$EL210","v":0},{"$f":"$FA210*Energia!V210*(1-$D210)*1000*$EL210","v":0},{"$f":"$FA210*Energia!W210*(1-$D210)*1000*$EL210","v":0},{"$f":"$FA210*Energia!X210*(1-$D210)*1000*$EL210","v":0},{"$f":"SUMPRODUCT(FC210:FF210,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL210&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ210*Energia!K210*1000*FM210","v":0},{"$f":"$FK210*Potencia!K210*12*1000*$FM210","v":0},null,{"$f":"$FJ210*Energia!Y210*1000*FM210","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS210*Energia!Y210*(1-$D210)*1000*FM210","v":0},{"$f":"$FK210*Potencia!K210*(1-$D210)*12*1000*$FM210","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY210*Energia!U210*(1-$D210)*1000*$FM210","v":0},{"$f":"$FY210*Energia!V210*(1-$D210)*1000*$FM210","v":0},{"$f":"$FY210*Energia!W210*(1-$D210)*1000*$FM210","v":0},{"$f":"$FY210*Energia!X210*(1-$D210)*1000*$FM210","v":0},{"$f":"SUMPRODUCT(GB210:GE210,Params!$B$19:$E$19)","v":0},{"$f":"$FZ210*Potencia!G210*(1-$D210)*12*1000*$FM210","v":0},{"$f":"$FZ210*Potencia!H210*(1-$D210)*12*1000*$FM210","v":0},{"$f":"$FZ210*Potencia!I210*(1-$D210)*12*1000*$FM210","v":0},{"$f":"$FZ210*Potencia!J210*(1-$D210)*12*1000*$FM210","v":0},{"$f":"SUMPRODUCT(GG210:GJ210,Params!$B$19:$E$19)","v":0},null,1.6891753377048683E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP210*Energia!G210*1000/2*GQ210","v":0},null,{"$f":"$GP210*Energia!U210*1000/2*GQ210","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV210*Energia!U210*(1-$D210)*1000/2*GQ210","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA210*Energia!U210*(1-$D210)*1000/2*$GQ210","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL210&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ210*Energia!G210*1000/2*HM210","v":0},{"$f":"$HK210*Potencia!G210*12*1000/2*$HM210","v":0},null,{"$f":"$HJ210*Energia!U210*1000/2*HM210","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS210*Energia!U210*(1-$D210)*1000/2*HM210","v":0},{"$f":"$HK210*Potencia!G210*(1-$D210)*12*1000/2*$HM210","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY210*Energia!U210*(1-$D210)*1000/2*$HM210","v":0},null,null,null,null,{"$f":"$HZ210*Potencia!G210*(1-$D210)*12*1000/2*$HM210","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO210&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN210*Energia!G210*1000/2*IP210","v":0},null,{"$f":"$IN210*Energia!U210*1000/2*IP210","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU210*Energia!U210*1000/2*IW210*$IP210","v":0},0.72106688892531168,6.157493404441898E-2,null,{"$f":"$IZ210*Energia!U210*(1-$D210)*1000/2*IP210","v":0},1.0515068762215967,null,6.4746466550597848E-2,null,{"$f":"$JE210*Energia!U210*(1-$D210)*1000/2*$IP210","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A210,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP210&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN210*Energia!G210*1000/2*JQ210","v":0},{"$f":"$JO210*Potencia!G210*12*1000/2*$JQ210","v":0},null,{"$f":"$JN210*Energia!U210*1000/2*JQ210","v":0},1,2.7840310313281474E-2,null,1,null,{"$f":"$JW210*Energia!U210*1000/2*IF(JZ210=0,1,JZ210)*JQ210","v":0},{"$f":"$JW210*Energia!U210*1000/2*IF(JZ210<>0,JZ210,IF(JY210=0,1,JY210))*JQ210","v":0},1,0.72106688892531179,{"$f":"$JW210*Energia!U210*1000/2*IF(JZ210<>0,JZ210,IF(JY210<>0,JY210*KD210,1))*JQ210","v":0},{"$f":"$JO210*Potencia!G210*12*1000/2*IF(JZ210=0,1,JZ210)*JQ210","v":0},0.69168432371142985,1.3885373238484532E-2,0,{"$f":"$KH210*Energia!$U210*1000/2*JQ210","v":0},{"$f":"$KI210*Potencia!$G210*12*1000/2*JQ210","v":0},null,{"$f":"$KH210*Energia!U210*(1-$D210)*1000/2*JQ210","v":0},{"$f":"$KI210*Potencia!G210*(1-$D210)*12*1000/2*$JQ210","v":0},1.0515068762215967,null,1.4600565439169825E-2,0,null,{"$f":"$KQ210*Energia!U210*(1-$D210)*1000/2*$JQ210","v":0},null,null,null,null,{"$f":"$KR210*Potencia!G210*(1-$D210)*12*1000/2*$JQ210","v":0},null,null,null,null,null,null,7.9347031989767669E-2,null,0,"BTS_Prepago_0_1"]
["ATD PEAJE","ATD PEAJE",null,{"$f":"IF(C211=0,0,IF(A211=0,0,INDEX(Params!$B$5:$G$15,MATCH(C211,Params!$A$5:$A$15,0),MATCH(A211,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G211&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.8189350336210572},{"$f":"Potencia!M211","v":"M"},1,1,{"$f":"$E211*Energia!K211*1000*H211","v":0},{"$f":"$F211*Potencia!K211*12*1000*$I211","v":1122766.9821878027},null,{"$f":"$E211*Energia!Y211*1000*H211","v":0},{"$f":"IF(M211=0,1,J$211/M$211)","v":1},0,null,{"$f":"$O211*Energia!Y211*(1-$D211)*1000*H211","v":0},{"$f":"$F211*Potencia!K211*(1-$D211)*12*1000*$I211","v":1122766.9821878027},{"$f":"IF(Q$16+R$16+Q$17+R$17+Q$211+R$211+Q$212+R$212=0,1,(J$16+K$16+J$17+K$17+J$211+K$211+J$212+K$212)/(Q$16+R$16+Q$17+R$17+Q$211+R$211+Q$212+R$212))","v":1},null,0,2.8189350336210572,null,{"$f":"$U211*Energia!U211*(1-$D211)*1000*$H211","v":0},{"$f":"$U211*Energia!V211*(1-$D211)*1000*$H211","v":0},{"$f":"$U211*Energia!W211*(1-$D211)*1000*$H211","v":0},{"$f":"$U211*Energia!X211*(1-$D211)*1000*$H211","v":0},{"$f":"SUMPRODUCT(X211:AA211,Params!$B$19:$E$19)","v":0},{"$f":"$V211*Potencia!G211*(1-$D211)*12*1000*$I211","v":335007.26022101857},{"$f":"$V211*Potencia!H211*(1-$D211)*12*1000*$I211","v":340580.18669337308},{"$f":"$V211*Potencia!I211*(1-$D211)*12*1000*$I211","v":344739.07472470234},{"$f":"$V211*Potencia!J211*(1-$D211)*12*1000*$I211","v":348179.23617978161},{"$f":"SUMPRODUCT(AC211:AF211,Params!$B$19:$E$19)","v":1122766.9821878024},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.01},1,{"$f":"$AK211*Energia!K211*1000*AM211","v":0},{"$f":"$AL211*Clientes!K211*12","v":197.62012464775711},null,{"$f":"$AK211*Energia!Y211*1000*AM211","v":0},{"$f":"IF(AQ211=0,1,AN$211/AQ$211)","v":1},0,null,{"$f":"$AS211*Energia!Y211*(1-$D211)*1000*AM211","v":0},{"$f":"$AL211*Clientes!K211*(1-$D211)*12","v":197.62012464775711},{"$f":"IF(AU$16+AV$16+AU$17+AV$17+AU$211+AV$211+AU$212+AV$212=0,1,(AN$16+AO$16+AN$17+AO$17+AN$211+AO$211+AN$212+AO$212)/(AU$16+AV$16+AU$17+AV$17+AU$211+AV$211+AU$212+AV$212))","v":1},null,0,5.01,null,{"$f":"$AY211*Energia!U211*(1-$D211)*1000*$AM211","v":0},{"$f":"$AY211*Energia!V211*(1-$D211)*1000*$AM211","v":0},{"$f":"$AY211*Energia!W211*(1-$D211)*1000*$AM211","v":0},{"$f":"$AY211*Energia!X211*(1-$D211)*1000*$AM211","v":0},{"$f":"SUMPRODUCT(BB211:BE211,Params!$B$19:$E$19)","v":0},{"$f":"$AZ211*Clientes!G211*(1-$D211)*12","v":60.12},{"$f":"$AZ211*Clientes!H211*(1-$D211)*12","v":60.12},{"$f":"$AZ211*Clientes!I211*(1-$D211)*12","v":60.12},{"$f":"$AZ211*Clientes!J211*(1-$D211)*12","v":60.12},{"$f":"SUMPRODUCT(BG211:BJ211,Params!$B$19:$E$19)","v":197.62012464775711},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":202.17},null,{"$f":"$BO211*Clientes!Q211","v":0},null,202.17,null,{"$f":"$BS211*Clientes!M211","v":0},{"$f":"$BS211*Clientes!N211","v":0},{"$f":"$BS211*Clientes!O211","v":0},{"$f":"$BS211*Clientes!P211","v":0},{"$f":"SUMPRODUCT(BU211:BX211,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.9285395562670789E-4},1,{"$f":"$CB211*Energia!K211*1000*CC211","v":106667.09121298695},null,{"$f":"$CB211*Energia!Y211*1000*CC211","v":106667.09121298695},{"$f":"IF(CF211=0,1,CD$211/CF$211)","v":1},4.9285395562670789E-4,null,{"$f":"$CH211*Energia!Y211*(1-$D211)*1000*CC211","v":106667.09121298695},{"$f":"IF(CJ$16+CJ$17+CJ$211+CJ$212=0,1,(CD$16+CD$17+CD$211+CD$212)/(CJ$16+CJ$17+CJ$211+CJ$212))","v":1},null,4.9285395562670789E-4,null,{"$f":"$CM211*Energia!U211*(1-$D211)*1000*$CC211","v":31826.951228452734},{"$f":"$CM211*Energia!V211*(1-$D211)*1000*$CC211","v":32356.400228806826},{"$f":"$CM211*Energia!W211*(1-$D211)*1000*$CC211","v":32751.510252542979},{"$f":"$CM211*Energia!X211*(1-$D211)*1000*$CC211","v":33078.338545089762},{"$f":"SUMPRODUCT(CO211:CR211,Params!$B$19:$E$19)","v":106667.09121298697},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV211*Energia!K211*1000*CW211","v":503929.74346804491},null,{"$f":"$CV211*Energia!Y211*1000*CW211","v":503929.74346804491},{"$f":"IF(CZ211=0,1,CX$211/CZ$211)","v":1},2.3284010523007422E-3,null,{"$f":"$DB211*Energia!Y211*(1-$D211)*1000*CW211","v":503929.74346804491},{"$f":"IF(DD$16+DD$17+DD$211+DD$212=0,1,(CX$16+CX$17+CX$211+CX$212)/(DD$16+DD$17+DD$211+DD$212))","v":1},null,2.3284010523007422E-3,null,{"$f":"$DG211*Energia!U211*(1-$D211)*1000*$CW211","v":150360.78312006537},{"$f":"$DG211*Energia!V211*(1-$D211)*1000*$CW211","v":152862.0709670838},{"$f":"$DG211*Energia!W211*(1-$D211)*1000*$CW211","v":154728.69815864606},{"$f":"$DG211*Energia!X211*(1-$D211)*1000*$CW211","v":156272.74042836859},{"$f":"SUMPRODUCT(DI211:DL211,Params!$B$19:$E$19)","v":503929.74346804497},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP211*Energia!G211*1000/2*DQ211","v":48643.218490452404},null,{"$f":"$DP211*Energia!U211*1000/2*DQ211","v":48643.218490452404},{"$f":"IF(DT211=0,1,DR$211/DT$211)","v":1},1.50652209665633E-3,null,{"$f":"$DV211*Energia!U211*(1-$D211)*1000/2*DQ211","v":48643.218490452404},{"$f":"IF(DX$16+DX$17+DX$211+DX$212=0,1,(DR$16+DR$17+DR$211+DR$212)/(DX$16+DX$17+DX$211+DX$212))","v":1},null,1.50652209665633E-3,null,{"$f":"$EA211*Energia!U211*(1-$D211)*1000/2*$DQ211","v":48643.218490452404},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK211&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6221710254750231E-3},"T",1,{"$f":"$EJ211*Energia!K211*1000*EL211","v":351082.22783234617},null,{"$f":"$EJ211*Energia!Y211*1000*EL211","v":351082.22783234617},{"$f":"IF(EO211=0,1,EM$211/EO$211)","v":1},1.6221710254750231E-3,null,{"$f":"ES16","v":1},{"$f":"$EQ211*Energia!Y211*1000*ES211*EL211","v":351082.22783234617},{"$f":"IF(ET$211=0,1,EM$211/ET$211)","v":1},1.6221710254750231E-3,null,{"$f":"$EV211*Energia!Y211*(1-$D211)*1000*EL211","v":351082.22783234617},{"$f":"IF(EX$16+EX$17+EX$211+EX$212=0,1,(EM$16+EM$17+EM$211+EM$212)/(EX$16+EX$17+EX$211+EX$212))","v":1},null,1.6221710254750231E-3,null,{"$f":"$FA211*Energia!U211*(1-$D211)*1000*$EL211","v":104754.67939859006},{"$f":"$FA211*Energia!V211*(1-$D211)*1000*$EL211","v":106497.29872432727},{"$f":"$FA211*Energia!W211*(1-$D211)*1000*$EL211","v":107797.75705495896},{"$f":"$FA211*Energia!X211*(1-$D211)*1000*$EL211","v":108873.4740709677},{"$f":"SUMPRODUCT(FC211:FF211,Params!$B$19:$E$19)","v":351082.22783234622},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL211&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":6.8868100943057411E-2},"M",1,{"$f":"$FJ211*Energia!K211*1000*FM211","v":0},{"$f":"$FK211*Potencia!K211*12*1000*$FM211","v":27429.80201481147},null,{"$f":"$FJ211*Energia!Y211*1000*FM211","v":0},{"$f":"IF(FQ211=0,1,FN$211/FQ$211)","v":1},0,null,{"$f":"$FS211*Energia!Y211*(1-$D211)*1000*FM211","v":0},{"$f":"$FK211*Potencia!K211*(1-$D211)*12*1000*$FM211","v":27429.80201481147},{"$f":"IF(FU$16+FV$16+FU$17+FV$17+FU$211+FV$211+FU$212+FV$212=0,1,(FN$16+FO$16+FN$17+FO$17+FN$211+FO$211+FN$212+FO$212)/(FU$16+FV$16+FU$17+FV$17+FU$211+FV$211+FU$212+FV$212))","v":1},null,0,6.8868100943057411E-2,null,{"$f":"$FY211*Energia!U211*(1-$D211)*1000*$FM211","v":0},{"$f":"$FY211*Energia!V211*(1-$D211)*1000*$FM211","v":0},{"$f":"$FY211*Energia!W211*(1-$D211)*1000*$FM211","v":0},{"$f":"$FY211*Energia!X211*(1-$D211)*1000*$FM211","v":0},{"$f":"SUMPRODUCT(GB211:GE211,Params!$B$19:$E$19)","v":0},{"$f":"$FZ211*Potencia!G211*(1-$D211)*12*1000*$FM211","v":8184.4077775435626},{"$f":"$FZ211*Potencia!H211*(1-$D211)*12*1000*$FM211","v":8320.5573724327169},{"$f":"$FZ211*Potencia!I211*(1-$D211)*12*1000*$FM211","v":8422.1612467102095},{"$f":"$FZ211*Potencia!J211*(1-$D211)*12*1000*$FM211","v":8506.2062436764882},{"$f":"SUMPRODUCT(GG211:GJ211,Params!$B$19:$E$19)","v":27429.802014811474},null,1.6221710254750231E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP211*Energia!G211*1000/2*GQ211","v":0},null,{"$f":"$GP211*Energia!U211*1000/2*GQ211","v":0},{"$f":"IF(GT211=0,1,GR$211/GT$211)","v":1},0,null,{"$f":"$GV211*Energia!U211*(1-$D211)*1000/2*GQ211","v":0},{"$f":"IF(GX$16+GX$17+GX$211+GX$212=0,1,(GR$16+GR$17+GR$211+GR$212)/(GX$16+GX$17+GX$211+GX$212))","v":1},null,0,null,{"$f":"$HA211*Energia!U211*(1-$D211)*1000/2*$GQ211","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3915342005877212E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL211&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.8429087877228809},{"$f":"Potencia!M211","v":"M"},1,{"$f":"$HJ211*Energia!G211*1000/2*HM211","v":109507.28137555139},{"$f":"$HK211*Potencia!G211*12*1000/2*$HM211","v":109507.28137555138},null,{"$f":"$HJ211*Energia!U211*1000/2*HM211","v":109507.28137555139},{"$f":"IF(HQ211=0,1,HN$211/HQ$211)","v":1},3.3915342005877212E-3,null,{"$f":"$HS211*Energia!U211*(1-$D211)*1000/2*HM211","v":109507.28137555139},{"$f":"$HK211*Potencia!G211*(1-$D211)*12*1000/2*$HM211","v":109507.28137555138},{"$f":"IF(HU$16+HV$16+HU$17+HV$17+HU$211+HV$211+HU$212+HV$212=0,1,(HN$16+HO$16+HN$17+HO$17+HN$211+HO$211+HN$212+HO$212)/(HU$16+HV$16+HU$17+HV$17+HU$211+HV$211+HU$212+HV$212))","v":1},null,3.3915342005877212E-3,1.8429087877228809,null,{"$f":"$HY211*Energia!U211*(1-$D211)*1000/2*$HM211","v":109507.28137555139},null,null,null,null,{"$f":"$HZ211*Potencia!G211*(1-$D211)*12*1000/2*$HM211","v":109507.28137555138},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO211&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN211*Energia!G211*1000/2*IP211","v":0},null,{"$f":"$IN211*Energia!U211*1000/2*IP211","v":0},{"$f":"IF(IS211=0,1,IQ$211/IS$211)","v":1},0,null,{"$f":"IW16","v":1},{"$f":"$IU211*Energia!U211*1000/2*IW211*$IP211","v":0},{"$f":"IF(IX$211=0,1,IQ$211/IX$211)","v":1},0,null,{"$f":"$IZ211*Energia!U211*(1-$D211)*1000/2*IP211","v":0},{"$f":"IF(JB$16+JB$17+JB$211+JB$212=0,1,(IQ$16+IQ$17+IQ$211+IQ$212)/(JB$16+JB$17+JB$211+JB$212))","v":1},null,0,null,{"$f":"$JE211*Energia!U211*(1-$D211)*1000/2*$IP211","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A211,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP211&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":16},{"$f":"Potencia!M211","v":"M"},1,{"$f":"$JN211*Energia!G211*1000/2*JQ211","v":0},{"$f":"$JO211*Potencia!G211*12*1000/2*$JQ211","v":950734.24885762099},null,{"$f":"$JN211*Energia!U211*1000/2*JQ211","v":0},{"$f":"IF(JU211=0,1,JR$211/JU$211)","v":1},0,null,null,null,null,null,null,{"$f":"IF(JY211<>0,($KA$144+$KA$200)/($KB$144+$KB$200),1)","v":1},{"$f":"$JW211*Energia!U211*1000/2*IF(JZ211<>0,JZ211,IF(JY211<>0,JY211*KD211,1))*JQ211","v":0},{"$f":"$JO211*Potencia!G211*12*1000/2*IF(JZ211=0,1,JZ211)*JQ211","v":950734.24885762099},{"$f":"IF(JZ211<>0,1,IF(KC211=0,1,(($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)+(($JR$83+$JS$83+$JR$139+$JS$139)-($KE$83+$KF$83+$KE$139+$KF$139)))/($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)))","v":1},0,16,{"$f":"$KH211*Energia!$U211*1000/2*JQ211","v":0},{"$f":"$KI211*Potencia!$G211*12*1000/2*JQ211","v":950734.24885762099},null,{"$f":"$KH211*Energia!U211*(1-$D211)*1000/2*JQ211","v":0},{"$f":"$KI211*Potencia!G211*(1-$D211)*12*1000/2*$JQ211","v":950734.24885762099},{"$f":"IF(KM$16+KN$16+KM$17+KN$17+KM$211+KN$211+KM$212+KN$212=0,1,(KJ$16+KK$16+KJ$17+KK$17+KJ$211+KK$211+KJ$212+KK$212)/(KM$16+KN$16+KM$17+KN$17+KM$211+KN$211+KM$212+KN$212))","v":1},null,0,16,null,{"$f":"$KQ211*Energia!U211*(1-$D211)*1000/2*$JQ211","v":0},null,null,null,null,{"$f":"$KR211*Potencia!G211*(1-$D211)*12*1000/2*$JQ211","v":950734.24885762099},null,null,null,null,null,null,0,null,0,"ATD PEAJE_0_1"]
["ATH PEAJE","ATH PEAJE",null,{"$f":"IF(C212=0,0,IF(A212=0,0,INDEX(Params!$B$5:$G$15,MATCH(C212,Params!$A$5:$A$15,0),MATCH(A212,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G212&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M212","v":0},1,1,{"$f":"SUM(J213:J216)","v":0},1628123.0104119885,null,{"$f":"SUM(M213:M216)","v":0},{"$f":"IF(M212=0,1,J$212/M$212)","v":1},0,null,{"$f":"SUM(Q213:Q216)","v":0},{"$f":"SUM(R213:R216)","v":1628123.0104119885},1,null,0,0,null,{"$f":"SUM(X213:X216)","v":0},0,0,0,{"$f":"SUM(AB213:AB216)","v":0},{"$f":"SUM(AC213:AC216)","v":485793.61316637276},{"$f":"SUM(AD213:AD216)","v":493874.90694230329},{"$f":"SUM(AE213:AE216)","v":499905.70532607823},{"$f":"SUM(AF213:AF216)","v":504894.2791917196},{"$f":"SUM(AG213:AG216)","v":1628123.0104119885},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.01},1,{"$f":"SUM(AN213:AN216)","v":0},{"$f":"$AL212*Clientes!K212*12","v":197.62012464775711},null,{"$f":"SUM(AQ213:AQ216)","v":0},{"$f":"IF(AQ212=0,1,AN$212/AQ$212)","v":1},0,null,{"$f":"SUM(AU213:AU216)","v":0},{"$f":"$AL212*Clientes!K212*(1-$D212)*12","v":197.62012464775711},1,null,0,5.01,null,{"$f":"SUM(BB213:BB216)","v":0},{"$f":"SUM(BC213:BC216)","v":0},{"$f":"SUM(BD213:BD216)","v":0},{"$f":"SUM(BE213:BE216)","v":0},{"$f":"SUM(BF213:BF216)","v":0},{"$f":"$AZ212*Clientes!G212*(1-$D212)*12","v":60.12},{"$f":"$AZ212*Clientes!H212*(1-$D212)*12","v":60.12},{"$f":"$AZ212*Clientes!I212*(1-$D212)*12","v":60.12},{"$f":"$AZ212*Clientes!J212*(1-$D212)*12","v":60.12},{"$f":"SUMPRODUCT(BG212:BJ212,Params!$B$19:$E$19)","v":197.62012464775711},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":202.17},null,{"$f":"$BO212*Clientes!Q212","v":0},null,202.17,null,{"$f":"$BS212*Clientes!M212","v":0},{"$f":"$BS212*Clientes!N212","v":0},{"$f":"$BS212*Clientes!O212","v":0},{"$f":"$BS212*Clientes!P212","v":0},{"$f":"SUMPRODUCT(BU212:BX212,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.9285395562670789E-4},1,{"$f":"SUM(CD213:CD216)","v":176245.29129673389},null,{"$f":"SUM(CF213:CF216)","v":176245.29129673389},{"$f":"IF(CF212=0,1,CD$212/CF$212)","v":1},4.9285395562670789E-4,null,{"$f":"SUM(CJ213:CJ216)","v":176245.29129673389},1,null,4.9285395562670789E-4,null,{"$f":"SUM(CO213:CO216)","v":52587.449667537599},{"$f":"SUM(CP213:CP216)","v":53462.254560340472},{"$f":"SUM(CQ213:CQ216)","v":54115.0920984767},{"$f":"SUM(CR213:CR216)","v":54655.108208121106},{"$f":"SUM(CS213:CS216)","v":176245.29129673389},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX213:CX216)","v":832639.60253001167},null,{"$f":"SUM(CZ213:CZ216)","v":832639.60253001167},{"$f":"IF(CZ212=0,1,CX$212/CZ$212)","v":1},2.3284010523007422E-3,null,{"$f":"SUM(DD213:DD216)","v":832639.60253001167},1,null,2.3284010523007422E-3,null,{"$f":"SUM(DI213:DI216)","v":248440.07387139159},{"$f":"SUM(DJ213:DJ216)","v":252572.93434599193},{"$f":"SUM(DK213:DK216)","v":255657.14944343374},{"$f":"SUM(DL213:DL216)","v":258208.35972307232},{"$f":"SUM(DM213:DM216)","v":832639.60253001167},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR213:DR216)","v":80372.850848084781},null,{"$f":"SUM(DT213:DT216)","v":80372.850848084781},{"$f":"IF(DT212=0,1,DR$212/DT$212)","v":1},1.50652209665633E-3,null,{"$f":"SUM(DX213:DX216)","v":80372.850848084781},1,null,1.50652209665633E-3,null,{"$f":"SUM(EC213:EC216)","v":80372.850848084781},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK212&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(EM213:EM216)","v":580090.71785661043},null,{"$f":"SUM(EO213:EO216)","v":580090.71785661043},{"$f":"IF(EO212=0,1,EM$212/EO$212)","v":1},0,null,null,{"$f":"SUM(ET213:ET216)","v":580090.71785661043},{"$f":"IF(ET$212=0,1,EM$212/ET$212)","v":1},0,null,{"$f":"SUM(EX213:EX216)","v":580090.71785661043},1,null,0,null,{"$f":"SUM(FC213:FC216)","v":173085.42658612048},{"$f":"SUM(FD213:FD216)","v":175964.74435124651},{"$f":"SUM(FE213:FE216)","v":178113.4825862078},{"$f":"SUM(FF213:FF216)","v":179890.88231355906},{"$f":"SUM(FG213:FG216)","v":580090.71785661043},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL212&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN213:FN216)","v":0},{"$f":"SUM(FO213:FO216)","v":39508.767249309298},null,{"$f":"SUM(FQ213:FQ216)","v":0},{"$f":"IF(FQ212=0,1,FN$212/FQ$212)","v":1},0,null,{"$f":"SUM(FU213:FU216)","v":0},{"$f":"SUM(FV213:FV216)","v":39508.767249309298},1,null,0,0,null,{"$f":"SUM(GB213:GB216)","v":0},{"$f":"SUM(GC213:GC216)","v":0},0,0,{"$f":"SUM(GF213:GF216)","v":0},{"$f":"SUM(GG213:GG216)","v":11788.486908574865},{"$f":"SUM(GH213:GH216)","v":11984.591227981135},12130.937301434013,12251.992284689693,{"$f":"SUM(GK213:GK216)","v":39508.767249309298},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(GR213:GR216)","v":0},null,{"$f":"SUM(GT213:GT216)","v":0},{"$f":"IF(GT212=0,1,GR$212/GT$212)","v":1},0,null,{"$f":"SUM(GX213:GX216)","v":0},1,null,0,null,{"$f":"SUM(HC213:HC216)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.9613601597402394E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL212&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M212","v":0},1,{"$f":"SUM(HN213:HN216)","v":157988.36203897954},{"$f":"SUM(HO213:HO216)","v":157729.81845202792},null,{"$f":"SUM(HQ213:HQ216)","v":157988.36203897954},{"$f":"IF(HQ212=0,1,HN$212/HQ$212)","v":1},2.9613601597402394E-3,null,{"$f":"SUM(HU213:HU216)","v":157988.36203897954},{"$f":"SUM(HV213:HV216)","v":157729.81845202792},1,null,2.9613601597402394E-3,0,null,{"$f":"SUM(IB213:IB216)","v":157988.36203897954},null,null,null,null,{"$f":"SUM(IG213:IG216)","v":157729.81845202792},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO212&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(IQ213:IQ216)","v":0},null,{"$f":"SUM(IS213:IS216)","v":0},{"$f":"IF(IS212=0,1,IQ$212/IS$212)","v":1},0,null,null,{"$f":"SUM(IX213:IX216)","v":0},{"$f":"IF(IX$212=0,1,IQ$212/IX$212)","v":1},0,null,{"$f":"SUM(JB213:JB216)","v":0},1,null,0,null,{"$f":"SUM(JG213:JG216)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A212,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP212&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M212","v":0},1,{"$f":"SUM(JR213:JR216)","v":0},{"$f":"SUM(JS213:JS216)","v":1359507.9849195692},null,{"$f":"SUM(JU213:JU216)","v":0},{"$f":"IF(JU212=0,1,JR$212/JU$212)","v":1},0,null,null,null,null,null,null,1,{"$f":"SUM(KE213:KE216)","v":0},{"$f":"SUM(KF213:KF216)","v":1359507.9849195692},1,0,0,{"$f":"SUM(KJ213:KJ216)","v":0},{"$f":"SUM(KK213:KK216)","v":1359507.9849195692},null,{"$f":"SUM(KM213:KM216)","v":0},{"$f":"SUM(KN213:KN216)","v":1359507.9849195692},1,null,0,0,null,{"$f":"SUM(KT213:KT216)","v":0},null,null,null,null,{"$f":"SUM(KY213:KY216)","v":1359507.9849195692},null,null,null,null,null,null,0,null,0,"ATH PEAJE_0_1"]
["ATH PEAJE","ATH PEAJE Punta",null,{"$f":"IF(C213=0,0,IF(A213=0,0,INDEX(Params!$B$5:$G$15,MATCH(C213,Params!$A$5:$A$15,0),MATCH(A213,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G213&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.0124074152109137},{"$f":"Potencia!M213","v":"P"},1,1,{"$f":"$E213*Energia!K213*1000*H213","v":0},{"$f":"$F213*Potencia!K213*12*1000*$I213","v":1146154.3266286713},null,{"$f":"$E213*Energia!Y213*1000*H213","v":0},{"$f":"IF(M213=0,1,J$212/M$212)","v":1},0,null,{"$f":"$O213*Energia!Y213*(1-$D213)*1000*H213","v":0},{"$f":"$F213*Potencia!K213*(1-$D213)*12*1000*$I213","v":1146154.3266286713},1,null,0,2.0124074152109137,null,{"$f":"$U213*Energia!U213*(1-$D213)*1000*$H213","v":0},{"$f":"$U213*Energia!V213*(1-$D213)*1000*$H213","v":0},{"$f":"$U213*Energia!W213*(1-$D213)*1000*$H213","v":0},{"$f":"$U213*Energia!X213*(1-$D213)*1000*$H213","v":0},{"$f":"SUMPRODUCT(X213:AA213,Params!$B$19:$E$19)","v":0},{"$f":"$V213*Potencia!G213*(1-$D213)*12*1000*$I213","v":341985.49373632349},{"$f":"$V213*Potencia!H213*(1-$D213)*12*1000*$I213","v":347674.50480416429},{"$f":"$V213*Potencia!I213*(1-$D213)*12*1000*$I213","v":351920.02287398122},{"$f":"$V213*Potencia!J213*(1-$D213)*12*1000*$I213","v":355431.84322370088},{"$f":"SUMPRODUCT(AC213:AF213,Params!$B$19:$E$19)","v":1146154.3266286713},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.01},1,{"$f":"$AK213*Energia!K213*1000*AM213","v":0},null,null,{"$f":"$AK213*Energia!Y213*1000*AM213","v":0},{"$f":"IF(AQ213=0,1,AN$212/AQ$212)","v":1},0,null,{"$f":"$AS213*Energia!Y213*(1-$D213)*1000*AM213","v":0},null,1,null,0,5.01,null,{"$f":"$AY213*Energia!U213*(1-$D213)*1000*$AM213","v":0},{"$f":"$AY213*Energia!V213*(1-$D213)*1000*$AM213","v":0},{"$f":"$AY213*Energia!W213*(1-$D213)*1000*$AM213","v":0},{"$f":"$AY213*Energia!X213*(1-$D213)*1000*$AM213","v":0},{"$f":"SUMPRODUCT(BB213:BE213,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":202.17},null,null,null,202.17,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.9285395562670789E-4},1,{"$f":"$CB213*Energia!K213*1000*CC213","v":37595.258359837608},null,{"$f":"$CB213*Energia!Y213*1000*CC213","v":37595.258359837608},{"$f":"IF(CF213=0,1,CD$212/CF$212)","v":1},4.9285395562670789E-4,null,{"$f":"$CH213*Energia!Y213*(1-$D213)*1000*CC213","v":37595.258359837608},1,null,4.9285395562670789E-4,null,{"$f":"$CM213*Energia!U213*(1-$D213)*1000*$CC213","v":11217.540861318148},{"$f":"$CM213*Energia!V213*(1-$D213)*1000*$CC213","v":11404.147355695361},{"$f":"$CM213*Energia!W213*(1-$D213)*1000*$CC213","v":11543.405521020804},{"$f":"$CM213*Energia!X213*(1-$D213)*1000*$CC213","v":11658.597507207684},{"$f":"SUMPRODUCT(CO213:CR213,Params!$B$19:$E$19)","v":37595.2583598376},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV213*Energia!K213*1000*CW213","v":177612.12652793512},null,{"$f":"$CV213*Energia!Y213*1000*CW213","v":177612.12652793512},{"$f":"IF(CZ213=0,1,CX$212/CZ$212)","v":1},2.3284010523007422E-3,null,{"$f":"$DB213*Energia!Y213*(1-$D213)*1000*CW213","v":177612.12652793512},1,null,2.3284010523007422E-3,null,{"$f":"$DG213*Energia!U213*(1-$D213)*1000*$CW213","v":52995.281152825875},{"$f":"$DG213*Energia!V213*(1-$D213)*1000*$CW213","v":53876.870420627441},{"$f":"$DG213*Energia!W213*(1-$D213)*1000*$CW213","v":54534.770910181025},{"$f":"$DG213*Energia!X213*(1-$D213)*1000*$CW213","v":55078.975007139292},{"$f":"SUMPRODUCT(DI213:DL213,Params!$B$19:$E$19)","v":177612.12652793512},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP213*Energia!G213*1000/2*DQ213","v":17144.50394968615},null,{"$f":"$DP213*Energia!U213*1000/2*DQ213","v":17144.50394968615},{"$f":"IF(DT213=0,1,DR$212/DT$212)","v":1},1.50652209665633E-3,null,{"$f":"$DV213*Energia!U213*(1-$D213)*1000/2*DQ213","v":17144.50394968615},1,null,1.50652209665633E-3,null,{"$f":"$EA213*Energia!U213*(1-$D213)*1000/2*$DQ213","v":17144.50394968615},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK213&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6221710254750231E-3},"P",1,{"$f":"$EJ213*Energia!K213*1000*EL213","v":123740.38619417619},null,{"$f":"$EJ213*Energia!Y213*1000*EL213","v":123740.38619417619},{"$f":"IF(EO213=0,1,EM$212/EO$212)","v":1},1.6221710254750231E-3,null,{"$f":"ES18","v":1},{"$f":"$EQ213*Energia!Y213*1000*ES213*EL213","v":123740.38619417619},{"$f":"IF(ET$212=0,1,EM$212/ET$212)","v":1},1.6221710254750231E-3,null,{"$f":"$EV213*Energia!Y213*(1-$D213)*1000*EL213","v":123740.38619417619},1,null,1.6221710254750231E-3,null,{"$f":"$FA213*Energia!U213*(1-$D213)*1000*$EL213","v":36921.220890220131},{"$f":"$FA213*Energia!V213*(1-$D213)*1000*$EL213","v":37535.414293536262},{"$f":"$FA213*Energia!W213*(1-$D213)*1000*$EL213","v":37993.766221673861},{"$f":"$FA213*Energia!X213*(1-$D213)*1000*$EL213","v":38372.907142074233},{"$f":"SUMPRODUCT(FC213:FF213,Params!$B$19:$E$19)","v":123740.38619417616},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL213&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":6.9369136713219329E-2},"P",1,{"$f":"$FJ213*Energia!K213*1000*FM213","v":0},{"$f":"$FK213*Potencia!K213*12*1000*$FM213","v":39508.767249309298},null,{"$f":"$FJ213*Energia!Y213*1000*FM213","v":0},{"$f":"IF(FQ213=0,1,FN$212/FQ$212)","v":1},0,null,{"$f":"$FS213*Energia!Y213*(1-$D213)*1000*FM213","v":0},{"$f":"$FK213*Potencia!K213*(1-$D213)*12*1000*$FM213","v":39508.767249309298},1,null,0,6.9369136713219329E-2,null,{"$f":"$FY213*Energia!U213*(1-$D213)*1000*$FM213","v":0},{"$f":"$FY213*Energia!V213*(1-$D213)*1000*$FM213","v":0},{"$f":"$FY213*Energia!W213*(1-$D213)*1000*$FM213","v":0},{"$f":"$FY213*Energia!X213*(1-$D213)*1000*$FM213","v":0},{"$f":"SUMPRODUCT(GB213:GE213,Params!$B$19:$E$19)","v":0},{"$f":"$FZ213*Potencia!G213*(1-$D213)*12*1000*$FM213","v":11788.486908574865},{"$f":"$FZ213*Potencia!H213*(1-$D213)*12*1000*$FM213","v":11984.591227981135},{"$f":"$FZ213*Potencia!I213*(1-$D213)*12*1000*$FM213","v":12130.937301434013},{"$f":"$FZ213*Potencia!J213*(1-$D213)*12*1000*$FM213","v":12251.992284689693},{"$f":"SUMPRODUCT(GG213:GJ213,Params!$B$19:$E$19)","v":39508.767249309298},null,1.6221710254750231E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP213*Energia!G213*1000/2*GQ213","v":0},null,{"$f":"$GP213*Energia!U213*1000/2*GQ213","v":0},{"$f":"IF(GT213=0,1,GR$212/GT$212)","v":1},0,null,{"$f":"$GV213*Energia!U213*(1-$D213)*1000/2*GQ213","v":0},1,null,0,null,{"$f":"$HA213*Energia!U213*(1-$D213)*1000/2*$GQ213","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.9613601597402394E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL213&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.8563164933391338},{"$f":"Potencia!M213","v":"P"},1,{"$f":"$HJ213*Energia!G213*1000/2*HM213","v":33700.833905983993},{"$f":"$HK213*Potencia!G213*12*1000/2*$HM213","v":157729.81845202792},null,{"$f":"$HJ213*Energia!U213*1000/2*HM213","v":33700.833905983993},{"$f":"IF(HQ213=0,1,HN$212/HQ$212)","v":1},2.9613601597402394E-3,null,{"$f":"$HS213*Energia!U213*(1-$D213)*1000/2*HM213","v":33700.833905983993},{"$f":"$HK213*Potencia!G213*(1-$D213)*12*1000/2*$HM213","v":157729.81845202792},1,null,2.9613601597402394E-3,1.8563164933391338,null,{"$f":"$HY213*Energia!U213*(1-$D213)*1000/2*$HM213","v":33700.833905983993},null,null,null,null,{"$f":"$HZ213*Potencia!G213*(1-$D213)*12*1000/2*$HM213","v":157729.81845202792},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO213&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"P",1,{"$f":"$IN213*Energia!G213*1000/2*IP213","v":0},null,{"$f":"$IN213*Energia!U213*1000/2*IP213","v":0},{"$f":"IF(IS213=0,1,IQ$212/IS$212)","v":1},0,null,{"$f":"IW18","v":2.46},{"$f":"$IU213*Energia!U213*1000/2*IW213*$IP213","v":0},{"$f":"IF(IX$212=0,1,IQ$212/IX$212)","v":1},0,null,{"$f":"$IZ213*Energia!U213*(1-$D213)*1000/2*IP213","v":0},1,null,0,null,{"$f":"$JE213*Energia!U213*(1-$D213)*1000/2*$IP213","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A213,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP213&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":16},{"$f":"Potencia!M213","v":"P"},1,{"$f":"$JN213*Energia!G213*1000/2*JQ213","v":0},{"$f":"$JO213*Potencia!G213*12*1000/2*$JQ213","v":1359507.9849195692},null,{"$f":"$JN213*Energia!U213*1000/2*JQ213","v":0},{"$f":"IF(JU213=0,1,JR$212/JU$212)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW213*Energia!U213*1000/2*IF(JZ213<>0,JZ213,IF(JY213<>0,JY213*KD213,1))*JQ213","v":0},{"$f":"$JO213*Potencia!G213*12*1000/2*IF(JZ213=0,1,JZ213)*JQ213","v":1359507.9849195692},1,0,16,{"$f":"$KH213*Energia!$U213*1000/2*JQ213","v":0},{"$f":"$KI213*Potencia!$G213*12*1000/2*JQ213","v":1359507.9849195692},null,{"$f":"$KH213*Energia!U213*(1-$D213)*1000/2*JQ213","v":0},{"$f":"$KI213*Potencia!G213*(1-$D213)*12*1000/2*$JQ213","v":1359507.9849195692},1,null,0,16,null,{"$f":"$KQ213*Energia!U213*(1-$D213)*1000/2*$JQ213","v":0},null,null,null,null,{"$f":"$KR213*Potencia!G213*(1-$D213)*12*1000/2*$JQ213","v":1359507.9849195692},null,null,null,null,null,null,0,null,"P","ATH PEAJE_P_1"]
["ATH PEAJE","ATH PEAJE Fuera de Punta",null,{"$f":"IF(C214=0,0,IF(A214=0,0,INDEX(Params!$B$5:$G$15,MATCH(C214,Params!$A$5:$A$15,0),MATCH(A214,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G214&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.82557711453450167},{"$f":"Potencia!M214","v":"FP"},{"$f":"IF(Params!$A$29=Params!$B$29,1,0)","v":0},{"$f":"IF(Params!$A$30=Params!$B$30,1,0)","v":1},{"$f":"$E214*Energia!K214*1000*H214","v":0},{"$f":"$F214*Potencia!K214*12*1000*$I214","v":481968.68378331716},null,{"$f":"$E214*Energia!Y214*1000*H214","v":0},{"$f":"IF(M214=0,1,J$212/M$212)","v":1},0,null,{"$f":"$O214*Energia!Y214*(1-$D214)*1000*H214","v":0},{"$f":"$F214*Potencia!K214*(1-$D214)*12*1000*$I214","v":481968.68378331716},1,null,0,0.82557711453450167,null,{"$f":"$U214*Energia!U214*(1-$D214)*1000*$H214","v":0},{"$f":"$U214*Energia!V214*(1-$D214)*1000*$H214","v":0},{"$f":"$U214*Energia!W214*(1-$D214)*1000*$H214","v":0},{"$f":"$U214*Energia!X214*(1-$D214)*1000*$H214","v":0},{"$f":"SUMPRODUCT(X214:AA214,Params!$B$19:$E$19)","v":0},{"$f":"$V214*Potencia!G214*(1-$D214)*12*1000*$I214","v":143808.11943004929},{"$f":"$V214*Potencia!H214*(1-$D214)*12*1000*$I214","v":146200.402138139},{"$f":"$V214*Potencia!I214*(1-$D214)*12*1000*$I214","v":147985.68245209698},{"$f":"$V214*Potencia!J214*(1-$D214)*12*1000*$I214","v":149462.43596801875},{"$f":"SUMPRODUCT(AC214:AF214,Params!$B$19:$E$19)","v":481968.6837833171},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.01},0,{"$f":"$AK214*Energia!K214*1000*AM214","v":0},null,null,{"$f":"$AK214*Energia!Y214*1000*AM214","v":0},{"$f":"IF(AQ214=0,1,AN$212/AQ$212)","v":1},0,null,{"$f":"$AS214*Energia!Y214*(1-$D214)*1000*AM214","v":0},null,1,null,0,5.01,null,{"$f":"$AY214*Energia!U214*(1-$D214)*1000*$AM214","v":0},{"$f":"$AY214*Energia!V214*(1-$D214)*1000*$AM214","v":0},{"$f":"$AY214*Energia!W214*(1-$D214)*1000*$AM214","v":0},{"$f":"$AY214*Energia!X214*(1-$D214)*1000*$AM214","v":0},{"$f":"SUMPRODUCT(BB214:BE214,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":202.17},null,null,null,202.17,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.9285395562670789E-4},0,{"$f":"$CB214*Energia!K214*1000*CC214","v":0},null,{"$f":"$CB214*Energia!Y214*1000*CC214","v":0},{"$f":"IF(CF214=0,1,CD$212/CF$212)","v":1},4.9285395562670789E-4,null,{"$f":"$CH214*Energia!Y214*(1-$D214)*1000*CC214","v":0},1,null,4.9285395562670789E-4,null,{"$f":"$CM214*Energia!U214*(1-$D214)*1000*$CC214","v":0},{"$f":"$CM214*Energia!V214*(1-$D214)*1000*$CC214","v":0},{"$f":"$CM214*Energia!W214*(1-$D214)*1000*$CC214","v":0},{"$f":"$CM214*Energia!X214*(1-$D214)*1000*$CC214","v":0},{"$f":"SUMPRODUCT(CO214:CR214,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},0,{"$f":"$CV214*Energia!K214*1000*CW214","v":0},null,{"$f":"$CV214*Energia!Y214*1000*CW214","v":0},{"$f":"IF(CZ214=0,1,CX$212/CZ$212)","v":1},2.3284010523007422E-3,null,{"$f":"$DB214*Energia!Y214*(1-$D214)*1000*CW214","v":0},1,null,2.3284010523007422E-3,null,{"$f":"$DG214*Energia!U214*(1-$D214)*1000*$CW214","v":0},{"$f":"$DG214*Energia!V214*(1-$D214)*1000*$CW214","v":0},{"$f":"$DG214*Energia!W214*(1-$D214)*1000*$CW214","v":0},{"$f":"$DG214*Energia!X214*(1-$D214)*1000*$CW214","v":0},{"$f":"SUMPRODUCT(DI214:DL214,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},0,{"$f":"$DP214*Energia!G214*1000/2*DQ214","v":0},null,{"$f":"$DP214*Energia!U214*1000/2*DQ214","v":0},{"$f":"IF(DT214=0,1,DR$212/DT$212)","v":1},1.50652209665633E-3,null,{"$f":"$DV214*Energia!U214*(1-$D214)*1000/2*DQ214","v":0},1,null,1.50652209665633E-3,null,{"$f":"$EA214*Energia!U214*(1-$D214)*1000/2*$DQ214","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK214&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6221710254750231E-3},"FP",0,{"$f":"$EJ214*Energia!K214*1000*EL214","v":0},null,{"$f":"$EJ214*Energia!Y214*1000*EL214","v":0},{"$f":"IF(EO214=0,1,EM$212/EO$212)","v":1},1.6221710254750231E-3,null,{"$f":"ES19","v":1},{"$f":"$EQ214*Energia!Y214*1000*ES214*EL214","v":0},{"$f":"IF(ET$212=0,1,EM$212/ET$212)","v":1},0,null,{"$f":"$EV214*Energia!Y214*(1-$D214)*1000*EL214","v":0},1,null,0,null,{"$f":"$FA214*Energia!U214*(1-$D214)*1000*$EL214","v":0},{"$f":"$FA214*Energia!V214*(1-$D214)*1000*$EL214","v":0},{"$f":"$FA214*Energia!W214*(1-$D214)*1000*$EL214","v":0},{"$f":"$FA214*Energia!X214*(1-$D214)*1000*$EL214","v":0},{"$f":"SUMPRODUCT(FC214:FF214,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL214&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",0,{"$f":"$FJ214*Energia!K214*1000*FM214","v":0},{"$f":"$FK214*Potencia!K214*12*1000*$FM214","v":0},null,{"$f":"$FJ214*Energia!Y214*1000*FM214","v":0},{"$f":"IF(FQ214=0,1,FN$212/FQ$212)","v":1},0,null,{"$f":"$FS214*Energia!Y214*(1-$D214)*1000*FM214","v":0},{"$f":"$FK214*Potencia!K214*(1-$D214)*12*1000*$FM214","v":0},1,null,0,0,null,{"$f":"$FY214*Energia!U214*(1-$D214)*1000*$FM214","v":0},{"$f":"$FY214*Energia!V214*(1-$D214)*1000*$FM214","v":0},{"$f":"$FY214*Energia!W214*(1-$D214)*1000*$FM214","v":0},{"$f":"$FY214*Energia!X214*(1-$D214)*1000*$FM214","v":0},{"$f":"SUMPRODUCT(GB214:GE214,Params!$B$19:$E$19)","v":0},{"$f":"$FZ214*Potencia!G214*(1-$D214)*12*1000*$FM214","v":0},{"$f":"$FZ214*Potencia!H214*(1-$D214)*12*1000*$FM214","v":0},{"$f":"$FZ214*Potencia!I214*(1-$D214)*12*1000*$FM214","v":0},{"$f":"$FZ214*Potencia!J214*(1-$D214)*12*1000*$FM214","v":0},{"$f":"SUMPRODUCT(GG214:GJ214,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,{"$f":"$GP214*Energia!G214*1000/2*GQ214","v":0},null,{"$f":"$GP214*Energia!U214*1000/2*GQ214","v":0},{"$f":"IF(GT214=0,1,GR$212/GT$212)","v":1},0,null,{"$f":"$GV214*Energia!U214*(1-$D214)*1000/2*GQ214","v":0},1,null,0,null,{"$f":"$HA214*Energia!U214*(1-$D214)*1000/2*$GQ214","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.9613601597402394E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL214&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M214","v":"FP"},0,{"$f":"$HJ214*Energia!G214*1000/2*HM214","v":0},{"$f":"$HK214*Potencia!G214*12*1000/2*$HM214","v":0},null,{"$f":"$HJ214*Energia!U214*1000/2*HM214","v":0},{"$f":"IF(HQ214=0,1,HN$212/HQ$212)","v":1},2.9613601597402394E-3,null,{"$f":"$HS214*Energia!U214*(1-$D214)*1000/2*HM214","v":0},{"$f":"$HK214*Potencia!G214*(1-$D214)*12*1000/2*$HM214","v":0},1,null,2.9613601597402394E-3,0,null,{"$f":"$HY214*Energia!U214*(1-$D214)*1000/2*$HM214","v":0},null,null,null,null,{"$f":"$HZ214*Potencia!G214*(1-$D214)*12*1000/2*$HM214","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO214&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",0,{"$f":"$IN214*Energia!G214*1000/2*IP214","v":0},null,{"$f":"$IN214*Energia!U214*1000/2*IP214","v":0},{"$f":"IF(IS214=0,1,IQ$212/IS$212)","v":1},0,null,1,{"$f":"$IU214*Energia!U214*1000/2*IW214*$IP214","v":0},{"$f":"IF(IX$212=0,1,IQ$212/IX$212)","v":1},0,null,{"$f":"$IZ214*Energia!U214*(1-$D214)*1000/2*IP214","v":0},1,null,0,null,{"$f":"$JE214*Energia!U214*(1-$D214)*1000/2*$IP214","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A214,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP214&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M214","v":"FP"},0,{"$f":"$JN214*Energia!G214*1000/2*JQ214","v":0},{"$f":"$JO214*Potencia!G214*12*1000/2*$JQ214","v":0},null,{"$f":"$JN214*Energia!U214*1000/2*JQ214","v":0},{"$f":"IF(JU214=0,1,JR$212/JU$212)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW214*Energia!U214*1000/2*IF(JZ214<>0,JZ214,IF(JY214<>0,JY214*KD214,1))*JQ214","v":0},{"$f":"$JO214*Potencia!G214*12*1000/2*IF(JZ214=0,1,JZ214)*JQ214","v":0},1,0,0,{"$f":"$KH214*Energia!$U214*1000/2*JQ214","v":0},{"$f":"$KI214*Potencia!$G214*12*1000/2*JQ214","v":0},null,{"$f":"$KH214*Energia!U214*(1-$D214)*1000/2*JQ214","v":0},{"$f":"$KI214*Potencia!G214*(1-$D214)*12*1000/2*$JQ214","v":0},1,null,0,0,null,{"$f":"$KQ214*Energia!U214*(1-$D214)*1000/2*$JQ214","v":0},null,null,null,null,{"$f":"$KR214*Potencia!G214*(1-$D214)*12*1000/2*$JQ214","v":0},null,null,null,null,null,null,0,null,"FP","ATH PEAJE_FP_0"]
["ATH PEAJE","ATH PEAJE Fuera de Punta Medio",null,{"$f":"IF(C215=0,0,IF(A215=0,0,INDEX(Params!$B$5:$G$15,MATCH(C215,Params!$A$5:$A$15,0),MATCH(A215,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G215&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.82557711453450167},{"$f":"Potencia!M215","v":"FPM"},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$30=Params!$B$30,0,1)","v":0},{"$f":"$E215*Energia!K215*1000*H215","v":0},{"$f":"$F215*Potencia!K215*12*1000*$I215","v":0},null,{"$f":"$E215*Energia!Y215*1000*H215","v":0},{"$f":"IF(M215=0,1,J$212/M$212)","v":1},0,null,{"$f":"$O215*Energia!Y215*(1-$D215)*1000*H215","v":0},{"$f":"$F215*Potencia!K215*(1-$D215)*12*1000*$I215","v":0},1,null,0,0.82557711453450167,null,{"$f":"$U215*Energia!U215*(1-$D215)*1000*$H215","v":0},{"$f":"$U215*Energia!V215*(1-$D215)*1000*$H215","v":0},{"$f":"$U215*Energia!W215*(1-$D215)*1000*$H215","v":0},{"$f":"$U215*Energia!X215*(1-$D215)*1000*$H215","v":0},{"$f":"SUMPRODUCT(X215:AA215,Params!$B$19:$E$19)","v":0},{"$f":"$V215*Potencia!G215*(1-$D215)*12*1000*$I215","v":0},{"$f":"$V215*Potencia!H215*(1-$D215)*12*1000*$I215","v":0},{"$f":"$V215*Potencia!I215*(1-$D215)*12*1000*$I215","v":0},{"$f":"$V215*Potencia!J215*(1-$D215)*12*1000*$I215","v":0},{"$f":"SUMPRODUCT(AC215:AF215,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.01},1,{"$f":"$AK215*Energia!K215*1000*AM215","v":0},null,null,{"$f":"$AK215*Energia!Y215*1000*AM215","v":0},{"$f":"IF(AQ215=0,1,AN$212/AQ$212)","v":1},0,null,{"$f":"$AS215*Energia!Y215*(1-$D215)*1000*AM215","v":0},null,1,null,0,5.01,null,{"$f":"$AY215*Energia!U215*(1-$D215)*1000*$AM215","v":0},{"$f":"$AY215*Energia!V215*(1-$D215)*1000*$AM215","v":0},{"$f":"$AY215*Energia!W215*(1-$D215)*1000*$AM215","v":0},{"$f":"$AY215*Energia!X215*(1-$D215)*1000*$AM215","v":0},{"$f":"SUMPRODUCT(BB215:BE215,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":202.17},null,null,null,202.17,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.9285395562670789E-4},1,{"$f":"$CB215*Energia!K215*1000*CC215","v":48176.597797770963},null,{"$f":"$CB215*Energia!Y215*1000*CC215","v":48176.597797770963},{"$f":"IF(CF215=0,1,CD$212/CF$212)","v":1},4.9285395562670789E-4,null,{"$f":"$CH215*Energia!Y215*(1-$D215)*1000*CC215","v":48176.597797770963},1,null,4.9285395562670789E-4,null,{"$f":"$CM215*Energia!U215*(1-$D215)*1000*$CC215","v":14374.763678525762},{"$f":"$CM215*Energia!V215*(1-$D215)*1000*$CC215","v":14613.891334998179},{"$f":"$CM215*Energia!W215*(1-$D215)*1000*$CC215","v":14792.34428129064},{"$f":"$CM215*Energia!X215*(1-$D215)*1000*$CC215","v":14939.957523762203},{"$f":"SUMPRODUCT(CO215:CR215,Params!$B$19:$E$19)","v":48176.597797770955},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV215*Energia!K215*1000*CW215","v":227601.78695524455},null,{"$f":"$CV215*Energia!Y215*1000*CW215","v":227601.78695524455},{"$f":"IF(CZ215=0,1,CX$212/CZ$212)","v":1},2.3284010523007422E-3,null,{"$f":"$DB215*Energia!Y215*(1-$D215)*1000*CW215","v":227601.78695524455},1,null,2.3284010523007422E-3,null,{"$f":"$DG215*Energia!U215*(1-$D215)*1000*$CW215","v":67911.020077121022},{"$f":"$DG215*Energia!V215*(1-$D215)*1000*$CW215","v":69040.736254921765},{"$f":"$DG215*Energia!W215*(1-$D215)*1000*$CW215","v":69883.805531712249},{"$f":"$DG215*Energia!X215*(1-$D215)*1000*$CW215","v":70581.178100564342},{"$f":"SUMPRODUCT(DI215:DL215,Params!$B$19:$E$19)","v":227601.78695524455},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP215*Energia!G215*1000/2*DQ215","v":21969.894802177732},null,{"$f":"$DP215*Energia!U215*1000/2*DQ215","v":21969.894802177732},{"$f":"IF(DT215=0,1,DR$212/DT$212)","v":1},1.50652209665633E-3,null,{"$f":"$DV215*Energia!U215*(1-$D215)*1000/2*DQ215","v":21969.894802177732},1,null,1.50652209665633E-3,null,{"$f":"$EA215*Energia!U215*(1-$D215)*1000/2*$DQ215","v":21969.894802177732},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK215&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6221710254750231E-3},"FP",1,{"$f":"$EJ215*Energia!K215*1000*EL215","v":158567.62467115084},null,{"$f":"$EJ215*Energia!Y215*1000*EL215","v":158567.62467115084},{"$f":"IF(EO215=0,1,EM$212/EO$212)","v":1},1.6221710254750231E-3,null,{"$f":"ES20","v":1},{"$f":"$EQ215*Energia!Y215*1000*ES215*EL215","v":158567.62467115084},{"$f":"IF(ET$212=0,1,EM$212/ET$212)","v":1},1.6221710254750231E-3,null,{"$f":"$EV215*Energia!Y215*(1-$D215)*1000*EL215","v":158567.62467115084},1,null,1.6221710254750231E-3,null,{"$f":"$FA215*Energia!U215*(1-$D215)*1000*$EL215","v":47312.849721788094},{"$f":"$FA215*Energia!V215*(1-$D215)*1000*$EL215","v":48099.910373915853},{"$f":"$FA215*Energia!W215*(1-$D215)*1000*$EL215","v":48687.267329422437},{"$f":"$FA215*Energia!X215*(1-$D215)*1000*$EL215","v":49173.119014653006},{"$f":"SUMPRODUCT(FC215:FF215,Params!$B$19:$E$19)","v":158567.62467115084},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL215&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FPM",1,{"$f":"$FJ215*Energia!K215*1000*FM215","v":0},{"$f":"$FK215*Potencia!K215*12*1000*$FM215","v":0},null,{"$f":"$FJ215*Energia!Y215*1000*FM215","v":0},{"$f":"IF(FQ215=0,1,FN$212/FQ$212)","v":1},0,null,{"$f":"$FS215*Energia!Y215*(1-$D215)*1000*FM215","v":0},{"$f":"$FK215*Potencia!K215*(1-$D215)*12*1000*$FM215","v":0},1,null,0,0,null,{"$f":"$FY215*Energia!U215*(1-$D215)*1000*$FM215","v":0},{"$f":"$FY215*Energia!V215*(1-$D215)*1000*$FM215","v":0},{"$f":"$FY215*Energia!W215*(1-$D215)*1000*$FM215","v":0},{"$f":"$FY215*Energia!X215*(1-$D215)*1000*$FM215","v":0},{"$f":"SUMPRODUCT(GB215:GE215,Params!$B$19:$E$19)","v":0},{"$f":"$FZ215*Potencia!G215*(1-$D215)*12*1000*$FM215","v":0},{"$f":"$FZ215*Potencia!H215*(1-$D215)*12*1000*$FM215","v":0},{"$f":"$FZ215*Potencia!I215*(1-$D215)*12*1000*$FM215","v":0},{"$f":"$FZ215*Potencia!J215*(1-$D215)*12*1000*$FM215","v":0},{"$f":"SUMPRODUCT(GG215:GJ215,Params!$B$19:$E$19)","v":0},null,1.6221710254750231E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP215*Energia!G215*1000/2*GQ215","v":0},null,{"$f":"$GP215*Energia!U215*1000/2*GQ215","v":0},{"$f":"IF(GT215=0,1,GR$212/GT$212)","v":1},0,null,{"$f":"$GV215*Energia!U215*(1-$D215)*1000/2*GQ215","v":0},1,null,0,null,{"$f":"$HA215*Energia!U215*(1-$D215)*1000/2*$GQ215","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.9613601597402394E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL215&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M215","v":"FPM"},1,{"$f":"$HJ215*Energia!G215*1000/2*HM215","v":43186.071631643026},{"$f":"$HK215*Potencia!G215*12*1000/2*$HM215","v":0},null,{"$f":"$HJ215*Energia!U215*1000/2*HM215","v":43186.071631643026},{"$f":"IF(HQ215=0,1,HN$212/HQ$212)","v":1},2.9613601597402394E-3,null,{"$f":"$HS215*Energia!U215*(1-$D215)*1000/2*HM215","v":43186.071631643026},{"$f":"$HK215*Potencia!G215*(1-$D215)*12*1000/2*$HM215","v":0},1,null,2.9613601597402394E-3,0,null,{"$f":"$HY215*Energia!U215*(1-$D215)*1000/2*$HM215","v":43186.071631643026},null,null,null,null,{"$f":"$HZ215*Potencia!G215*(1-$D215)*12*1000/2*$HM215","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO215&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$IN215*Energia!G215*1000/2*IP215","v":0},null,{"$f":"$IN215*Energia!U215*1000/2*IP215","v":0},{"$f":"IF(IS215=0,1,IQ$212/IS$212)","v":1},0,null,{"$f":"IW20","v":1.73},{"$f":"$IU215*Energia!U215*1000/2*IW215*$IP215","v":0},{"$f":"IF(IX$212=0,1,IQ$212/IX$212)","v":1},0,null,{"$f":"$IZ215*Energia!U215*(1-$D215)*1000/2*IP215","v":0},1,null,0,null,{"$f":"$JE215*Energia!U215*(1-$D215)*1000/2*$IP215","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A215,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP215&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M215","v":"FPM"},1,{"$f":"$JN215*Energia!G215*1000/2*JQ215","v":0},{"$f":"$JO215*Potencia!G215*12*1000/2*$JQ215","v":0},null,{"$f":"$JN215*Energia!U215*1000/2*JQ215","v":0},{"$f":"IF(JU215=0,1,JR$212/JU$212)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW215*Energia!U215*1000/2*IF(JZ215<>0,JZ215,IF(JY215<>0,JY215*KD215,1))*JQ215","v":0},{"$f":"$JO215*Potencia!G215*12*1000/2*IF(JZ215=0,1,JZ215)*JQ215","v":0},1,0,0,{"$f":"$KH215*Energia!$U215*1000/2*JQ215","v":0},{"$f":"$KI215*Potencia!$G215*12*1000/2*JQ215","v":0},null,{"$f":"$KH215*Energia!U215*(1-$D215)*1000/2*JQ215","v":0},{"$f":"$KI215*Potencia!G215*(1-$D215)*12*1000/2*$JQ215","v":0},1,null,0,0,null,{"$f":"$KQ215*Energia!U215*(1-$D215)*1000/2*$JQ215","v":0},null,null,null,null,{"$f":"$KR215*Potencia!G215*(1-$D215)*12*1000/2*$JQ215","v":0},null,null,null,null,null,null,0,null,"FPM","ATH PEAJE_FPM_1"]
["ATH PEAJE","ATH PEAJE Fuera de Punta Bajo",null,{"$f":"IF(C216=0,0,IF(A216=0,0,INDEX(Params!$B$5:$G$15,MATCH(C216,Params!$A$5:$A$15,0),MATCH(A216,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G216&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M216","v":"FPB"},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$30=Params!$B$30,0,1)","v":0},{"$f":"$E216*Energia!K216*1000*H216","v":0},{"$f":"$F216*Potencia!K216*12*1000*$I216","v":0},null,{"$f":"$E216*Energia!Y216*1000*H216","v":0},{"$f":"IF(M216=0,1,J$212/M$212)","v":1},0,null,{"$f":"$O216*Energia!Y216*(1-$D216)*1000*H216","v":0},{"$f":"$F216*Potencia!K216*(1-$D216)*12*1000*$I216","v":0},1,null,0,0,null,{"$f":"$U216*Energia!U216*(1-$D216)*1000*$H216","v":0},{"$f":"$U216*Energia!V216*(1-$D216)*1000*$H216","v":0},{"$f":"$U216*Energia!W216*(1-$D216)*1000*$H216","v":0},{"$f":"$U216*Energia!X216*(1-$D216)*1000*$H216","v":0},{"$f":"SUMPRODUCT(X216:AA216,Params!$B$19:$E$19)","v":0},{"$f":"$V216*Potencia!G216*(1-$D216)*12*1000*$I216","v":0},{"$f":"$V216*Potencia!H216*(1-$D216)*12*1000*$I216","v":0},{"$f":"$V216*Potencia!I216*(1-$D216)*12*1000*$I216","v":0},{"$f":"$V216*Potencia!J216*(1-$D216)*12*1000*$I216","v":0},{"$f":"SUMPRODUCT(AC216:AF216,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.01},1,{"$f":"$AK216*Energia!K216*1000*AM216","v":0},null,null,{"$f":"$AK216*Energia!Y216*1000*AM216","v":0},{"$f":"IF(AQ216=0,1,AN$212/AQ$212)","v":1},0,null,{"$f":"$AS216*Energia!Y216*(1-$D216)*1000*AM216","v":0},null,1,null,0,5.01,null,{"$f":"$AY216*Energia!U216*(1-$D216)*1000*$AM216","v":0},{"$f":"$AY216*Energia!V216*(1-$D216)*1000*$AM216","v":0},{"$f":"$AY216*Energia!W216*(1-$D216)*1000*$AM216","v":0},{"$f":"$AY216*Energia!X216*(1-$D216)*1000*$AM216","v":0},{"$f":"SUMPRODUCT(BB216:BE216,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":202.17},null,null,null,202.17,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.9285395562670789E-4},1,{"$f":"$CB216*Energia!K216*1000*CC216","v":90473.435139125329},null,{"$f":"$CB216*Energia!Y216*1000*CC216","v":90473.435139125329},{"$f":"IF(CF216=0,1,CD$212/CF$212)","v":1},4.9285395562670789E-4,null,{"$f":"$CH216*Energia!Y216*(1-$D216)*1000*CC216","v":90473.435139125329},1,null,4.9285395562670789E-4,null,{"$f":"$CM216*Energia!U216*(1-$D216)*1000*$CC216","v":26995.14512769369},{"$f":"$CM216*Energia!V216*(1-$D216)*1000*$CC216","v":27444.215869646938},{"$f":"$CM216*Energia!W216*(1-$D216)*1000*$CC216","v":27779.342296165254},{"$f":"$CM216*Energia!X216*(1-$D216)*1000*$CC216","v":28056.553177151218},{"$f":"SUMPRODUCT(CO216:CR216,Params!$B$19:$E$19)","v":90473.435139125329},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV216*Energia!K216*1000*CW216","v":427425.68904683198},null,{"$f":"$CV216*Energia!Y216*1000*CW216","v":427425.68904683198},{"$f":"IF(CZ216=0,1,CX$212/CZ$212)","v":1},2.3284010523007422E-3,null,{"$f":"$DB216*Energia!Y216*(1-$D216)*1000*CW216","v":427425.68904683198},1,null,2.3284010523007422E-3,null,{"$f":"$DG216*Energia!U216*(1-$D216)*1000*$CW216","v":127533.77264144471},{"$f":"$DG216*Energia!V216*(1-$D216)*1000*$CW216","v":129655.32767044274},{"$f":"$DG216*Energia!W216*(1-$D216)*1000*$CW216","v":131238.57300154047},{"$f":"$DG216*Energia!X216*(1-$D216)*1000*$CW216","v":132548.20661536869},{"$f":"SUMPRODUCT(DI216:DL216,Params!$B$19:$E$19)","v":427425.68904683198},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP216*Energia!G216*1000/2*DQ216","v":41258.452096220892},null,{"$f":"$DP216*Energia!U216*1000/2*DQ216","v":41258.452096220892},{"$f":"IF(DT216=0,1,DR$212/DT$212)","v":1},1.50652209665633E-3,null,{"$f":"$DV216*Energia!U216*(1-$D216)*1000/2*DQ216","v":41258.452096220892},1,null,1.50652209665633E-3,null,{"$f":"$EA216*Energia!U216*(1-$D216)*1000/2*$DQ216","v":41258.452096220892},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK216&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6221710254750231E-3},"FP",1,{"$f":"$EJ216*Energia!K216*1000*EL216","v":297782.70699128334},null,{"$f":"$EJ216*Energia!Y216*1000*EL216","v":297782.70699128334},{"$f":"IF(EO216=0,1,EM$212/EO$212)","v":1},1.6221710254750231E-3,null,{"$f":"ES21","v":1},{"$f":"$EQ216*Energia!Y216*1000*ES216*EL216","v":297782.70699128334},{"$f":"IF(ET$212=0,1,EM$212/ET$212)","v":1},1.6221710254750231E-3,null,{"$f":"$EV216*Energia!Y216*(1-$D216)*1000*EL216","v":297782.70699128334},1,null,1.6221710254750231E-3,null,{"$f":"$FA216*Energia!U216*(1-$D216)*1000*$EL216","v":88851.355974112259},{"$f":"$FA216*Energia!V216*(1-$D216)*1000*$EL216","v":90329.419683794404},{"$f":"$FA216*Energia!W216*(1-$D216)*1000*$EL216","v":91432.449035111495},{"$f":"$FA216*Energia!X216*(1-$D216)*1000*$EL216","v":92344.856156831826},{"$f":"SUMPRODUCT(FC216:FF216,Params!$B$19:$E$19)","v":297782.7069912834},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL216&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FPB",1,{"$f":"$FJ216*Energia!K216*1000*FM216","v":0},{"$f":"$FK216*Potencia!K216*12*1000*$FM216","v":0},null,{"$f":"$FJ216*Energia!Y216*1000*FM216","v":0},{"$f":"IF(FQ216=0,1,FN$212/FQ$212)","v":1},0,null,{"$f":"$FS216*Energia!Y216*(1-$D216)*1000*FM216","v":0},{"$f":"$FK216*Potencia!K216*(1-$D216)*12*1000*$FM216","v":0},1,null,0,0,null,{"$f":"$FY216*Energia!U216*(1-$D216)*1000*$FM216","v":0},{"$f":"$FY216*Energia!V216*(1-$D216)*1000*$FM216","v":0},{"$f":"$FY216*Energia!W216*(1-$D216)*1000*$FM216","v":0},{"$f":"$FY216*Energia!X216*(1-$D216)*1000*$FM216","v":0},{"$f":"SUMPRODUCT(GB216:GE216,Params!$B$19:$E$19)","v":0},{"$f":"$FZ216*Potencia!G216*(1-$D216)*12*1000*$FM216","v":0},{"$f":"$FZ216*Potencia!H216*(1-$D216)*12*1000*$FM216","v":0},{"$f":"$FZ216*Potencia!I216*(1-$D216)*12*1000*$FM216","v":0},{"$f":"$FZ216*Potencia!J216*(1-$D216)*12*1000*$FM216","v":0},{"$f":"SUMPRODUCT(GG216:GJ216,Params!$B$19:$E$19)","v":0},null,1.6221710254750231E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP216*Energia!G216*1000/2*GQ216","v":0},null,{"$f":"$GP216*Energia!U216*1000/2*GQ216","v":0},{"$f":"IF(GT216=0,1,GR$212/GT$212)","v":1},0,null,{"$f":"$GV216*Energia!U216*(1-$D216)*1000/2*GQ216","v":0},1,null,0,null,{"$f":"$HA216*Energia!U216*(1-$D216)*1000/2*$GQ216","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.9613601597402394E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL216&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M216","v":"FPB"},1,{"$f":"$HJ216*Energia!G216*1000/2*HM216","v":81101.456501352499},{"$f":"$HK216*Potencia!G216*12*1000/2*$HM216","v":0},null,{"$f":"$HJ216*Energia!U216*1000/2*HM216","v":81101.456501352499},{"$f":"IF(HQ216=0,1,HN$212/HQ$212)","v":1},2.9613601597402394E-3,null,{"$f":"$HS216*Energia!U216*(1-$D216)*1000/2*HM216","v":81101.456501352499},{"$f":"$HK216*Potencia!G216*(1-$D216)*12*1000/2*$HM216","v":0},1,null,2.9613601597402394E-3,0,null,{"$f":"$HY216*Energia!U216*(1-$D216)*1000/2*$HM216","v":81101.456501352499},null,null,null,null,{"$f":"$HZ216*Potencia!G216*(1-$D216)*12*1000/2*$HM216","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO216&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$IN216*Energia!G216*1000/2*IP216","v":0},null,{"$f":"$IN216*Energia!U216*1000/2*IP216","v":0},{"$f":"IF(IS216=0,1,IQ$212/IS$212)","v":1},0,null,{"$f":"IW21","v":1},{"$f":"$IU216*Energia!U216*1000/2*IW216*$IP216","v":0},{"$f":"IF(IX$212=0,1,IQ$212/IX$212)","v":1},0,null,{"$f":"$IZ216*Energia!U216*(1-$D216)*1000/2*IP216","v":0},1,null,0,null,{"$f":"$JE216*Energia!U216*(1-$D216)*1000/2*$IP216","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A216,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP216&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M216","v":"FPB"},1,{"$f":"$JN216*Energia!G216*1000/2*JQ216","v":0},{"$f":"$JO216*Potencia!G216*12*1000/2*$JQ216","v":0},null,{"$f":"$JN216*Energia!U216*1000/2*JQ216","v":0},{"$f":"IF(JU216=0,1,JR$212/JU$212)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW216*Energia!U216*1000/2*IF(JZ216<>0,JZ216,IF(JY216<>0,JY216*KD216,1))*JQ216","v":0},{"$f":"$JO216*Potencia!G216*12*1000/2*IF(JZ216=0,1,JZ216)*JQ216","v":0},1,0,0,{"$f":"$KH216*Energia!$U216*1000/2*JQ216","v":0},{"$f":"$KI216*Potencia!$G216*12*1000/2*JQ216","v":0},null,{"$f":"$KH216*Energia!U216*(1-$D216)*1000/2*JQ216","v":0},{"$f":"$KI216*Potencia!G216*(1-$D216)*12*1000/2*$JQ216","v":0},1,null,0,0,null,{"$f":"$KQ216*Energia!U216*(1-$D216)*1000/2*$JQ216","v":0},null,null,null,null,{"$f":"$KR216*Potencia!G216*(1-$D216)*12*1000/2*$JQ216","v":0},null,null,null,null,null,null,0,null,"FPB","ATH PEAJE_FPB_1"]
["MTD PEAJE","MTD PEAJE",null,{"$f":"IF(C217=0,0,IF(A217=0,0,INDEX(Params!$B$5:$G$15,MATCH(C217,Params!$A$5:$A$15,0),MATCH(A217,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G217&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},{"$f":"Potencia!M217","v":"M"},1,1,{"$f":"$E217*Energia!K217*1000*H217","v":0},{"$f":"$F217*Potencia!K217*12*1000*$I217","v":45175637.236586772},null,{"$f":"$E217*Energia!Y217*1000*H217","v":0},{"$f":"IF(M217=0,1,J$217/M$217)","v":1},0,null,{"$f":"$O217*Energia!Y217*(1-$D217)*1000*H217","v":0},{"$f":"$F217*Potencia!K217*(1-$D217)*12*1000*$I217","v":45175637.236586772},{"$f":"IF(Q$22+R$22+Q$78+R$78+Q$217+R$217+Q$218+R$218+Q$256+R$256=0,1,(J$22+K$22+J$78+K$78+J$217+K$217+J$218+K$218+J$256+K$256)/(Q$22+R$22+Q$78+R$78+Q$217+R$217+Q$218+R$218+Q$256+R$256))","v":1.0002388008603709},null,0,11.28539648731137,null,{"$f":"$U217*Energia!U217*(1-$D217)*1000*$H217","v":0},{"$f":"$U217*Energia!V217*(1-$D217)*1000*$H217","v":0},{"$f":"$U217*Energia!W217*(1-$D217)*1000*$H217","v":0},{"$f":"$U217*Energia!X217*(1-$D217)*1000*$H217","v":0},{"$f":"SUMPRODUCT(X217:AA217,Params!$B$19:$E$19)","v":0},{"$f":"$V217*Potencia!G217*(1-$D217)*12*1000*$I217","v":13482566.508895602},{"$f":"$V217*Potencia!H217*(1-$D217)*12*1000*$I217","v":13706852.250533365},{"$f":"$V217*Potencia!I217*(1-$D217)*12*1000*$I217","v":13874229.173793033},{"$f":"$V217*Potencia!J217*(1-$D217)*12*1000*$I217","v":14012680.518366419},{"$f":"SUMPRODUCT(AC217:AF217,Params!$B$19:$E$19)","v":45186425.217626669},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.01},1,{"$f":"$AK217*Energia!K217*1000*AM217","v":0},{"$f":"$AL217*Clientes!K217*12","v":31747.863621494456},null,{"$f":"$AK217*Energia!Y217*1000*AM217","v":0},{"$f":"IF(AQ217=0,1,AN$217/AQ$217)","v":1},0,null,{"$f":"$AS217*Energia!Y217*(1-$D217)*1000*AM217","v":0},{"$f":"$AL217*Clientes!K217*(1-$D217)*12","v":31747.863621494456},{"$f":"IF(AU$22+AV$22+AU$78+AV$78+AU$217+AV$217+AU$218+AV$218+AU$256+AV$256=0,1,(AN$22+AO$22+AN$78+AO$78+AN$217+AO$217+AN$218+AO$218+AN$256+AO$256)/(AU$22+AV$22+AU$78+AV$78+AU$217+AV$217+AU$218+AV$218+AU$256+AV$256))","v":1.0008565386670856},null,0,5.0142912587220989,null,{"$f":"$AY217*Energia!U217*(1-$D217)*1000*$AM217","v":0},{"$f":"$AY217*Energia!V217*(1-$D217)*1000*$AM217","v":0},{"$f":"$AY217*Energia!W217*(1-$D217)*1000*$AM217","v":0},{"$f":"$AY217*Energia!X217*(1-$D217)*1000*$AM217","v":0},{"$f":"SUMPRODUCT(BB217:BE217,Params!$B$19:$E$19)","v":0},{"$f":"$AZ217*Clientes!G217*(1-$D217)*12","v":9266.4102461184393},{"$f":"$AZ217*Clientes!H217*(1-$D217)*12","v":9567.2677216417651},{"$f":"$AZ217*Clientes!I217*(1-$D217)*12","v":9868.1251971650909},{"$f":"$AZ217*Clientes!J217*(1-$D217)*12","v":10108.811177583751},{"$f":"SUMPRODUCT(BG217:BJ217,Params!$B$19:$E$19)","v":31775.056894283625},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO217*Clientes!Q217","v":2092.1475020414314},null,141.52000000000001,null,{"$f":"$BS217*Clientes!M217","v":566.08000000000004},{"$f":"$BS217*Clientes!N217","v":707.6},{"$f":"$BS217*Clientes!O217","v":707.6},{"$f":"$BS217*Clientes!P217","v":566.08000000000004},{"$f":"SUMPRODUCT(BU217:BX217,Params!$B$19:$E$19)","v":2092.1475020414314},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB217*Energia!K217*1000*CC217","v":7293812.2077731602},null,{"$f":"$CB217*Energia!Y217*1000*CC217","v":7293812.2077731602},{"$f":"IF(CF217=0,1,CD$217/CF$217)","v":1},4.5864884262239187E-3,null,{"$f":"$CH217*Energia!Y217*(1-$D217)*1000*CC217","v":7293812.2077731602},{"$f":"IF(CJ$22+CJ$78+CJ$217+CJ$218+CJ$256=0,1,(CD$22+CD$78+CD$217+CD$218+CD$256)/(CJ$22+CJ$78+CJ$217+CJ$218+CJ$256))","v":1.0002837121401218},null,4.5877896686709668E-3,null,{"$f":"$CM217*Energia!U217*(1-$D217)*1000*$CC217","v":2176919.4570388473},{"$f":"$CM217*Energia!V217*(1-$D217)*1000*$CC217","v":2213133.0365962326},{"$f":"$CM217*Energia!W217*(1-$D217)*1000*$CC217","v":2240158.0159028708},{"$f":"$CM217*Energia!X217*(1-$D217)*1000*$CC217","v":2262512.6192090092},{"$f":"SUMPRODUCT(CO217:CR217,Params!$B$19:$E$19)","v":7295881.5508442745},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV217*Energia!K217*1000*CW217","v":3702815.4094449896},null,{"$f":"$CV217*Energia!Y217*1000*CW217","v":3702815.4094449896},{"$f":"IF(CZ217=0,1,CX$217/CZ$217)","v":1},2.3284010523007422E-3,null,{"$f":"$DB217*Energia!Y217*(1-$D217)*1000*CW217","v":3702815.4094449896},{"$f":"IF(DD$22+DD$78+DD$217+DD$218+DD$256=0,1,(CX$22+CX$78+CX$217+CX$218+CX$256)/(DD$22+DD$78+DD$217+DD$218+DD$256))","v":1.000283712140122},null,2.3290616479463527E-3,null,{"$f":"$DG217*Energia!U217*(1-$D217)*1000*$CW217","v":1105146.4832140296},{"$f":"$DG217*Energia!V217*(1-$D217)*1000*$CW217","v":1123530.8611766736},{"$f":"$DG217*Energia!W217*(1-$D217)*1000*$CW217","v":1137250.5055774311},{"$f":"$DG217*Energia!X217*(1-$D217)*1000*$CW217","v":1148599.1621147883},{"$f":"SUMPRODUCT(DI217:DL217,Params!$B$19:$E$19)","v":3703865.9431292801},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP217*Energia!G217*1000/2*DQ217","v":357424.54444518837},null,{"$f":"$DP217*Energia!U217*1000/2*DQ217","v":357424.54444518837},{"$f":"IF(DT217=0,1,DR$217/DT$217)","v":1},1.50652209665633E-3,null,{"$f":"$DV217*Energia!U217*(1-$D217)*1000/2*DQ217","v":357424.54444518837},{"$f":"IF(DX$22+DX$78+DX$217+DX$218+DX$256=0,1,(DR$22+DR$78+DR$217+DR$218+DR$256)/(DX$22+DX$78+DX$217+DX$218+DX$256))","v":1.0002837121401218},null,1.5069495152645132E-3,null,{"$f":"$EA217*Energia!U217*(1-$D217)*1000/2*$DQ217","v":357525.95012762496},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK217&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ217*Energia!K217*1000*EL217","v":17339991.563775718},null,{"$f":"$EJ217*Energia!Y217*1000*EL217","v":17339991.563775718},{"$f":"IF(EO217=0,1,EM$217/EO$217)","v":1},1.0903717884773805E-2,null,{"$f":"ES22","v":1},{"$f":"$EQ217*Energia!Y217*1000*ES217*EL217","v":17339991.563775718},{"$f":"IF(ET$217=0,1,EM$217/ET$217)","v":1},1.0903717884773805E-2,null,{"$f":"$EV217*Energia!Y217*(1-$D217)*1000*EL217","v":17339991.563775718},{"$f":"IF(EX$22+EX$78+EX$217+EX$218+EX$256=0,1,(EM$22+EM$78+EM$217+EM$218+EM$256)/(EX$22+EX$78+EX$217+EX$218+EX$256))","v":1.0002837121401218},null,1.0906811401910178E-2,null,{"$f":"$FA217*Energia!U217*(1-$D217)*1000*$EL217","v":5175313.5321806446},{"$f":"$FA217*Energia!V217*(1-$D217)*1000*$EL217","v":5261406.1194493407},{"$f":"$FA217*Energia!W217*(1-$D217)*1000*$EL217","v":5325654.1285616271},{"$f":"$FA217*Energia!X217*(1-$D217)*1000*$EL217","v":5378798.9891225956},{"$f":"SUMPRODUCT(FC217:FF217,Params!$B$19:$E$19)","v":17344911.129891969},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL217&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.39226690390103264},"M",1,{"$f":"$FJ217*Energia!K217*1000*FM217","v":0},{"$f":"$FK217*Potencia!K217*12*1000*$FM217","v":1570626.1750221229},null,{"$f":"$FJ217*Energia!Y217*1000*FM217","v":0},{"$f":"IF(FQ217=0,1,FN$217/FQ$217)","v":1},0,null,{"$f":"$FS217*Energia!Y217*(1-$D217)*1000*FM217","v":0},{"$f":"$FK217*Potencia!K217*(1-$D217)*12*1000*$FM217","v":1570626.1750221229},{"$f":"IF(FU$22+FV$22+FU$78+FV$78+FU$217+FV$217+FU$218+FV$218+FU$256+FV$256=0,1,(FN$22+FO$22+FN$78+FO$78+FN$217+FO$217+FN$218+FO$218+FN$256+FO$256)/(FU$22+FV$22+FU$78+FV$78+FU$217+FV$217+FU$218+FV$218+FU$256+FV$256))","v":1.0002384851107464},null,0,0.39236045371705164,null,{"$f":"$FY217*Energia!U217*(1-$D217)*1000*$FM217","v":0},{"$f":"$FY217*Energia!V217*(1-$D217)*1000*$FM217","v":0},{"$f":"$FY217*Energia!W217*(1-$D217)*1000*$FM217","v":0},{"$f":"$FY217*Energia!X217*(1-$D217)*1000*$FM217","v":0},{"$f":"SUMPRODUCT(GB217:GE217,Params!$B$19:$E$19)","v":0},{"$f":"$FZ217*Potencia!G217*(1-$D217)*12*1000*$FM217","v":468749.67296438321},{"$f":"$FZ217*Potencia!H217*(1-$D217)*12*1000*$FM217","v":476547.43668940617},{"$f":"$FZ217*Potencia!I217*(1-$D217)*12*1000*$FM217","v":482366.64610980754},{"$f":"$FZ217*Potencia!J217*(1-$D217)*12*1000*$FM217","v":487180.19718314608},{"$f":"SUMPRODUCT(GG217:GJ217,Params!$B$19:$E$19)","v":1571000.7459794141},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP217*Energia!G217*1000/2*GQ217","v":0},null,{"$f":"$GP217*Energia!U217*1000/2*GQ217","v":0},{"$f":"IF(GT217=0,1,GR$217/GT$217)","v":1},0,null,{"$f":"$GV217*Energia!U217*(1-$D217)*1000/2*GQ217","v":0},{"$f":"IF(GX$22+GX$78+GX$217+GX$218+GX$256=0,1,(GR$22+GR$78+GR$217+GR$218+GR$256)/(GX$22+GX$78+GX$217+GX$218+GX$256))","v":1.0007040215845617},null,0,null,{"$f":"$HA217*Energia!U217*(1-$D217)*1000/2*$GQ217","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.1020051026362057E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL217&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.5625812109950208},{"$f":"Potencia!M217","v":"M"},1,{"$f":"$HJ217*Energia!G217*1000/2*HM217","v":973206.63824026589},{"$f":"$HK217*Potencia!G217*12*1000/2*$HM217","v":933401.19359023694},null,{"$f":"$HJ217*Energia!U217*1000/2*HM217","v":973206.63824026589},{"$f":"IF(HQ217=0,1,HN$217/HQ$217)","v":1},4.1020051026362057E-3,null,{"$f":"$HS217*Energia!U217*(1-$D217)*1000/2*HM217","v":973206.63824026589},{"$f":"$HK217*Potencia!G217*(1-$D217)*12*1000/2*$HM217","v":933401.19359023694},{"$f":"IF(HU$22+HV$22+HU$78+HV$78+HU$217+HV$217+HU$218+HV$218+HU$256+HV$256=0,1,(HN$22+HO$22+HN$78+HO$78+HN$217+HO$217+HN$218+HO$218+HN$256+HO$256)/(HU$22+HV$22+HU$78+HV$78+HU$217+HV$217+HU$218+HV$218+HU$256+HV$256))","v":1.0002620605518817},null,4.1030800763572238E-3,1.5629907018895342,null,{"$f":"$HY217*Energia!U217*(1-$D217)*1000/2*$HM217","v":973461.67730897793},null,null,null,null,{"$f":"$HZ217*Potencia!G217*(1-$D217)*12*1000/2*$HM217","v":933645.80122215627},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO217&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN217*Energia!G217*1000/2*IP217","v":0},null,{"$f":"$IN217*Energia!U217*1000/2*IP217","v":0},{"$f":"IF(IS217=0,1,IQ$217/IS$217)","v":1},0,null,{"$f":"IW22","v":1},{"$f":"$IU217*Energia!U217*1000/2*IW217*$IP217","v":0},{"$f":"IF(IX$217=0,1,IQ$217/IX$217)","v":1},0,null,{"$f":"$IZ217*Energia!U217*(1-$D217)*1000/2*IP217","v":0},{"$f":"IF(JB$22+JB$78+JB$217+JB$218+JB$256=0,1,(IQ$22+IQ$78+IQ$217+IQ$218+IQ$256)/(JB$22+JB$78+JB$217+JB$218+JB$256))","v":1.0007040215845617},null,0,null,{"$f":"$JE217*Energia!U217*(1-$D217)*1000/2*$IP217","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A217,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP217&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":16},{"$f":"Potencia!M217","v":"M"},1,{"$f":"$JN217*Energia!G217*1000/2*JQ217","v":0},{"$f":"$JO217*Potencia!G217*12*1000/2*$JQ217","v":9557531.4693140648},null,{"$f":"$JN217*Energia!U217*1000/2*JQ217","v":0},{"$f":"IF(JU217=0,1,JR$217/JU$217)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW217*Energia!U217*1000/2*IF(JZ217<>0,JZ217,IF(JY217<>0,JY217*KD217,1))*JQ217","v":0},{"$f":"$JO217*Potencia!G217*12*1000/2*IF(JZ217=0,1,JZ217)*JQ217","v":9557531.4693140648},1,0,16,{"$f":"$KH217*Energia!$U217*1000/2*JQ217","v":0},{"$f":"$KI217*Potencia!$G217*12*1000/2*JQ217","v":9557531.4693140648},null,{"$f":"$KH217*Energia!U217*(1-$D217)*1000/2*JQ217","v":0},{"$f":"$KI217*Potencia!G217*(1-$D217)*12*1000/2*$JQ217","v":9557531.4693140648},{"$f":"IF(KM$22+KN$22+KM$78+KN$78+KM$217+KN$217+KM$218+KN$218+KM$256+KN$256=0,1,(KJ$22+KK$22+KJ$78+KK$78+KJ$217+KK$217+KJ$218+KK$218+KJ$256+KK$256)/(KM$22+KN$22+KM$78+KN$78+KM$217+KN$217+KM$218+KN$218+KM$256+KN$256))","v":1.0002694060239621},null,0,16.004310496383393,null,{"$f":"$KQ217*Energia!U217*(1-$D217)*1000/2*$JQ217","v":0},null,null,null,null,{"$f":"$KR217*Potencia!G217*(1-$D217)*12*1000/2*$JQ217","v":9560106.325866105},null,null,null,null,null,null,0,null,0,"MTD PEAJE_0_1"]
["MTH PEAJE","MTH PEAJE",null,{"$f":"IF(C218=0,0,IF(A218=0,0,INDEX(Params!$B$5:$G$15,MATCH(C218,Params!$A$5:$A$15,0),MATCH(A218,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G218&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M218","v":0},1,1,{"$f":"SUM(J219:J222)","v":0},10590817.586739298,null,{"$f":"SUM(M219:M222)","v":0},{"$f":"IF(M218=0,1,J$218/M$218)","v":1},0,null,{"$f":"SUM(Q219:Q222)","v":0},{"$f":"SUM(R219:R222)","v":10590817.586739298},1.0002388008603709,null,0,0,null,{"$f":"SUM(X219:X222)","v":0},0,0,0,{"$f":"SUM(AB219:AB222)","v":0},{"$f":"SUM(AC219:AC222)","v":3160805.4967545681},{"$f":"SUM(AD219:AD222)","v":3213386.2575870529},{"$f":"SUM(AE219:AE222)","v":3252625.5150919193},{"$f":"SUM(AF219:AF222)","v":3285083.561612356},{"$f":"SUM(AG219:AG222)","v":10593346.683091043},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.01},1,{"$f":"SUM(AN219:AN222)","v":0},{"$f":"$AL218*Clientes!K218*12","v":6199.9003160357533},null,{"$f":"SUM(AQ219:AQ222)","v":0},{"$f":"IF(AQ218=0,1,AN$218/AQ$218)","v":1},0,null,{"$f":"SUM(AU219:AU222)","v":0},{"$f":"$AL218*Clientes!K218*(1-$D218)*12","v":6199.9003160357533},1.0008565386670856,null,0,5.0142912587220989,null,{"$f":"SUM(BB219:BB222)","v":0},{"$f":"SUM(BC219:BC222)","v":0},{"$f":"SUM(BD219:BD222)","v":0},{"$f":"SUM(BE219:BE222)","v":0},{"$f":"SUM(BF219:BF222)","v":0},{"$f":"$AZ218*Clientes!G218*(1-$D218)*12","v":1805.1448531399556},{"$f":"$AZ218*Clientes!H218*(1-$D218)*12","v":1865.3163482446207},{"$f":"$AZ218*Clientes!I218*(1-$D218)*12","v":1925.4878433492859},{"$f":"$AZ218*Clientes!J218*(1-$D218)*12","v":1985.659338453951},{"$f":"SUMPRODUCT(BG218:BJ218,Params!$B$19:$E$19)","v":6205.210770388514},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO218*Clientes!Q218","v":465.18962142632387},null,141.52000000000001,null,{"$f":"$BS218*Clientes!M218","v":141.52000000000001},{"$f":"$BS218*Clientes!N218","v":141.52000000000001},{"$f":"$BS218*Clientes!O218","v":141.52000000000001},{"$f":"$BS218*Clientes!P218","v":141.52000000000001},{"$f":"SUMPRODUCT(BU218:BX218,Params!$B$19:$E$19)","v":465.18962142632387},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"SUM(CD219:CD222)","v":1937699.1898158793},null,{"$f":"SUM(CF219:CF222)","v":1937699.1898158793},{"$f":"IF(CF218=0,1,CD$218/CF$218)","v":1},4.5864884262239187E-3,null,{"$f":"SUM(CJ219:CJ222)","v":1937699.1898158793},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"SUM(CO219:CO222)","v":578327.89603537682},{"$f":"SUM(CP219:CP222)","v":587948.51989705185},{"$f":"SUM(CQ219:CQ222)","v":595128.06867285597},{"$f":"SUM(CR219:CR222)","v":601066.86932758032},{"$f":"SUM(CS219:CS222)","v":1938248.9385999343},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX219:CX222)","v":983702.65295188595},null,{"$f":"SUM(CZ219:CZ222)","v":983702.65295188595},{"$f":"IF(CZ218=0,1,CX$218/CZ$218)","v":1},2.3284010523007422E-3,null,{"$f":"SUM(DD219:DD222)","v":983702.65295188595},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"SUM(DI219:DI222)","v":293597.00855329353},{"$f":"SUM(DJ219:DJ222)","v":298481.06551400333},{"$f":"SUM(DK219:DK222)","v":302125.87334324489},{"$f":"SUM(DL219:DL222)","v":305140.79639740585},{"$f":"SUM(DM219:DM222)","v":983981.74133679864},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR219:DR222)","v":94954.631468802225},null,{"$f":"SUM(DT219:DT222)","v":94954.631468802225},{"$f":"IF(DT218=0,1,DR$218/DT$218)","v":1},1.50652209665633E-3,null,{"$f":"SUM(DX219:DX222)","v":94954.631468802225},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"SUM(EC219:EC222)","v":94981.571250510722},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK218&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(EM219:EM222)","v":4606601.6847451236},null,{"$f":"SUM(EO219:EO222)","v":4606601.6847451236},{"$f":"IF(EO218=0,1,EM$218/EO$218)","v":1},0,null,null,{"$f":"SUM(ET219:ET222)","v":4606601.6847451236},{"$f":"IF(ET$218=0,1,EM$218/ET$218)","v":1},0,null,{"$f":"SUM(EX219:EX222)","v":4606601.6847451236},1.0002837121401218,null,0,null,{"$f":"SUM(FC219:FC222)","v":1374891.5591304011},{"$f":"SUM(FD219:FD222)","v":1397763.2114087418},{"$f":"SUM(FE219:FE222)","v":1414831.5580644845},{"$f":"SUM(FF219:FF222)","v":1428950.2041604342},{"$f":"SUM(FG219:FG222)","v":4607908.6335677914},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL218&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN219:FN222)","v":0},{"$f":"SUM(FO219:FO222)","v":371277.35792368016},null,{"$f":"SUM(FQ219:FQ222)","v":0},{"$f":"IF(FQ218=0,1,FN$218/FQ$218)","v":1},0,null,{"$f":"SUM(FU219:FU222)","v":0},{"$f":"SUM(FV219:FV222)","v":371277.35792368016},1.0002384851107464,null,0,0,null,{"$f":"SUM(GB219:GB222)","v":0},{"$f":"SUM(GC219:GC222)","v":0},0,0,{"$f":"SUM(GF219:GF222)","v":0},{"$f":"SUM(GG219:GG222)","v":110806.85071567328},{"$f":"SUM(GH219:GH222)","v":112650.14936915388},114025.74130386797,115163.60755948073,{"$f":"SUM(GK219:GK222)","v":371365.90204550221},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(GR219:GR222)","v":0},null,{"$f":"SUM(GT219:GT222)","v":0},{"$f":"IF(GT218=0,1,GR$218/GT$218)","v":1},0,null,{"$f":"SUM(GX219:GX222)","v":0},1.0007040215845617,null,0,null,{"$f":"SUM(HC219:HC222)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9381213448945792E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL218&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M218","v":0},1,{"$f":"SUM(HN219:HN222)","v":248215.9815736131},{"$f":"SUM(HO219:HO222)","v":220644.94693278073},null,{"$f":"SUM(HQ219:HQ222)","v":248215.9815736131},{"$f":"IF(HQ218=0,1,HN$218/HQ$218)","v":1},3.9381213448945792E-3,null,{"$f":"SUM(HU219:HU222)","v":248215.9815736131},{"$f":"SUM(HV219:HV222)","v":220644.94693278073},1.0002620605518817,null,3.9391533711475996E-3,0,null,{"$f":"SUM(IB219:IB222)","v":248281.02919073013},null,null,null,null,{"$f":"SUM(IG219:IG222)","v":220702.7692693439},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO218&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(IQ219:IQ222)","v":0},null,{"$f":"SUM(IS219:IS222)","v":0},{"$f":"IF(IS218=0,1,IQ$218/IS$218)","v":1},0,null,null,{"$f":"SUM(IX219:IX222)","v":0},{"$f":"IF(IX$218=0,1,IQ$218/IX$218)","v":1},0,null,{"$f":"SUM(JB219:JB222)","v":0},1.0007040215845617,null,0,null,{"$f":"SUM(JG219:JG222)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A218,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP218&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M218","v":0},1,{"$f":"SUM(JR219:JR222)","v":0},{"$f":"SUM(JS219:JS222)","v":2184849.010134114},null,{"$f":"SUM(JU219:JU222)","v":0},{"$f":"IF(JU218=0,1,JR$218/JU$218)","v":1},0,null,null,null,null,null,null,1,{"$f":"SUM(KE219:KE222)","v":0},{"$f":"SUM(KF219:KF222)","v":2184849.010134114},1,0,0,{"$f":"SUM(KJ219:KJ222)","v":0},{"$f":"SUM(KK219:KK222)","v":2184849.010134114},null,{"$f":"SUM(KM219:KM222)","v":0},{"$f":"SUM(KN219:KN222)","v":2184849.010134114},1.0002694060239621,null,0,0,null,{"$f":"SUM(KT219:KT222)","v":0},null,null,null,null,{"$f":"SUM(KY219:KY222)","v":2185437.6216188921},null,null,null,null,null,null,0,null,0,"MTH PEAJE_0_1"]
["MTH PEAJE","MTH PEAJE Punta",null,{"$f":"IF(C219=0,0,IF(A219=0,0,INDEX(Params!$B$5:$G$15,MATCH(C219,Params!$A$5:$A$15,0),MATCH(A219,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G219&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2203267360395129},{"$f":"Potencia!M219","v":"P"},1,1,{"$f":"$E219*Energia!K219*1000*H219","v":0},{"$f":"$F219*Potencia!K219*12*1000*$I219","v":5693509.5484069008},null,{"$f":"$E219*Energia!Y219*1000*H219","v":0},{"$f":"IF(M219=0,1,J$218/M$218)","v":1},0,null,{"$f":"$O219*Energia!Y219*(1-$D219)*1000*H219","v":0},{"$f":"$F219*Potencia!K219*(1-$D219)*12*1000*$I219","v":5693509.5484069008},1.0002388008603709,null,0,6.2218121554158667,null,{"$f":"$U219*Energia!U219*(1-$D219)*1000*$H219","v":0},{"$f":"$U219*Energia!V219*(1-$D219)*1000*$H219","v":0},{"$f":"$U219*Energia!W219*(1-$D219)*1000*$H219","v":0},{"$f":"$U219*Energia!X219*(1-$D219)*1000*$H219","v":0},{"$f":"SUMPRODUCT(X219:AA219,Params!$B$19:$E$19)","v":0},{"$f":"$V219*Potencia!G219*(1-$D219)*12*1000*$I219","v":1699215.0161250944},{"$f":"$V219*Potencia!H219*(1-$D219)*12*1000*$I219","v":1727481.8672355406},{"$f":"$V219*Potencia!I219*(1-$D219)*12*1000*$I219","v":1748576.4697482004},{"$f":"$V219*Potencia!J219*(1-$D219)*12*1000*$I219","v":1766025.566220047},{"$f":"SUMPRODUCT(AC219:AF219,Params!$B$19:$E$19)","v":5694869.1633855905},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.01},1,{"$f":"$AK219*Energia!K219*1000*AM219","v":0},null,null,{"$f":"$AK219*Energia!Y219*1000*AM219","v":0},{"$f":"IF(AQ219=0,1,AN$218/AQ$218)","v":1},0,null,{"$f":"$AS219*Energia!Y219*(1-$D219)*1000*AM219","v":0},null,1.0008565386670856,null,0,5.0142912587220989,null,{"$f":"$AY219*Energia!U219*(1-$D219)*1000*$AM219","v":0},{"$f":"$AY219*Energia!V219*(1-$D219)*1000*$AM219","v":0},{"$f":"$AY219*Energia!W219*(1-$D219)*1000*$AM219","v":0},{"$f":"$AY219*Energia!X219*(1-$D219)*1000*$AM219","v":0},{"$f":"SUMPRODUCT(BB219:BE219,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,null,null,141.52000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB219*Energia!K219*1000*CC219","v":568889.17722609721},null,{"$f":"$CB219*Energia!Y219*1000*CC219","v":568889.17722609721},{"$f":"IF(CF219=0,1,CD$218/CF$218)","v":1},4.5864884262239187E-3,null,{"$f":"$CH219*Energia!Y219*(1-$D219)*1000*CC219","v":568889.17722609721},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM219*Energia!U219*(1-$D219)*1000*$CC219","v":169791.30851250829},{"$f":"$CM219*Energia!V219*(1-$D219)*1000*$CC219","v":172615.8278299727},{"$f":"$CM219*Energia!W219*(1-$D219)*1000*$CC219","v":174723.67182216115},{"$f":"$CM219*Energia!X219*(1-$D219)*1000*$CC219","v":176467.24452732239},{"$f":"SUMPRODUCT(CO219:CR219,Params!$B$19:$E$19)","v":569050.57799206011},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV219*Energia!K219*1000*CW219","v":288805.29847674782},null,{"$f":"$CV219*Energia!Y219*1000*CW219","v":288805.29847674782},{"$f":"IF(CZ219=0,1,CX$218/CZ$218)","v":1},2.3284010523007422E-3,null,{"$f":"$DB219*Energia!Y219*(1-$D219)*1000*CW219","v":288805.29847674782},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG219*Energia!U219*(1-$D219)*1000*$CW219","v":86197.156663825241},{"$f":"$DG219*Energia!V219*(1-$D219)*1000*$CW219","v":87631.067128621158},{"$f":"$DG219*Energia!W219*(1-$D219)*1000*$CW219","v":88701.146394805663},{"$f":"$DG219*Energia!X219*(1-$D219)*1000*$CW219","v":89586.297766440679},{"$f":"SUMPRODUCT(DI219:DL219,Params!$B$19:$E$19)","v":288887.23604605719},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP219*Energia!G219*1000/2*DQ219","v":27877.73378551448},null,{"$f":"$DP219*Energia!U219*1000/2*DQ219","v":27877.73378551448},{"$f":"IF(DT219=0,1,DR$218/DT$218)","v":1},1.50652209665633E-3,null,{"$f":"$DV219*Energia!U219*(1-$D219)*1000/2*DQ219","v":27877.73378551448},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA219*Energia!U219*(1-$D219)*1000/2*$DQ219","v":27885.643037028516},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK219&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"P",1,{"$f":"$EJ219*Energia!K219*1000*EL219","v":1352452.3600033196},null,{"$f":"$EJ219*Energia!Y219*1000*EL219","v":1352452.3600033196},{"$f":"IF(EO219=0,1,EM$218/EO$218)","v":1},1.0903717884773805E-2,null,{"$f":"ES79","v":1},{"$f":"$EQ219*Energia!Y219*1000*ES219*EL219","v":1352452.3600033196},{"$f":"IF(ET$218=0,1,EM$218/ET$218)","v":1},1.0903717884773805E-2,null,{"$f":"$EV219*Energia!Y219*(1-$D219)*1000*EL219","v":1352452.3600033196},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA219*Energia!U219*(1-$D219)*1000*$EL219","v":403654.46399506467},{"$f":"$FA219*Energia!V219*(1-$D219)*1000*$EL219","v":410369.35323835473},{"$f":"$FA219*Energia!W219*(1-$D219)*1000*$EL219","v":415380.44976800645},{"$f":"$FA219*Energia!X219*(1-$D219)*1000*$EL219","v":419525.54360057111},{"$f":"SUMPRODUCT(FC219:FF219,Params!$B$19:$E$19)","v":1352836.0671567889},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL219&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.40563143986032135},"P",1,{"$f":"$FJ219*Energia!K219*1000*FM219","v":0},{"$f":"$FK219*Potencia!K219*12*1000*$FM219","v":371277.35792368016},null,{"$f":"$FJ219*Energia!Y219*1000*FM219","v":0},{"$f":"IF(FQ219=0,1,FN$218/FQ$218)","v":1},0,null,{"$f":"$FS219*Energia!Y219*(1-$D219)*1000*FM219","v":0},{"$f":"$FK219*Potencia!K219*(1-$D219)*12*1000*$FM219","v":371277.35792368016},1.0002384851107464,null,0,0.40572817691917867,null,{"$f":"$FY219*Energia!U219*(1-$D219)*1000*$FM219","v":0},{"$f":"$FY219*Energia!V219*(1-$D219)*1000*$FM219","v":0},{"$f":"$FY219*Energia!W219*(1-$D219)*1000*$FM219","v":0},{"$f":"$FY219*Energia!X219*(1-$D219)*1000*$FM219","v":0},{"$f":"SUMPRODUCT(GB219:GE219,Params!$B$19:$E$19)","v":0},{"$f":"$FZ219*Potencia!G219*(1-$D219)*12*1000*$FM219","v":110806.85071567328},{"$f":"$FZ219*Potencia!H219*(1-$D219)*12*1000*$FM219","v":112650.14936915388},{"$f":"$FZ219*Potencia!I219*(1-$D219)*12*1000*$FM219","v":114025.74130386797},{"$f":"$FZ219*Potencia!J219*(1-$D219)*12*1000*$FM219","v":115163.60755948073},{"$f":"SUMPRODUCT(GG219:GJ219,Params!$B$19:$E$19)","v":371365.90204550221},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP219*Energia!G219*1000/2*GQ219","v":0},null,{"$f":"$GP219*Energia!U219*1000/2*GQ219","v":0},{"$f":"IF(GT219=0,1,GR$218/GT$218)","v":1},0,null,{"$f":"$GV219*Energia!U219*(1-$D219)*1000/2*GQ219","v":0},1.0007040215845617,null,0,null,{"$f":"$HA219*Energia!U219*(1-$D219)*1000/2*$GQ219","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9381213448945792E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL219&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6158183629850869},{"$f":"Potencia!M219","v":"P"},1,{"$f":"$HJ219*Energia!G219*1000/2*HM219","v":72873.739264554475},{"$f":"$HK219*Potencia!G219*12*1000/2*$HM219","v":220644.94693278073},null,{"$f":"$HJ219*Energia!U219*1000/2*HM219","v":72873.739264554475},{"$f":"IF(HQ219=0,1,HN$218/HQ$218)","v":1},3.9381213448945792E-3,null,{"$f":"$HS219*Energia!U219*(1-$D219)*1000/2*HM219","v":72873.739264554475},{"$f":"$HK219*Potencia!G219*(1-$D219)*12*1000/2*$HM219","v":220644.94693278073},1.0002620605518817,null,3.9391533711475996E-3,1.6162418052370313,null,{"$f":"$HY219*Energia!U219*(1-$D219)*1000/2*$HM219","v":72892.836596883833},null,null,null,null,{"$f":"$HZ219*Potencia!G219*(1-$D219)*12*1000/2*$HM219","v":220702.7692693439},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO219&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"P",1,{"$f":"$IN219*Energia!G219*1000/2*IP219","v":0},null,{"$f":"$IN219*Energia!U219*1000/2*IP219","v":0},{"$f":"IF(IS219=0,1,IQ$218/IS$218)","v":1},0,null,{"$f":"IW79","v":3.45},{"$f":"$IU219*Energia!U219*1000/2*IW219*$IP219","v":0},{"$f":"IF(IX$218=0,1,IQ$218/IX$218)","v":1},0,null,{"$f":"$IZ219*Energia!U219*(1-$D219)*1000/2*IP219","v":0},1.0007040215845617,null,0,null,{"$f":"$JE219*Energia!U219*(1-$D219)*1000/2*$IP219","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A219,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP219&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":16},{"$f":"Potencia!M219","v":"P"},1,{"$f":"$JN219*Energia!G219*1000/2*JQ219","v":0},{"$f":"$JO219*Potencia!G219*12*1000/2*$JQ219","v":2184849.010134114},null,{"$f":"$JN219*Energia!U219*1000/2*JQ219","v":0},{"$f":"IF(JU219=0,1,JR$218/JU$218)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW219*Energia!U219*1000/2*IF(JZ219<>0,JZ219,IF(JY219<>0,JY219*KD219,1))*JQ219","v":0},{"$f":"$JO219*Potencia!G219*12*1000/2*IF(JZ219=0,1,JZ219)*JQ219","v":2184849.010134114},1,0,16,{"$f":"$KH219*Energia!$U219*1000/2*JQ219","v":0},{"$f":"$KI219*Potencia!$G219*12*1000/2*JQ219","v":2184849.010134114},null,{"$f":"$KH219*Energia!U219*(1-$D219)*1000/2*JQ219","v":0},{"$f":"$KI219*Potencia!G219*(1-$D219)*12*1000/2*$JQ219","v":2184849.010134114},1.0002694060239621,null,0,16.004310496383393,null,{"$f":"$KQ219*Energia!U219*(1-$D219)*1000/2*$JQ219","v":0},null,null,null,null,{"$f":"$KR219*Potencia!G219*(1-$D219)*12*1000/2*$JQ219","v":2185437.6216188921},null,null,null,null,null,null,0,null,"P","MTH PEAJE_P_1"]
["MTH PEAJE","MTH PEAJE Fuera de Punta",null,{"$f":"IF(C220=0,0,IF(A220=0,0,INDEX(Params!$B$5:$G$15,MATCH(C220,Params!$A$5:$A$15,0),MATCH(A220,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G220&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":5.4599034764969039},{"$f":"Potencia!M220","v":"FP"},{"$f":"IF(Params!$A$29=Params!$B$29,1,0)","v":0},{"$f":"IF(Params!$A$30=Params!$B$30,1,0)","v":1},{"$f":"$E220*Energia!K220*1000*H220","v":0},{"$f":"$F220*Potencia!K220*12*1000*$I220","v":4897308.0383323971},null,{"$f":"$E220*Energia!Y220*1000*H220","v":0},{"$f":"IF(M220=0,1,J$218/M$218)","v":1},0,null,{"$f":"$O220*Energia!Y220*(1-$D220)*1000*H220","v":0},{"$f":"$F220*Potencia!K220*(1-$D220)*12*1000*$I220","v":4897308.0383323971},1.0002388008603709,null,0,5.4612073061446331,null,{"$f":"$U220*Energia!U220*(1-$D220)*1000*$H220","v":0},{"$f":"$U220*Energia!V220*(1-$D220)*1000*$H220","v":0},{"$f":"$U220*Energia!W220*(1-$D220)*1000*$H220","v":0},{"$f":"$U220*Energia!X220*(1-$D220)*1000*$H220","v":0},{"$f":"SUMPRODUCT(X220:AA220,Params!$B$19:$E$19)","v":0},{"$f":"$V220*Potencia!G220*(1-$D220)*12*1000*$I220","v":1461590.4806294737},{"$f":"$V220*Potencia!H220*(1-$D220)*12*1000*$I220","v":1485904.3903515125},{"$f":"$V220*Potencia!I220*(1-$D220)*12*1000*$I220","v":1504049.0453437187},{"$f":"$V220*Potencia!J220*(1-$D220)*12*1000*$I220","v":1519057.995392309},{"$f":"SUMPRODUCT(AC220:AF220,Params!$B$19:$E$19)","v":4898477.519705452},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.01},0,{"$f":"$AK220*Energia!K220*1000*AM220","v":0},null,null,{"$f":"$AK220*Energia!Y220*1000*AM220","v":0},{"$f":"IF(AQ220=0,1,AN$218/AQ$218)","v":1},0,null,{"$f":"$AS220*Energia!Y220*(1-$D220)*1000*AM220","v":0},null,1.0008565386670856,null,0,5.0142912587220989,null,{"$f":"$AY220*Energia!U220*(1-$D220)*1000*$AM220","v":0},{"$f":"$AY220*Energia!V220*(1-$D220)*1000*$AM220","v":0},{"$f":"$AY220*Energia!W220*(1-$D220)*1000*$AM220","v":0},{"$f":"$AY220*Energia!X220*(1-$D220)*1000*$AM220","v":0},{"$f":"SUMPRODUCT(BB220:BE220,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,null,null,141.52000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},0,{"$f":"$CB220*Energia!K220*1000*CC220","v":0},null,{"$f":"$CB220*Energia!Y220*1000*CC220","v":0},{"$f":"IF(CF220=0,1,CD$218/CF$218)","v":1},4.5864884262239187E-3,null,{"$f":"$CH220*Energia!Y220*(1-$D220)*1000*CC220","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM220*Energia!U220*(1-$D220)*1000*$CC220","v":0},{"$f":"$CM220*Energia!V220*(1-$D220)*1000*$CC220","v":0},{"$f":"$CM220*Energia!W220*(1-$D220)*1000*$CC220","v":0},{"$f":"$CM220*Energia!X220*(1-$D220)*1000*$CC220","v":0},{"$f":"SUMPRODUCT(CO220:CR220,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},0,{"$f":"$CV220*Energia!K220*1000*CW220","v":0},null,{"$f":"$CV220*Energia!Y220*1000*CW220","v":0},{"$f":"IF(CZ220=0,1,CX$218/CZ$218)","v":1},2.3284010523007422E-3,null,{"$f":"$DB220*Energia!Y220*(1-$D220)*1000*CW220","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG220*Energia!U220*(1-$D220)*1000*$CW220","v":0},{"$f":"$DG220*Energia!V220*(1-$D220)*1000*$CW220","v":0},{"$f":"$DG220*Energia!W220*(1-$D220)*1000*$CW220","v":0},{"$f":"$DG220*Energia!X220*(1-$D220)*1000*$CW220","v":0},{"$f":"SUMPRODUCT(DI220:DL220,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},0,{"$f":"$DP220*Energia!G220*1000/2*DQ220","v":0},null,{"$f":"$DP220*Energia!U220*1000/2*DQ220","v":0},{"$f":"IF(DT220=0,1,DR$218/DT$218)","v":1},1.50652209665633E-3,null,{"$f":"$DV220*Energia!U220*(1-$D220)*1000/2*DQ220","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA220*Energia!U220*(1-$D220)*1000/2*$DQ220","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK220&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"FP",0,{"$f":"$EJ220*Energia!K220*1000*EL220","v":0},null,{"$f":"$EJ220*Energia!Y220*1000*EL220","v":0},{"$f":"IF(EO220=0,1,EM$218/EO$218)","v":1},1.0903717884773805E-2,null,{"$f":"ES80","v":1},{"$f":"$EQ220*Energia!Y220*1000*ES220*EL220","v":0},{"$f":"IF(ET$218=0,1,EM$218/ET$218)","v":1},0,null,{"$f":"$EV220*Energia!Y220*(1-$D220)*1000*EL220","v":0},1.0002837121401218,null,0,null,{"$f":"$FA220*Energia!U220*(1-$D220)*1000*$EL220","v":0},{"$f":"$FA220*Energia!V220*(1-$D220)*1000*$EL220","v":0},{"$f":"$FA220*Energia!W220*(1-$D220)*1000*$EL220","v":0},{"$f":"$FA220*Energia!X220*(1-$D220)*1000*$EL220","v":0},{"$f":"SUMPRODUCT(FC220:FF220,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL220&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",0,{"$f":"$FJ220*Energia!K220*1000*FM220","v":0},{"$f":"$FK220*Potencia!K220*12*1000*$FM220","v":0},null,{"$f":"$FJ220*Energia!Y220*1000*FM220","v":0},{"$f":"IF(FQ220=0,1,FN$218/FQ$218)","v":1},0,null,{"$f":"$FS220*Energia!Y220*(1-$D220)*1000*FM220","v":0},{"$f":"$FK220*Potencia!K220*(1-$D220)*12*1000*$FM220","v":0},1.0002384851107464,null,0,0,null,{"$f":"$FY220*Energia!U220*(1-$D220)*1000*$FM220","v":0},{"$f":"$FY220*Energia!V220*(1-$D220)*1000*$FM220","v":0},{"$f":"$FY220*Energia!W220*(1-$D220)*1000*$FM220","v":0},{"$f":"$FY220*Energia!X220*(1-$D220)*1000*$FM220","v":0},{"$f":"SUMPRODUCT(GB220:GE220,Params!$B$19:$E$19)","v":0},{"$f":"$FZ220*Potencia!G220*(1-$D220)*12*1000*$FM220","v":0},{"$f":"$FZ220*Potencia!H220*(1-$D220)*12*1000*$FM220","v":0},{"$f":"$FZ220*Potencia!I220*(1-$D220)*12*1000*$FM220","v":0},{"$f":"$FZ220*Potencia!J220*(1-$D220)*12*1000*$FM220","v":0},{"$f":"SUMPRODUCT(GG220:GJ220,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,{"$f":"$GP220*Energia!G220*1000/2*GQ220","v":0},null,{"$f":"$GP220*Energia!U220*1000/2*GQ220","v":0},{"$f":"IF(GT220=0,1,GR$218/GT$218)","v":1},0,null,{"$f":"$GV220*Energia!U220*(1-$D220)*1000/2*GQ220","v":0},1.0007040215845617,null,0,null,{"$f":"$HA220*Energia!U220*(1-$D220)*1000/2*$GQ220","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9381213448945792E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL220&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M220","v":"FP"},0,{"$f":"$HJ220*Energia!G220*1000/2*HM220","v":0},{"$f":"$HK220*Potencia!G220*12*1000/2*$HM220","v":0},null,{"$f":"$HJ220*Energia!U220*1000/2*HM220","v":0},{"$f":"IF(HQ220=0,1,HN$218/HQ$218)","v":1},3.9381213448945792E-3,null,{"$f":"$HS220*Energia!U220*(1-$D220)*1000/2*HM220","v":0},{"$f":"$HK220*Potencia!G220*(1-$D220)*12*1000/2*$HM220","v":0},1.0002620605518817,null,3.9391533711475996E-3,0,null,{"$f":"$HY220*Energia!U220*(1-$D220)*1000/2*$HM220","v":0},null,null,null,null,{"$f":"$HZ220*Potencia!G220*(1-$D220)*12*1000/2*$HM220","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO220&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",0,{"$f":"$IN220*Energia!G220*1000/2*IP220","v":0},null,{"$f":"$IN220*Energia!U220*1000/2*IP220","v":0},{"$f":"IF(IS220=0,1,IQ$218/IS$218)","v":1},0,null,1,{"$f":"$IU220*Energia!U220*1000/2*IW220*$IP220","v":0},{"$f":"IF(IX$218=0,1,IQ$218/IX$218)","v":1},0,null,{"$f":"$IZ220*Energia!U220*(1-$D220)*1000/2*IP220","v":0},1.0007040215845617,null,0,null,{"$f":"$JE220*Energia!U220*(1-$D220)*1000/2*$IP220","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A220,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP220&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M220","v":"FP"},0,{"$f":"$JN220*Energia!G220*1000/2*JQ220","v":0},{"$f":"$JO220*Potencia!G220*12*1000/2*$JQ220","v":0},null,{"$f":"$JN220*Energia!U220*1000/2*JQ220","v":0},{"$f":"IF(JU220=0,1,JR$218/JU$218)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW220*Energia!U220*1000/2*IF(JZ220<>0,JZ220,IF(JY220<>0,JY220*KD220,1))*JQ220","v":0},{"$f":"$JO220*Potencia!G220*12*1000/2*IF(JZ220=0,1,JZ220)*JQ220","v":0},1,0,0,{"$f":"$KH220*Energia!$U220*1000/2*JQ220","v":0},{"$f":"$KI220*Potencia!$G220*12*1000/2*JQ220","v":0},null,{"$f":"$KH220*Energia!U220*(1-$D220)*1000/2*JQ220","v":0},{"$f":"$KI220*Potencia!G220*(1-$D220)*12*1000/2*$JQ220","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ220*Energia!U220*(1-$D220)*1000/2*$JQ220","v":0},null,null,null,null,{"$f":"$KR220*Potencia!G220*(1-$D220)*12*1000/2*$JQ220","v":0},null,null,null,null,null,null,0,null,"FP","MTH PEAJE_FP_0"]
["MTH PEAJE","MTH PEAJE Fuera de Punta Medio",null,{"$f":"IF(C221=0,0,IF(A221=0,0,INDEX(Params!$B$5:$G$15,MATCH(C221,Params!$A$5:$A$15,0),MATCH(A221,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G221&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":3.6541938425929219},{"$f":"Potencia!M221","v":"FPM"},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$30=Params!$B$30,0,1)","v":0},{"$f":"$E221*Energia!K221*1000*H221","v":0},{"$f":"$F221*Potencia!K221*12*1000*$I221","v":0},null,{"$f":"$E221*Energia!Y221*1000*H221","v":0},{"$f":"IF(M221=0,1,J$218/M$218)","v":1},0,null,{"$f":"$O221*Energia!Y221*(1-$D221)*1000*H221","v":0},{"$f":"$F221*Potencia!K221*(1-$D221)*12*1000*$I221","v":0},1.0002388008603709,null,0,3.655066467226495,null,{"$f":"$U221*Energia!U221*(1-$D221)*1000*$H221","v":0},{"$f":"$U221*Energia!V221*(1-$D221)*1000*$H221","v":0},{"$f":"$U221*Energia!W221*(1-$D221)*1000*$H221","v":0},{"$f":"$U221*Energia!X221*(1-$D221)*1000*$H221","v":0},{"$f":"SUMPRODUCT(X221:AA221,Params!$B$19:$E$19)","v":0},{"$f":"$V221*Potencia!G221*(1-$D221)*12*1000*$I221","v":0},{"$f":"$V221*Potencia!H221*(1-$D221)*12*1000*$I221","v":0},{"$f":"$V221*Potencia!I221*(1-$D221)*12*1000*$I221","v":0},{"$f":"$V221*Potencia!J221*(1-$D221)*12*1000*$I221","v":0},{"$f":"SUMPRODUCT(AC221:AF221,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.01},1,{"$f":"$AK221*Energia!K221*1000*AM221","v":0},null,null,{"$f":"$AK221*Energia!Y221*1000*AM221","v":0},{"$f":"IF(AQ221=0,1,AN$218/AQ$218)","v":1},0,null,{"$f":"$AS221*Energia!Y221*(1-$D221)*1000*AM221","v":0},null,1.0008565386670856,null,0,5.0142912587220989,null,{"$f":"$AY221*Energia!U221*(1-$D221)*1000*$AM221","v":0},{"$f":"$AY221*Energia!V221*(1-$D221)*1000*$AM221","v":0},{"$f":"$AY221*Energia!W221*(1-$D221)*1000*$AM221","v":0},{"$f":"$AY221*Energia!X221*(1-$D221)*1000*$AM221","v":0},{"$f":"SUMPRODUCT(BB221:BE221,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,null,null,141.52000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB221*Energia!K221*1000*CC221","v":543999.20549365017},null,{"$f":"$CB221*Energia!Y221*1000*CC221","v":543999.20549365017},{"$f":"IF(CF221=0,1,CD$218/CF$218)","v":1},4.5864884262239187E-3,null,{"$f":"$CH221*Energia!Y221*(1-$D221)*1000*CC221","v":543999.20549365017},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM221*Energia!U221*(1-$D221)*1000*$CC221","v":162362.61934338405},{"$f":"$CM221*Energia!V221*(1-$D221)*1000*$CC221","v":165063.56062705239},{"$f":"$CM221*Energia!W221*(1-$D221)*1000*$CC221","v":167079.18247917874},{"$f":"$CM221*Energia!X221*(1-$D221)*1000*$CC221","v":168746.47059837449},{"$f":"SUMPRODUCT(CO221:CR221,Params!$B$19:$E$19)","v":544153.5446724653},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV221*Energia!K221*1000*CW221","v":276169.52335035568},null,{"$f":"$CV221*Energia!Y221*1000*CW221","v":276169.52335035568},{"$f":"IF(CZ221=0,1,CX$218/CZ$218)","v":1},2.3284010523007422E-3,null,{"$f":"$DB221*Energia!Y221*(1-$D221)*1000*CW221","v":276169.52335035568},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG221*Energia!U221*(1-$D221)*1000*$CW221","v":82425.868900466638},{"$f":"$DG221*Energia!V221*(1-$D221)*1000*$CW221","v":83797.043084868463},{"$f":"$DG221*Energia!W221*(1-$D221)*1000*$CW221","v":84820.304370059399},{"$f":"$DG221*Energia!X221*(1-$D221)*1000*$CW221","v":85666.728703984976},{"$f":"SUMPRODUCT(DI221:DL221,Params!$B$19:$E$19)","v":276247.8759968619},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP221*Energia!G221*1000/2*DQ221","v":26658.03048711552},null,{"$f":"$DP221*Energia!U221*1000/2*DQ221","v":26658.03048711552},{"$f":"IF(DT221=0,1,DR$218/DT$218)","v":1},1.50652209665633E-3,null,{"$f":"$DV221*Energia!U221*(1-$D221)*1000/2*DQ221","v":26658.03048711552},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA221*Energia!U221*(1-$D221)*1000/2*$DQ221","v":26665.593693996456},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK221&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"FP",1,{"$f":"$EJ221*Energia!K221*1000*EL221","v":1293280.0249378115},null,{"$f":"$EJ221*Energia!Y221*1000*EL221","v":1293280.0249378115},{"$f":"IF(EO221=0,1,EM$218/EO$218)","v":1},1.0903717884773805E-2,null,{"$f":"ES81","v":1},{"$f":"$EQ221*Energia!Y221*1000*ES221*EL221","v":1293280.0249378115},{"$f":"IF(ET$218=0,1,EM$218/ET$218)","v":1},1.0903717884773805E-2,null,{"$f":"$EV221*Energia!Y221*(1-$D221)*1000*EL221","v":1293280.0249378115},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA221*Energia!U221*(1-$D221)*1000*$EL221","v":385993.82181603403},{"$f":"$FA221*Energia!V221*(1-$D221)*1000*$EL221","v":392414.92202247353},{"$f":"$FA221*Energia!W221*(1-$D221)*1000*$EL221","v":397206.77365177439},{"$f":"$FA221*Energia!X221*(1-$D221)*1000*$EL221","v":401170.51183116256},{"$f":"SUMPRODUCT(FC221:FF221,Params!$B$19:$E$19)","v":1293646.9441814632},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL221&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FPM",1,{"$f":"$FJ221*Energia!K221*1000*FM221","v":0},{"$f":"$FK221*Potencia!K221*12*1000*$FM221","v":0},null,{"$f":"$FJ221*Energia!Y221*1000*FM221","v":0},{"$f":"IF(FQ221=0,1,FN$218/FQ$218)","v":1},0,null,{"$f":"$FS221*Energia!Y221*(1-$D221)*1000*FM221","v":0},{"$f":"$FK221*Potencia!K221*(1-$D221)*12*1000*$FM221","v":0},1.0002384851107464,null,0,0,null,{"$f":"$FY221*Energia!U221*(1-$D221)*1000*$FM221","v":0},{"$f":"$FY221*Energia!V221*(1-$D221)*1000*$FM221","v":0},{"$f":"$FY221*Energia!W221*(1-$D221)*1000*$FM221","v":0},{"$f":"$FY221*Energia!X221*(1-$D221)*1000*$FM221","v":0},{"$f":"SUMPRODUCT(GB221:GE221,Params!$B$19:$E$19)","v":0},{"$f":"$FZ221*Potencia!G221*(1-$D221)*12*1000*$FM221","v":0},{"$f":"$FZ221*Potencia!H221*(1-$D221)*12*1000*$FM221","v":0},{"$f":"$FZ221*Potencia!I221*(1-$D221)*12*1000*$FM221","v":0},{"$f":"$FZ221*Potencia!J221*(1-$D221)*12*1000*$FM221","v":0},{"$f":"SUMPRODUCT(GG221:GJ221,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP221*Energia!G221*1000/2*GQ221","v":0},null,{"$f":"$GP221*Energia!U221*1000/2*GQ221","v":0},{"$f":"IF(GT221=0,1,GR$218/GT$218)","v":1},0,null,{"$f":"$GV221*Energia!U221*(1-$D221)*1000/2*GQ221","v":0},1.0007040215845617,null,0,null,{"$f":"$HA221*Energia!U221*(1-$D221)*1000/2*$GQ221","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9381213448945792E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL221&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M221","v":"FPM"},1,{"$f":"$HJ221*Energia!G221*1000/2*HM221","v":69685.376077234439},{"$f":"$HK221*Potencia!G221*12*1000/2*$HM221","v":0},null,{"$f":"$HJ221*Energia!U221*1000/2*HM221","v":69685.376077234439},{"$f":"IF(HQ221=0,1,HN$218/HQ$218)","v":1},3.9381213448945792E-3,null,{"$f":"$HS221*Energia!U221*(1-$D221)*1000/2*HM221","v":69685.376077234439},{"$f":"$HK221*Potencia!G221*(1-$D221)*12*1000/2*$HM221","v":0},1.0002620605518817,null,3.9391533711475996E-3,0,null,{"$f":"$HY221*Energia!U221*(1-$D221)*1000/2*$HM221","v":69703.637865347322},null,null,null,null,{"$f":"$HZ221*Potencia!G221*(1-$D221)*12*1000/2*$HM221","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO221&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$IN221*Energia!G221*1000/2*IP221","v":0},null,{"$f":"$IN221*Energia!U221*1000/2*IP221","v":0},{"$f":"IF(IS221=0,1,IQ$218/IS$218)","v":1},0,null,{"$f":"IW81","v":2.25},{"$f":"$IU221*Energia!U221*1000/2*IW221*$IP221","v":0},{"$f":"IF(IX$218=0,1,IQ$218/IX$218)","v":1},0,null,{"$f":"$IZ221*Energia!U221*(1-$D221)*1000/2*IP221","v":0},1.0007040215845617,null,0,null,{"$f":"$JE221*Energia!U221*(1-$D221)*1000/2*$IP221","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A221,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP221&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M221","v":"FPM"},1,{"$f":"$JN221*Energia!G221*1000/2*JQ221","v":0},{"$f":"$JO221*Potencia!G221*12*1000/2*$JQ221","v":0},null,{"$f":"$JN221*Energia!U221*1000/2*JQ221","v":0},{"$f":"IF(JU221=0,1,JR$218/JU$218)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW221*Energia!U221*1000/2*IF(JZ221<>0,JZ221,IF(JY221<>0,JY221*KD221,1))*JQ221","v":0},{"$f":"$JO221*Potencia!G221*12*1000/2*IF(JZ221=0,1,JZ221)*JQ221","v":0},1,0,0,{"$f":"$KH221*Energia!$U221*1000/2*JQ221","v":0},{"$f":"$KI221*Potencia!$G221*12*1000/2*JQ221","v":0},null,{"$f":"$KH221*Energia!U221*(1-$D221)*1000/2*JQ221","v":0},{"$f":"$KI221*Potencia!G221*(1-$D221)*12*1000/2*$JQ221","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ221*Energia!U221*(1-$D221)*1000/2*$JQ221","v":0},null,null,null,null,{"$f":"$KR221*Potencia!G221*(1-$D221)*12*1000/2*$JQ221","v":0},null,null,null,null,null,null,0,null,"FPM","MTH PEAJE_FPM_1"]
["MTH PEAJE","MTH PEAJE Fuera de Punta Bajo",null,{"$f":"IF(C222=0,0,IF(A222=0,0,INDEX(Params!$B$5:$G$15,MATCH(C222,Params!$A$5:$A$15,0),MATCH(A222,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G222&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.827096921296461},{"$f":"Potencia!M222","v":"FPB"},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$30=Params!$B$30,0,1)","v":0},{"$f":"$E222*Energia!K222*1000*H222","v":0},{"$f":"$F222*Potencia!K222*12*1000*$I222","v":0},null,{"$f":"$E222*Energia!Y222*1000*H222","v":0},{"$f":"IF(M222=0,1,J$218/M$218)","v":1},0,null,{"$f":"$O222*Energia!Y222*(1-$D222)*1000*H222","v":0},{"$f":"$F222*Potencia!K222*(1-$D222)*12*1000*$I222","v":0},1.0002388008603709,null,0,1.8275332336132475,null,{"$f":"$U222*Energia!U222*(1-$D222)*1000*$H222","v":0},{"$f":"$U222*Energia!V222*(1-$D222)*1000*$H222","v":0},{"$f":"$U222*Energia!W222*(1-$D222)*1000*$H222","v":0},{"$f":"$U222*Energia!X222*(1-$D222)*1000*$H222","v":0},{"$f":"SUMPRODUCT(X222:AA222,Params!$B$19:$E$19)","v":0},{"$f":"$V222*Potencia!G222*(1-$D222)*12*1000*$I222","v":0},{"$f":"$V222*Potencia!H222*(1-$D222)*12*1000*$I222","v":0},{"$f":"$V222*Potencia!I222*(1-$D222)*12*1000*$I222","v":0},{"$f":"$V222*Potencia!J222*(1-$D222)*12*1000*$I222","v":0},{"$f":"SUMPRODUCT(AC222:AF222,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.01},1,{"$f":"$AK222*Energia!K222*1000*AM222","v":0},null,null,{"$f":"$AK222*Energia!Y222*1000*AM222","v":0},{"$f":"IF(AQ222=0,1,AN$218/AQ$218)","v":1},0,null,{"$f":"$AS222*Energia!Y222*(1-$D222)*1000*AM222","v":0},null,1.0008565386670856,null,0,5.0142912587220989,null,{"$f":"$AY222*Energia!U222*(1-$D222)*1000*$AM222","v":0},{"$f":"$AY222*Energia!V222*(1-$D222)*1000*$AM222","v":0},{"$f":"$AY222*Energia!W222*(1-$D222)*1000*$AM222","v":0},{"$f":"$AY222*Energia!X222*(1-$D222)*1000*$AM222","v":0},{"$f":"SUMPRODUCT(BB222:BE222,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,null,null,141.52000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB222*Energia!K222*1000*CC222","v":824810.80709613208},null,{"$f":"$CB222*Energia!Y222*1000*CC222","v":824810.80709613208},{"$f":"IF(CF222=0,1,CD$218/CF$218)","v":1},4.5864884262239187E-3,null,{"$f":"$CH222*Energia!Y222*(1-$D222)*1000*CC222","v":824810.80709613208},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM222*Energia!U222*(1-$D222)*1000*$CC222","v":246173.96817948445},{"$f":"$CM222*Energia!V222*(1-$D222)*1000*$CC222","v":250269.13144002674},{"$f":"$CM222*Energia!W222*(1-$D222)*1000*$CC222","v":253325.21437151611},{"$f":"$CM222*Energia!X222*(1-$D222)*1000*$CC222","v":255853.1542018835},{"$f":"SUMPRODUCT(CO222:CR222,Params!$B$19:$E$19)","v":825044.81593540893},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV222*Energia!K222*1000*CW222","v":418727.8311247825},null,{"$f":"$CV222*Energia!Y222*1000*CW222","v":418727.8311247825},{"$f":"IF(CZ222=0,1,CX$218/CZ$218)","v":1},2.3284010523007422E-3,null,{"$f":"$DB222*Energia!Y222*(1-$D222)*1000*CW222","v":418727.8311247825},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG222*Energia!U222*(1-$D222)*1000*$CW222","v":124973.98298900168},{"$f":"$DG222*Energia!V222*(1-$D222)*1000*$CW222","v":127052.95530051373},{"$f":"$DG222*Energia!W222*(1-$D222)*1000*$CW222","v":128604.42257837986},{"$f":"$DG222*Energia!X222*(1-$D222)*1000*$CW222","v":129887.76992698018},{"$f":"SUMPRODUCT(DI222:DL222,Params!$B$19:$E$19)","v":418846.62929387961},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP222*Energia!G222*1000/2*DQ222","v":40418.867196172228},null,{"$f":"$DP222*Energia!U222*1000/2*DQ222","v":40418.867196172228},{"$f":"IF(DT222=0,1,DR$218/DT$218)","v":1},1.50652209665633E-3,null,{"$f":"$DV222*Energia!U222*(1-$D222)*1000/2*DQ222","v":40418.867196172228},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA222*Energia!U222*(1-$D222)*1000/2*$DQ222","v":40430.334519485754},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK222&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"FP",1,{"$f":"$EJ222*Energia!K222*1000*EL222","v":1960869.2998039927},null,{"$f":"$EJ222*Energia!Y222*1000*EL222","v":1960869.2998039927},{"$f":"IF(EO222=0,1,EM$218/EO$218)","v":1},1.0903717884773805E-2,null,{"$f":"ES82","v":1},{"$f":"$EQ222*Energia!Y222*1000*ES222*EL222","v":1960869.2998039927},{"$f":"IF(ET$218=0,1,EM$218/ET$218)","v":1},1.0903717884773805E-2,null,{"$f":"$EV222*Energia!Y222*(1-$D222)*1000*EL222","v":1960869.2998039927},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA222*Energia!U222*(1-$D222)*1000*$EL222","v":585243.27331930236},{"$f":"$FA222*Energia!V222*(1-$D222)*1000*$EL222","v":594978.93614791345},{"$f":"$FA222*Energia!W222*(1-$D222)*1000*$EL222","v":602244.33464470354},{"$f":"$FA222*Energia!X222*(1-$D222)*1000*$EL222","v":608254.14872870059},{"$f":"SUMPRODUCT(FC222:FF222,Params!$B$19:$E$19)","v":1961425.6222295391},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL222&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FPB",1,{"$f":"$FJ222*Energia!K222*1000*FM222","v":0},{"$f":"$FK222*Potencia!K222*12*1000*$FM222","v":0},null,{"$f":"$FJ222*Energia!Y222*1000*FM222","v":0},{"$f":"IF(FQ222=0,1,FN$218/FQ$218)","v":1},0,null,{"$f":"$FS222*Energia!Y222*(1-$D222)*1000*FM222","v":0},{"$f":"$FK222*Potencia!K222*(1-$D222)*12*1000*$FM222","v":0},1.0002384851107464,null,0,0,null,{"$f":"$FY222*Energia!U222*(1-$D222)*1000*$FM222","v":0},{"$f":"$FY222*Energia!V222*(1-$D222)*1000*$FM222","v":0},{"$f":"$FY222*Energia!W222*(1-$D222)*1000*$FM222","v":0},{"$f":"$FY222*Energia!X222*(1-$D222)*1000*$FM222","v":0},{"$f":"SUMPRODUCT(GB222:GE222,Params!$B$19:$E$19)","v":0},{"$f":"$FZ222*Potencia!G222*(1-$D222)*12*1000*$FM222","v":0},{"$f":"$FZ222*Potencia!H222*(1-$D222)*12*1000*$FM222","v":0},{"$f":"$FZ222*Potencia!I222*(1-$D222)*12*1000*$FM222","v":0},{"$f":"$FZ222*Potencia!J222*(1-$D222)*12*1000*$FM222","v":0},{"$f":"SUMPRODUCT(GG222:GJ222,Params!$B$19:$E$19)","v":0},null,1.0906811401910178E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP222*Energia!G222*1000/2*GQ222","v":0},null,{"$f":"$GP222*Energia!U222*1000/2*GQ222","v":0},{"$f":"IF(GT222=0,1,GR$218/GT$218)","v":1},0,null,{"$f":"$GV222*Energia!U222*(1-$D222)*1000/2*GQ222","v":0},1.0007040215845617,null,0,null,{"$f":"$HA222*Energia!U222*(1-$D222)*1000/2*$GQ222","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.9381213448945792E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL222&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M222","v":"FPB"},1,{"$f":"$HJ222*Energia!G222*1000/2*HM222","v":105656.86623182418},{"$f":"$HK222*Potencia!G222*12*1000/2*$HM222","v":0},null,{"$f":"$HJ222*Energia!U222*1000/2*HM222","v":105656.86623182418},{"$f":"IF(HQ222=0,1,HN$218/HQ$218)","v":1},3.9381213448945792E-3,null,{"$f":"$HS222*Energia!U222*(1-$D222)*1000/2*HM222","v":105656.86623182418},{"$f":"$HK222*Potencia!G222*(1-$D222)*12*1000/2*$HM222","v":0},1.0002620605518817,null,3.9391533711475996E-3,0,null,{"$f":"$HY222*Energia!U222*(1-$D222)*1000/2*$HM222","v":105684.55472849899},null,null,null,null,{"$f":"$HZ222*Potencia!G222*(1-$D222)*12*1000/2*$HM222","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO222&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$IN222*Energia!G222*1000/2*IP222","v":0},null,{"$f":"$IN222*Energia!U222*1000/2*IP222","v":0},{"$f":"IF(IS222=0,1,IQ$218/IS$218)","v":1},0,null,{"$f":"IW82","v":1},{"$f":"$IU222*Energia!U222*1000/2*IW222*$IP222","v":0},{"$f":"IF(IX$218=0,1,IQ$218/IX$218)","v":1},0,null,{"$f":"$IZ222*Energia!U222*(1-$D222)*1000/2*IP222","v":0},1.0007040215845617,null,0,null,{"$f":"$JE222*Energia!U222*(1-$D222)*1000/2*$IP222","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A222,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP222&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M222","v":"FPB"},1,{"$f":"$JN222*Energia!G222*1000/2*JQ222","v":0},{"$f":"$JO222*Potencia!G222*12*1000/2*$JQ222","v":0},null,{"$f":"$JN222*Energia!U222*1000/2*JQ222","v":0},{"$f":"IF(JU222=0,1,JR$218/JU$218)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW222*Energia!U222*1000/2*IF(JZ222<>0,JZ222,IF(JY222<>0,JY222*KD222,1))*JQ222","v":0},{"$f":"$JO222*Potencia!G222*12*1000/2*IF(JZ222=0,1,JZ222)*JQ222","v":0},1,0,0,{"$f":"$KH222*Energia!$U222*1000/2*JQ222","v":0},{"$f":"$KI222*Potencia!$G222*12*1000/2*JQ222","v":0},null,{"$f":"$KH222*Energia!U222*(1-$D222)*1000/2*JQ222","v":0},{"$f":"$KI222*Potencia!G222*(1-$D222)*12*1000/2*$JQ222","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ222*Energia!U222*(1-$D222)*1000/2*$JQ222","v":0},null,null,null,null,{"$f":"$KR222*Potencia!G222*(1-$D222)*12*1000/2*$JQ222","v":0},null,null,null,null,null,null,0,null,"FPB","MTH PEAJE_FPB_1"]
["BTD PEAJE","BTD PEAJE",null,{"$f":"IF(C223=0,0,IF(A223=0,0,INDEX(Params!$B$5:$G$15,MATCH(C223,Params!$A$5:$A$15,0),MATCH(A223,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G223&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},{"$f":"Potencia!M223","v":"M"},1,1,{"$f":"$E223*Energia!K223*1000*H223","v":0},{"$f":"$F223*Potencia!K223*12*1000*$I223","v":11641212.065764671},null,{"$f":"$E223*Energia!Y223*1000*H223","v":0},{"$f":"IF(M223=0,1,J$223/M$223)","v":1},0,null,{"$f":"$O223*Energia!Y223*(1-$D223)*1000*H223","v":0},{"$f":"$F223*Potencia!K223*(1-$D223)*12*1000*$I223","v":11641212.065764671},{"$f":"IF(Q$83+R$83+Q$139+R$139+Q$223+R$223+Q$224+R$224+$Q$245+$R$245=0,1,(J$83+K$83+J$139+K$139+J$223+K$223+J$224+K$224+$J$245+$K$245)/(Q$83+R$83+Q$139+R$139+Q$223+R$223+Q$224+R$224+$Q$245+$R$245))","v":1.0002304578016825},null,0,12.350481537959073,null,{"$f":"$U223*Energia!U223*(1-$D223)*1000*$H223","v":0},{"$f":"$U223*Energia!V223*(1-$D223)*1000*$H223","v":0},{"$f":"$U223*Energia!W223*(1-$D223)*1000*$H223","v":0},{"$f":"$U223*Energia!X223*(1-$D223)*1000*$H223","v":0},{"$f":"SUMPRODUCT(X223:AA223,Params!$B$19:$E$19)","v":0},{"$f":"$V223*Potencia!G223*(1-$D223)*12*1000*$I223","v":3474264.3682021149},{"$f":"$V223*Potencia!H223*(1-$D223)*12*1000*$I223","v":3532059.5928690019},{"$f":"$V223*Potencia!I223*(1-$D223)*12*1000*$I223","v":3575190.2297664126},{"$f":"$V223*Potencia!J223*(1-$D223)*12*1000*$I223","v":3610867.1591450749},{"$f":"SUMPRODUCT(AC223:AF223,Params!$B$19:$E$19)","v":11643894.87390627},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7850000000000001},1,{"$f":"$AK223*Energia!K223*1000*AM223","v":0},{"$f":"$AL223*Clientes!K223*12","v":12915.354481327031},null,{"$f":"$AK223*Energia!Y223*1000*AM223","v":0},{"$f":"IF(AQ223=0,1,AN$223/AQ$223)","v":1},0,null,{"$f":"$AS223*Energia!Y223*(1-$D223)*1000*AM223","v":0},{"$f":"$AL223*Clientes!K223*(1-$D223)*12","v":12915.354481327031},{"$f":"IF(AU$83+AV$83+AU$139+AV$139+AU$223+AV$223+AU$224+AV$224+$AU$245+$AV$245=0,1,(AN$83+AO$83+AN$139+AO$139+AN$223+AO$223+AN$224+AO$224+$AN$245+$AO$245)/(AU$83+AV$83+AU$139+AV$139+AU$223+AV$223+AU$224+AV$224+$AU$245+$AV$245))","v":1.0003202291032038},null,0,2.7858918380524229,null,{"$f":"$AY223*Energia!U223*(1-$D223)*1000*$AM223","v":0},{"$f":"$AY223*Energia!V223*(1-$D223)*1000*$AM223","v":0},{"$f":"$AY223*Energia!W223*(1-$D223)*1000*$AM223","v":0},{"$f":"$AY223*Energia!X223*(1-$D223)*1000*$AM223","v":0},{"$f":"SUMPRODUCT(BB223:BE223,Params!$B$19:$E$19)","v":0},{"$f":"$AZ223*Clientes!G223*(1-$D223)*12","v":3777.6693323990858},{"$f":"$AZ223*Clientes!H223*(1-$D223)*12","v":3877.9614385689729},{"$f":"$AZ223*Clientes!I223*(1-$D223)*12","v":4011.6842467954893},{"$f":"$AZ223*Clientes!J223*(1-$D223)*12","v":4111.9763529653765},{"$f":"SUMPRODUCT(BG223:BJ223,Params!$B$19:$E$19)","v":12919.490353710145},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO223*Clientes!Q223","v":764.27719519019718},null,71.849999999999994,null,{"$f":"$BS223*Clientes!M223","v":215.54999999999998},{"$f":"$BS223*Clientes!N223","v":215.54999999999998},{"$f":"$BS223*Clientes!O223","v":287.39999999999998},{"$f":"$BS223*Clientes!P223","v":215.54999999999998},{"$f":"SUMPRODUCT(BU223:BX223,Params!$B$19:$E$19)","v":764.27719519019706},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB223*Energia!K223*1000*CC223","v":1832692.0531507735},null,{"$f":"$CB223*Energia!Y223*1000*CC223","v":1832692.0531507735},{"$f":"IF(CF223=0,1,CD$223/CF$223)","v":1},4.7714051341846333E-3,null,{"$f":"$CH223*Energia!Y223*(1-$D223)*1000*CC223","v":1832692.0531507735},{"$f":"IF(CJ$83+CJ$139+CJ$223+CJ$224+CJ$245=0,1,(CD$83+CD$139+CD$223+CD$224+CD$245)/(CJ$83+CJ$139+CJ$223+CJ$224+CJ$245))","v":1.000221622265635},null,4.7724625838007342E-3,null,{"$f":"$CM223*Energia!U223*(1-$D223)*1000*$CC223","v":546953.39428701717},{"$f":"$CM223*Energia!V223*(1-$D223)*1000*$CC223","v":556052.0957544283},{"$f":"$CM223*Energia!W223*(1-$D223)*1000*$CC223","v":562842.1513600722},{"$f":"$CM223*Energia!X223*(1-$D223)*1000*$CC223","v":568458.76988800976},{"$f":"SUMPRODUCT(CO223:CR223,Params!$B$19:$E$19)","v":1833098.2185158043},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV223*Energia!K223*1000*CW223","v":894336.57069421769},null,{"$f":"$CV223*Energia!Y223*1000*CW223","v":894336.57069421769},{"$f":"IF(CZ223=0,1,CX$223/CZ$223)","v":1},2.3284010523007422E-3,null,{"$f":"$DB223*Energia!Y223*(1-$D223)*1000*CW223","v":894336.57069421769},{"$f":"IF(DD$83+DD$139+DD$223+DD$224+DD$245=0,1,(CX$83+CX$139+CX$223+CX$224+CX$245)/(DD$83+DD$139+DD$223+DD$224+DD$245))","v":1.0002216222656348},null,2.3289170778172598E-3,null,{"$f":"$DG223*Energia!U223*(1-$D223)*1000*$CW223","v":266908.13775028172},{"$f":"$DG223*Energia!V223*(1-$D223)*1000*$CW223","v":271348.2189162065},{"$f":"$DG223*Energia!W223*(1-$D223)*1000*$CW223","v":274661.70250704471},{"$f":"$DG223*Energia!X223*(1-$D223)*1000*$CW223","v":277402.55978556973},{"$f":"SUMPRODUCT(DI223:DL223,Params!$B$19:$E$19)","v":894534.77559125517},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP223*Energia!G223*1000/2*DQ223","v":86328.322104764564},null,{"$f":"$DP223*Energia!U223*1000/2*DQ223","v":86328.322104764564},{"$f":"IF(DT223=0,1,DR$223/DT$223)","v":1},1.50652209665633E-3,null,{"$f":"$DV223*Energia!U223*(1-$D223)*1000/2*DQ223","v":86328.322104764564},{"$f":"IF(DX$83+DX$139+DX$223+DX$224+DX$245=0,1,(DR$83+DR$139+DR$223+DR$224+DR$245)/(DX$83+DX$139+DX$223+DX$224+DX$245))","v":1.000221622265635},null,1.5068559754966202E-3,null,{"$f":"$EA223*Energia!U223*(1-$D223)*1000/2*$DQ223","v":86347.454383097895},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK223&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ223*Energia!K223*1000*EL223","v":5710241.5407366846},null,{"$f":"$EJ223*Energia!Y223*1000*EL223","v":5710241.5407366846},{"$f":"IF(EO223=0,1,EM$223/EO$223)","v":1},1.4866586974098643E-2,null,1,{"$f":"$EQ223*Energia!Y223*1000*ES223*EL223","v":5710241.5407366846},{"$f":"IF(ET$223=0,1,EM$223/ET$223)","v":1},1.4866586974098643E-2,null,{"$f":"$EV223*Energia!Y223*(1-$D223)*1000*EL223","v":5710241.5407366846},{"$f":"IF(EX$83+EX$139+EX$223+EX$224+EX$245=0,1,(EM$83+EM$139+EM$223+EM$224+EM$245)/(EX$83+EX$139+EX$223+EX$224+EX$245))","v":1.000221622265635},null,1.4869881740786104E-2,null,{"$f":"$FA223*Energia!U223*(1-$D223)*1000*$EL223","v":1704179.372380195},{"$f":"$FA223*Energia!V223*(1-$D223)*1000*$EL223","v":1732528.8067527891},{"$f":"$FA223*Energia!W223*(1-$D223)*1000*$EL223","v":1753685.0383829756},{"$f":"$FA223*Energia!X223*(1-$D223)*1000*$EL223","v":1771185.1134127995},{"$f":"SUMPRODUCT(FC223:FF223,Params!$B$19:$E$19)","v":5711507.0574042657},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL223&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.48737635062059165},"M",1,{"$f":"$FJ223*Energia!K223*1000*FM223","v":0},{"$f":"$FK223*Potencia!K223*12*1000*$FM223","v":459492.93338987022},null,{"$f":"$FJ223*Energia!Y223*1000*FM223","v":0},{"$f":"IF(FQ223=0,1,FN$223/FQ$223)","v":1},0,null,{"$f":"$FS223*Energia!Y223*(1-$D223)*1000*FM223","v":0},{"$f":"$FK223*Potencia!K223*(1-$D223)*12*1000*$FM223","v":459492.93338987022},{"$f":"IF(FU$83+FV$83+FU$139+FV$139+FU$223+FV$223+FU$224+FV$224+FU$245+FV$245=0,1,(FN$83+FO$83+FN$139+FO$139+FN$223+FO$223+FN$224+FO$224+FN$245+FO$245)/(FU$83+FV$83+FU$139+FV$139+FU$223+FV$223+FU$224+FV$224+FU$245+FV$245))","v":1.0002307191784936},null,0,0.48748879769182402,null,{"$f":"$FY223*Energia!U223*(1-$D223)*1000*$FM223","v":0},{"$f":"$FY223*Energia!V223*(1-$D223)*1000*$FM223","v":0},{"$f":"$FY223*Energia!W223*(1-$D223)*1000*$FM223","v":0},{"$f":"$FY223*Energia!X223*(1-$D223)*1000*$FM223","v":0},{"$f":"SUMPRODUCT(GB223:GE223,Params!$B$19:$E$19)","v":0},{"$f":"$FZ223*Potencia!G223*(1-$D223)*12*1000*$FM223","v":137133.51617205632},{"$f":"$FZ223*Potencia!H223*(1-$D223)*12*1000*$FM223","v":139414.76524713048},{"$f":"$FZ223*Potencia!I223*(1-$D223)*12*1000*$FM223","v":141117.18488641168},{"$f":"$FZ223*Potencia!J223*(1-$D223)*12*1000*$FM223","v":142525.39746133727},{"$f":"SUMPRODUCT(GG223:GJ223,Params!$B$19:$E$19)","v":459598.94722198555},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP223*Energia!G223*1000/2*GQ223","v":0},null,{"$f":"$GP223*Energia!U223*1000/2*GQ223","v":0},{"$f":"IF(GT223=0,1,GR$223/GT$223)","v":1},0,null,{"$f":"$GV223*Energia!U223*(1-$D223)*1000/2*GQ223","v":0},{"$f":"IF(GX$83+GX$139+GX$223+GX$224+GX$245=0,1,(GR$83+GR$139+GR$223+GR$224+GR$245)/(GX$83+GX$139+GX$223+GX$224+GX$245))","v":1.0002554367486018},null,0,null,{"$f":"$HA223*Energia!U223*(1-$D223)*1000/2*$GQ223","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2087673736602872E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL223&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4283335661275747},{"$f":"Potencia!M223","v":"M"},1,{"$f":"$HJ223*Energia!G223*1000/2*HM223","v":298478.295539207},{"$f":"$HK223*Potencia!G223*12*1000/2*$HM223","v":200899.39001374898},null,{"$f":"$HJ223*Energia!U223*1000/2*HM223","v":298478.295539207},{"$f":"IF(HQ223=0,1,HN$223/HQ$223)","v":1},5.2087673736602872E-3,null,{"$f":"$HS223*Energia!U223*(1-$D223)*1000/2*HM223","v":298478.295539207},{"$f":"$HK223*Potencia!G223*(1-$D223)*12*1000/2*$HM223","v":200899.39001374898},{"$f":"IF(HU$83+HV$83+HU$139+HV$139+HU$223+HV$223+HU$224+HV$224+HU$245+HV$245=0,1,(HN$83+HO$83+HN$139+HO$139+HN$223+HO$223+HN$224+HO$224+HN$245+HO$245)/(HU$83+HV$83+HU$139+HV$139+HU$223+HV$223+HU$224+HV$224+HU$245+HV$245))","v":1.0002289345094657},null,5.2099598402638968E-3,1.4286605609718894,null,{"$f":"$HY223*Energia!U223*(1-$D223)*1000/2*$HM223","v":298546.62752138241},null,null,null,null,{"$f":"$HZ223*Potencia!G223*(1-$D223)*12*1000/2*$HM223","v":200945.3828170537},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO223&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN223*Energia!G223*1000/2*IP223","v":0},null,{"$f":"$IN223*Energia!U223*1000/2*IP223","v":0},{"$f":"IF(IS223=0,1,IQ$223/IS$223)","v":1},0,null,1,{"$f":"$IU223*Energia!U223*1000/2*IW223*$IP223","v":0},{"$f":"IF(IX$223=0,1,IQ$223/IX$223)","v":1},0,null,{"$f":"$IZ223*Energia!U223*(1-$D223)*1000/2*IP223","v":0},{"$f":"IF(JB$83+JB$139+JB$223+JB$224+JB$245=0,1,(IQ$83+IQ$139+IQ$223+IQ$224+IQ$245)/(JB$83+JB$139+JB$223+JB$224+JB$245))","v":1.0002479531667503},null,0,null,{"$f":"$JE223*Energia!U223*(1-$D223)*1000/2*$IP223","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A223,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP223&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":16},{"$f":"Potencia!M223","v":"M"},1,{"$f":"$JN223*Energia!G223*1000/2*JQ223","v":0},{"$f":"$JO223*Potencia!G223*12*1000/2*$JQ223","v":2250447.8760760874},null,{"$f":"$JN223*Energia!U223*1000/2*JQ223","v":0},{"$f":"IF(JU223=0,1,JR$223/JU$223)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW223*Energia!U223*1000/2*IF(JZ223<>0,JZ223,IF(JY223<>0,JY223*KD223,1))*JQ223","v":0},{"$f":"$JO223*Potencia!G223*12*1000/2*IF(JZ223=0,1,JZ223)*JQ223","v":2250447.8760760874},1,0,16,{"$f":"$KH223*Energia!$U223*1000/2*JQ223","v":0},{"$f":"$KI223*Potencia!$G223*12*1000/2*JQ223","v":2250447.8760760874},null,{"$f":"$KH223*Energia!U223*(1-$D223)*1000/2*JQ223","v":0},{"$f":"$KI223*Potencia!G223*(1-$D223)*12*1000/2*$JQ223","v":2250447.8760760874},{"$f":"IF(KM$83+KN$83+KM$139+KN$139+KM$223+KN$223+KM$224+KN$224+KM$245+KN$245=0,1,(KJ$83+KK$83+KJ$139+KK$139+KJ$223+KK$223+KJ$224+KK$224+KJ$245+KK$245)/(KM$83+KN$83+KM$139+KN$139+KM$223+KN$223+KM$224+KN$224+KM$245+KN$245))","v":1.0002411171612442},null,0,16.003857874579907,null,{"$f":"$KQ223*Energia!U223*(1-$D223)*1000/2*$JQ223","v":0},null,null,null,null,{"$f":"$KR223*Potencia!G223*(1-$D223)*12*1000/2*$JQ223","v":2250990.4976794943},null,null,null,null,null,null,0,null,0,"BTD PEAJE_0_1"]
["BTH PEAJE","BTH PEAJE",null,{"$f":"IF(C224=0,0,IF(A224=0,0,INDEX(Params!$B$5:$G$15,MATCH(C224,Params!$A$5:$A$15,0),MATCH(A224,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G224&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M224","v":0},1,1,{"$f":"SUM(J225:J228)","v":0},322849.65985527507,null,{"$f":"SUM(M225:M228)","v":0},{"$f":"IF(M224=0,1,J$224/M$224)","v":1},0,null,{"$f":"SUM(Q225:Q228)","v":0},{"$f":"SUM(R225:R228)","v":322849.65985527507},1.0002304578016825,null,0,0,null,{"$f":"SUM(X225:X228)","v":0},0,0,0,{"$f":"SUM(AB225:AB228)","v":0},{"$f":"SUM(AC225:AC228)","v":96352.945310568612},{"$f":"SUM(AD225:AD228)","v":97955.799765890959},{"$f":"SUM(AE225:AE228)","v":99151.956263427986},{"$f":"SUM(AF225:AF228)","v":100141.39657681732},{"$f":"SUM(AG225:AG228)","v":322924.06307815918},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7850000000000001},1,{"$f":"SUM(AN225:AN228)","v":0},{"$f":"$AL224*Clientes!K224*12","v":329.5641000862297},null,{"$f":"SUM(AQ225:AQ228)","v":0},{"$f":"IF(AQ224=0,1,AN$224/AQ$224)","v":1},0,null,{"$f":"SUM(AU225:AU228)","v":0},{"$f":"$AL224*Clientes!K224*(1-$D224)*12","v":329.5641000862297},1.0003202291032038,null,0,2.7858918380524229,null,{"$f":"SUM(BB225:BB228)","v":0},{"$f":"SUM(BC225:BC228)","v":0},{"$f":"SUM(BD225:BD228)","v":0},{"$f":"SUM(BE225:BE228)","v":0},{"$f":"SUM(BF225:BF228)","v":0},{"$f":"$AZ224*Clientes!G224*(1-$D224)*12","v":100.29210616988722},{"$f":"$AZ224*Clientes!H224*(1-$D224)*12","v":100.29210616988722},{"$f":"$AZ224*Clientes!I224*(1-$D224)*12","v":100.29210616988722},{"$f":"$AZ224*Clientes!J224*(1-$D224)*12","v":100.29210616988722},{"$f":"SUMPRODUCT(BG224:BJ224,Params!$B$19:$E$19)","v":329.66963610244852},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO224*Clientes!Q224","v":0},null,71.849999999999994,null,{"$f":"$BS224*Clientes!M224","v":0},{"$f":"$BS224*Clientes!N224","v":0},{"$f":"$BS224*Clientes!O224","v":0},{"$f":"$BS224*Clientes!P224","v":0},{"$f":"SUMPRODUCT(BU224:BX224,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"SUM(CD225:CD228)","v":54755.311216396716},null,{"$f":"SUM(CF225:CF228)","v":54755.311216396716},{"$f":"IF(CF224=0,1,CD$224/CF$224)","v":1},4.7714051341846333E-3,null,{"$f":"SUM(CJ225:CJ228)","v":54755.311216396716},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"SUM(CO225:CO228)","v":16341.317829998972},{"$f":"SUM(CP225:CP228)","v":16613.159588496626},{"$f":"SUM(CQ225:CQ228)","v":16816.025971435585},{"$f":"SUM(CR225:CR228)","v":16983.833593535699},{"$f":"SUM(CS225:CS228)","v":54767.446212524046},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX225:CX228)","v":26720.079446177526},null,{"$f":"SUM(CZ225:CZ228)","v":26720.079446177526},{"$f":"IF(CZ224=0,1,CX$224/CZ$224)","v":1},2.3284010523007422E-3,null,{"$f":"SUM(DD225:DD228)","v":26720.079446177526},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"SUM(DI225:DI228)","v":7974.410170863127},{"$f":"SUM(DJ225:DJ228)","v":8107.0664049796578},{"$f":"SUM(DK225:DK228)","v":8206.0633013294027},{"$f":"SUM(DL225:DL228)","v":8287.9518504871048},{"$f":"SUM(DM225:DM228)","v":26726.00121072233},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR225:DR228)","v":2579.229901449703},null,{"$f":"SUM(DT225:DT228)","v":2579.229901449703},{"$f":"IF(DT224=0,1,DR$224/DT$224)","v":1},1.50652209665633E-3,null,{"$f":"SUM(DX225:DX228)","v":2579.229901449703},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"SUM(EC225:EC228)","v":2579.8015162240554},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK224&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(EM225:EM228)","v":170604.79535898939},null,{"$f":"SUM(EO225:EO228)","v":170604.79535898939},{"$f":"IF(EO224=0,1,EM$224/EO$224)","v":1},0,null,null,{"$f":"SUM(ET225:ET228)","v":170604.79535898939},{"$f":"IF(ET$224=0,1,EM$224/ET$224)","v":1},0,null,{"$f":"SUM(EX225:EX228)","v":170604.79535898939},1.000221622265635,null,0,null,{"$f":"SUM(FC225:FC228)","v":50915.739904484901},{"$f":"SUM(FD225:FD228)","v":51762.735502687836},{"$f":"SUM(FE225:FE228)","v":52394.819897382229},{"$f":"SUM(FF225:FF228)","v":52917.669359691477},{"$f":"SUM(FG225:FG228)","v":170642.60518026503},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL224&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN225:FN228)","v":0},{"$f":"SUM(FO225:FO228)","v":12779.730516602303},null,{"$f":"SUM(FQ225:FQ228)","v":0},{"$f":"IF(FQ224=0,1,FN$224/FQ$224)","v":1},0,null,{"$f":"SUM(FU225:FU228)","v":0},{"$f":"SUM(FV225:FV228)","v":12779.730516602303},1.0002307191784936,null,0,0,null,{"$f":"SUM(GB225:GB228)","v":0},{"$f":"SUM(GC225:GC228)","v":0},0,0,{"$f":"SUM(GF225:GF228)","v":0},{"$f":"SUM(GG225:GG228)","v":3814.0507810291365},{"$f":"SUM(GH225:GH228)","v":3877.4984345232097},3924.8472893917256,3964.0134569427064,{"$f":"SUM(GK225:GK228)","v":12782.679045528464},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(GR225:GR228)","v":0},null,{"$f":"SUM(GT225:GT228)","v":0},{"$f":"IF(GT224=0,1,GR$224/GT$224)","v":1},0,null,{"$f":"SUM(GX225:GX228)","v":0},1.0002554367486018,null,0,null,{"$f":"SUM(HC225:HC228)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.2613246417398721E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL224&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M224","v":0},1,{"$f":"SUM(HN225:HN228)","v":3871.4839601791964},{"$f":"SUM(HO225:HO228)","v":5587.5507080912512},null,{"$f":"SUM(HQ225:HQ228)","v":3871.4839601791964},{"$f":"IF(HQ224=0,1,HN$224/HQ$224)","v":1},2.2613246417398721E-3,null,{"$f":"SUM(HU225:HU228)","v":3871.4839601791964},{"$f":"SUM(HV225:HV228)","v":5587.5507080912512},1.0002289345094657,null,2.2618423369874714E-3,0,null,{"$f":"SUM(IB225:IB228)","v":3872.3702764605241},null,null,null,null,{"$f":"SUM(IG225:IG228)","v":5588.8298912717237},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO224&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(IQ225:IQ228)","v":0},null,{"$f":"SUM(IS225:IS228)","v":0},{"$f":"IF(IS224=0,1,IQ$224/IS$224)","v":1},0,null,null,{"$f":"SUM(IX225:IX228)","v":0},{"$f":"IF(IX$224=0,1,IQ$224/IX$224)","v":1},0,null,{"$f":"SUM(JB225:JB228)","v":0},1.0002479531667503,null,0,null,{"$f":"SUM(JG225:JG228)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A224,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP224&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M224","v":0},1,{"$f":"SUM(JR225:JR228)","v":0},{"$f":"SUM(JS225:JS228)","v":59942.389340866852},null,{"$f":"SUM(JU225:JU228)","v":0},{"$f":"IF(JU224=0,1,JR$224/JU$224)","v":1},0,null,null,null,null,null,null,1,{"$f":"SUM(KE225:KE228)","v":0},{"$f":"SUM(KF225:KF228)","v":59942.389340866852},1,0,0,{"$f":"SUM(KJ225:KJ228)","v":0},{"$f":"SUM(KK225:KK228)","v":59942.389340866852},null,{"$f":"SUM(KM225:KM228)","v":0},{"$f":"SUM(KN225:KN228)","v":59942.389340866852},1.0002411171612442,null,0,0,null,{"$f":"SUM(KT225:KT228)","v":0},null,null,null,null,{"$f":"SUM(KY225:KY228)","v":59956.842479622923},null,null,null,null,null,null,0,null,0,"BTH PEAJE_0_1"]
["BTH PEAJE","BTH PEAJE Punta",null,{"$f":"IF(C225=0,0,IF(A225=0,0,INDEX(Params!$B$5:$G$15,MATCH(C225,Params!$A$5:$A$15,0),MATCH(A225,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G225&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":7.6753017155907548},{"$f":"Potencia!M225","v":"P"},1,1,{"$f":"$E225*Energia!K225*1000*H225","v":0},{"$f":"$F225*Potencia!K225*12*1000*$I225","v":192741.36631365644},null,{"$f":"$E225*Energia!Y225*1000*H225","v":0},{"$f":"IF(M225=0,1,J$224/M$224)","v":1},0,null,{"$f":"$O225*Energia!Y225*(1-$D225)*1000*H225","v":0},{"$f":"$F225*Potencia!K225*(1-$D225)*12*1000*$I225","v":192741.36631365644},1.0002304578016825,null,0,7.67707054875138,null,{"$f":"$U225*Energia!U225*(1-$D225)*1000*$H225","v":0},{"$f":"$U225*Energia!V225*(1-$D225)*1000*$H225","v":0},{"$f":"$U225*Energia!W225*(1-$D225)*1000*$H225","v":0},{"$f":"$U225*Energia!X225*(1-$D225)*1000*$H225","v":0},{"$f":"SUMPRODUCT(X225:AA225,Params!$B$19:$E$19)","v":0},{"$f":"$V225*Potencia!G225*(1-$D225)*12*1000*$I225","v":57522.743978819708},{"$f":"$V225*Potencia!H225*(1-$D225)*12*1000*$I225","v":58479.648681334336},{"$f":"$V225*Potencia!I225*(1-$D225)*12*1000*$I225","v":59193.754552666498},{"$f":"$V225*Potencia!J225*(1-$D225)*12*1000*$I225","v":59784.450785625086},{"$f":"SUMPRODUCT(AC225:AF225,Params!$B$19:$E$19)","v":192785.78506523036},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7850000000000001},1,{"$f":"$AK225*Energia!K225*1000*AM225","v":0},null,null,{"$f":"$AK225*Energia!Y225*1000*AM225","v":0},{"$f":"IF(AQ225=0,1,AN$224/AQ$224)","v":1},0,null,{"$f":"$AS225*Energia!Y225*(1-$D225)*1000*AM225","v":0},null,1.0003202291032038,null,0,2.7858918380524229,null,{"$f":"$AY225*Energia!U225*(1-$D225)*1000*$AM225","v":0},{"$f":"$AY225*Energia!V225*(1-$D225)*1000*$AM225","v":0},{"$f":"$AY225*Energia!W225*(1-$D225)*1000*$AM225","v":0},{"$f":"$AY225*Energia!X225*(1-$D225)*1000*$AM225","v":0},{"$f":"SUMPRODUCT(BB225:BE225,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,null,null,71.849999999999994,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB225*Energia!K225*1000*CC225","v":18354.493984269757},null,{"$f":"$CB225*Energia!Y225*1000*CC225","v":18354.493984269757},{"$f":"IF(CF225=0,1,CD$224/CF$224)","v":1},4.7714051341846333E-3,null,{"$f":"$CH225*Energia!Y225*(1-$D225)*1000*CC225","v":18354.493984269757},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM225*Energia!U225*(1-$D225)*1000*$CC225","v":5477.7630359982131},{"$f":"$CM225*Energia!V225*(1-$D225)*1000*$CC225","v":5568.8869436187824},{"$f":"$CM225*Energia!W225*(1-$D225)*1000*$CC225","v":5636.8896582878333},{"$f":"$CM225*Energia!X225*(1-$D225)*1000*$CC225","v":5693.1403474342915},{"$f":"SUMPRODUCT(CO225:CR225,Params!$B$19:$E$19)","v":18358.561748811135},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV225*Energia!K225*1000*CW225","v":8956.8212938439647},null,{"$f":"$CV225*Energia!Y225*1000*CW225","v":8956.8212938439647},{"$f":"IF(CZ225=0,1,CX$224/CZ$224)","v":1},2.3284010523007422E-3,null,{"$f":"$DB225*Energia!Y225*(1-$D225)*1000*CW225","v":8956.8212938439647},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG225*Energia!U225*(1-$D225)*1000*$CW225","v":2673.0970979373565},{"$f":"$DG225*Energia!V225*(1-$D225)*1000*$CW225","v":2717.5647120733643},{"$f":"$DG225*Energia!W225*(1-$D225)*1000*$CW225","v":2750.7494004286496},{"$f":"$DG225*Energia!X225*(1-$D225)*1000*$CW225","v":2778.1992103102075},{"$f":"SUMPRODUCT(DI225:DL225,Params!$B$19:$E$19)","v":8958.8063248719936},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP225*Energia!G225*1000/2*DQ225","v":864.58205895524054},null,{"$f":"$DP225*Energia!U225*1000/2*DQ225","v":864.58205895524054},{"$f":"IF(DT225=0,1,DR$224/DT$224)","v":1},1.50652209665633E-3,null,{"$f":"$DV225*Energia!U225*(1-$D225)*1000/2*DQ225","v":864.58205895524054},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA225*Energia!U225*(1-$D225)*1000/2*$DQ225","v":864.77366958997357},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK225&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"P",1,{"$f":"$EJ225*Energia!K225*1000*EL225","v":57188.32786336977},null,{"$f":"$EJ225*Energia!Y225*1000*EL225","v":57188.32786336977},{"$f":"IF(EO225=0,1,EM$224/EO$224)","v":1},1.4866586974098643E-2,null,{"$f":"ES140","v":1},{"$f":"$EQ225*Energia!Y225*1000*ES225*EL225","v":57188.32786336977},{"$f":"IF(ET$224=0,1,EM$224/ET$224)","v":1},1.4866586974098643E-2,null,{"$f":"$EV225*Energia!Y225*(1-$D225)*1000*EL225","v":57188.32786336977},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA225*Energia!U225*(1-$D225)*1000*$EL225","v":17067.433661150699},{"$f":"$FA225*Energia!V225*(1-$D225)*1000*$EL225","v":17351.35453141074},{"$f":"$FA225*Energia!W225*(1-$D225)*1000*$EL225","v":17563.235150153254},{"$f":"$FA225*Energia!X225*(1-$D225)*1000*$EL225","v":17738.499194817472},{"$f":"SUMPRODUCT(FC225:FF225,Params!$B$19:$E$19)","v":57201.002070158727},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL225&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0.50891144664421351},"P",1,{"$f":"$FJ225*Energia!K225*1000*FM225","v":0},{"$f":"$FK225*Potencia!K225*12*1000*$FM225","v":12779.730516602303},null,{"$f":"$FJ225*Energia!Y225*1000*FM225","v":0},{"$f":"IF(FQ225=0,1,FN$224/FQ$224)","v":1},0,null,{"$f":"$FS225*Energia!Y225*(1-$D225)*1000*FM225","v":0},{"$f":"$FK225*Potencia!K225*(1-$D225)*12*1000*$FM225","v":12779.730516602303},1.0002307191784936,null,0,0.50902886227510924,null,{"$f":"$FY225*Energia!U225*(1-$D225)*1000*$FM225","v":0},{"$f":"$FY225*Energia!V225*(1-$D225)*1000*$FM225","v":0},{"$f":"$FY225*Energia!W225*(1-$D225)*1000*$FM225","v":0},{"$f":"$FY225*Energia!X225*(1-$D225)*1000*$FM225","v":0},{"$f":"SUMPRODUCT(GB225:GE225,Params!$B$19:$E$19)","v":0},{"$f":"$FZ225*Potencia!G225*(1-$D225)*12*1000*$FM225","v":3814.0507810291365},{"$f":"$FZ225*Potencia!H225*(1-$D225)*12*1000*$FM225","v":3877.4984345232097},{"$f":"$FZ225*Potencia!I225*(1-$D225)*12*1000*$FM225","v":3924.8472893917256},{"$f":"$FZ225*Potencia!J225*(1-$D225)*12*1000*$FM225","v":3964.0134569427064},{"$f":"SUMPRODUCT(GG225:GJ225,Params!$B$19:$E$19)","v":12782.679045528464},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP225*Energia!G225*1000/2*GQ225","v":0},null,{"$f":"$GP225*Energia!U225*1000/2*GQ225","v":0},{"$f":"IF(GT225=0,1,GR$224/GT$224)","v":1},0,null,{"$f":"$GV225*Energia!U225*(1-$D225)*1000/2*GQ225","v":0},1.0002554367486018,null,0,null,{"$f":"$HA225*Energia!U225*(1-$D225)*1000/2*$GQ225","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.2613246417398721E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL225&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4914455748681563},{"$f":"Potencia!M225","v":"P"},1,{"$f":"$HJ225*Energia!G225*1000/2*HM225","v":1297.7577421937281},{"$f":"$HK225*Potencia!G225*12*1000/2*$HM225","v":5587.5507080912512},null,{"$f":"$HJ225*Energia!U225*1000/2*HM225","v":1297.7577421937281},{"$f":"IF(HQ225=0,1,HN$224/HQ$224)","v":1},2.2613246417398721E-3,null,{"$f":"$HS225*Energia!U225*(1-$D225)*1000/2*HM225","v":1297.7577421937281},{"$f":"$HK225*Potencia!G225*(1-$D225)*12*1000/2*$HM225","v":5587.5507080912512},1.0002289345094657,null,2.2618423369874714E-3,1.4917870182292337,null,{"$f":"$HY225*Energia!U225*(1-$D225)*1000/2*$HM225","v":1298.0548437258426},null,null,null,null,{"$f":"$HZ225*Potencia!G225*(1-$D225)*12*1000/2*$HM225","v":5588.8298912717237},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO225&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"P",1,{"$f":"$IN225*Energia!G225*1000/2*IP225","v":0},null,{"$f":"$IN225*Energia!U225*1000/2*IP225","v":0},{"$f":"IF(IS225=0,1,IQ$224/IS$224)","v":1},0,null,{"$f":"IW140","v":3.15},{"$f":"$IU225*Energia!U225*1000/2*IW225*$IP225","v":0},{"$f":"IF(IX$224=0,1,IQ$224/IX$224)","v":1},0,null,{"$f":"$IZ225*Energia!U225*(1-$D225)*1000/2*IP225","v":0},1.0002479531667503,null,0,null,{"$f":"$JE225*Energia!U225*(1-$D225)*1000/2*$IP225","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A225,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP225&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":16},{"$f":"Potencia!M225","v":"P"},1,{"$f":"$JN225*Energia!G225*1000/2*JQ225","v":0},{"$f":"$JO225*Potencia!G225*12*1000/2*$JQ225","v":59942.389340866852},null,{"$f":"$JN225*Energia!U225*1000/2*JQ225","v":0},{"$f":"IF(JU225=0,1,JR$224/JU$224)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW225*Energia!U225*1000/2*IF(JZ225<>0,JZ225,IF(JY225<>0,JY225*KD225,1))*JQ225","v":0},{"$f":"$JO225*Potencia!G225*12*1000/2*IF(JZ225=0,1,JZ225)*JQ225","v":59942.389340866852},1,0,16,{"$f":"$KH225*Energia!$U225*1000/2*JQ225","v":0},{"$f":"$KI225*Potencia!$G225*12*1000/2*JQ225","v":59942.389340866852},null,{"$f":"$KH225*Energia!U225*(1-$D225)*1000/2*JQ225","v":0},{"$f":"$KI225*Potencia!G225*(1-$D225)*12*1000/2*$JQ225","v":59942.389340866852},1.0002411171612442,null,0,16.003857874579907,null,{"$f":"$KQ225*Energia!U225*(1-$D225)*1000/2*$JQ225","v":0},null,null,null,null,{"$f":"$KR225*Potencia!G225*(1-$D225)*12*1000/2*$JQ225","v":59956.842479622923},null,null,null,null,null,null,0,null,"P","BTH PEAJE_P_1"]
["BTH PEAJE","BTH PEAJE Fuera de Punta",null,{"$f":"IF(C226=0,0,IF(A226=0,0,INDEX(Params!$B$5:$G$15,MATCH(C226,Params!$A$5:$A$15,0),MATCH(A226,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G226&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":5.2622261474543288},{"$f":"Potencia!M226","v":"FP"},{"$f":"IF(Params!$A$29=Params!$B$29,1,0)","v":0},{"$f":"IF(Params!$A$30=Params!$B$30,1,0)","v":1},{"$f":"$E226*Energia!K226*1000*H226","v":0},{"$f":"$F226*Potencia!K226*12*1000*$I226","v":130108.29354161859},null,{"$f":"$E226*Energia!Y226*1000*H226","v":0},{"$f":"IF(M226=0,1,J$224/M$224)","v":1},0,null,{"$f":"$O226*Energia!Y226*(1-$D226)*1000*H226","v":0},{"$f":"$F226*Potencia!K226*(1-$D226)*12*1000*$I226","v":130108.29354161859},1.0002304578016825,null,0,5.2634388685242275,null,{"$f":"$U226*Energia!U226*(1-$D226)*1000*$H226","v":0},{"$f":"$U226*Energia!V226*(1-$D226)*1000*$H226","v":0},{"$f":"$U226*Energia!W226*(1-$D226)*1000*$H226","v":0},{"$f":"$U226*Energia!X226*(1-$D226)*1000*$H226","v":0},{"$f":"SUMPRODUCT(X226:AA226,Params!$B$19:$E$19)","v":0},{"$f":"$V226*Potencia!G226*(1-$D226)*12*1000*$I226","v":38830.201331748896},{"$f":"$V226*Potencia!H226*(1-$D226)*12*1000*$I226","v":39476.15108455663},{"$f":"$V226*Potencia!I226*(1-$D226)*12*1000*$I226","v":39958.201710761488},{"$f":"$V226*Potencia!J226*(1-$D226)*12*1000*$I226","v":40356.945791192229},{"$f":"SUMPRODUCT(AC226:AF226,Params!$B$19:$E$19)","v":130138.27801292881},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7850000000000001},0,{"$f":"$AK226*Energia!K226*1000*AM226","v":0},null,null,{"$f":"$AK226*Energia!Y226*1000*AM226","v":0},{"$f":"IF(AQ226=0,1,AN$224/AQ$224)","v":1},0,null,{"$f":"$AS226*Energia!Y226*(1-$D226)*1000*AM226","v":0},null,1.0003202291032038,null,0,2.7858918380524229,null,{"$f":"$AY226*Energia!U226*(1-$D226)*1000*$AM226","v":0},{"$f":"$AY226*Energia!V226*(1-$D226)*1000*$AM226","v":0},{"$f":"$AY226*Energia!W226*(1-$D226)*1000*$AM226","v":0},{"$f":"$AY226*Energia!X226*(1-$D226)*1000*$AM226","v":0},{"$f":"SUMPRODUCT(BB226:BE226,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,null,null,71.849999999999994,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},0,{"$f":"$CB226*Energia!K226*1000*CC226","v":0},null,{"$f":"$CB226*Energia!Y226*1000*CC226","v":0},{"$f":"IF(CF226=0,1,CD$224/CF$224)","v":1},4.7714051341846333E-3,null,{"$f":"$CH226*Energia!Y226*(1-$D226)*1000*CC226","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM226*Energia!U226*(1-$D226)*1000*$CC226","v":0},{"$f":"$CM226*Energia!V226*(1-$D226)*1000*$CC226","v":0},{"$f":"$CM226*Energia!W226*(1-$D226)*1000*$CC226","v":0},{"$f":"$CM226*Energia!X226*(1-$D226)*1000*$CC226","v":0},{"$f":"SUMPRODUCT(CO226:CR226,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},0,{"$f":"$CV226*Energia!K226*1000*CW226","v":0},null,{"$f":"$CV226*Energia!Y226*1000*CW226","v":0},{"$f":"IF(CZ226=0,1,CX$224/CZ$224)","v":1},2.3284010523007422E-3,null,{"$f":"$DB226*Energia!Y226*(1-$D226)*1000*CW226","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG226*Energia!U226*(1-$D226)*1000*$CW226","v":0},{"$f":"$DG226*Energia!V226*(1-$D226)*1000*$CW226","v":0},{"$f":"$DG226*Energia!W226*(1-$D226)*1000*$CW226","v":0},{"$f":"$DG226*Energia!X226*(1-$D226)*1000*$CW226","v":0},{"$f":"SUMPRODUCT(DI226:DL226,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},0,{"$f":"$DP226*Energia!G226*1000/2*DQ226","v":0},null,{"$f":"$DP226*Energia!U226*1000/2*DQ226","v":0},{"$f":"IF(DT226=0,1,DR$224/DT$224)","v":1},1.50652209665633E-3,null,{"$f":"$DV226*Energia!U226*(1-$D226)*1000/2*DQ226","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA226*Energia!U226*(1-$D226)*1000/2*$DQ226","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK226&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"FP",0,{"$f":"$EJ226*Energia!K226*1000*EL226","v":0},null,{"$f":"$EJ226*Energia!Y226*1000*EL226","v":0},{"$f":"IF(EO226=0,1,EM$224/EO$224)","v":1},1.4866586974098643E-2,null,{"$f":"ES141","v":1},{"$f":"$EQ226*Energia!Y226*1000*ES226*EL226","v":0},{"$f":"IF(ET$224=0,1,EM$224/ET$224)","v":1},0,null,{"$f":"$EV226*Energia!Y226*(1-$D226)*1000*EL226","v":0},1.000221622265635,null,0,null,{"$f":"$FA226*Energia!U226*(1-$D226)*1000*$EL226","v":0},{"$f":"$FA226*Energia!V226*(1-$D226)*1000*$EL226","v":0},{"$f":"$FA226*Energia!W226*(1-$D226)*1000*$EL226","v":0},{"$f":"$FA226*Energia!X226*(1-$D226)*1000*$EL226","v":0},{"$f":"SUMPRODUCT(FC226:FF226,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL226&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",0,{"$f":"$FJ226*Energia!K226*1000*FM226","v":0},{"$f":"$FK226*Potencia!K226*12*1000*$FM226","v":0},null,{"$f":"$FJ226*Energia!Y226*1000*FM226","v":0},{"$f":"IF(FQ226=0,1,FN$224/FQ$224)","v":1},0,null,{"$f":"$FS226*Energia!Y226*(1-$D226)*1000*FM226","v":0},{"$f":"$FK226*Potencia!K226*(1-$D226)*12*1000*$FM226","v":0},1.0002307191784936,null,0,0,null,{"$f":"$FY226*Energia!U226*(1-$D226)*1000*$FM226","v":0},{"$f":"$FY226*Energia!V226*(1-$D226)*1000*$FM226","v":0},{"$f":"$FY226*Energia!W226*(1-$D226)*1000*$FM226","v":0},{"$f":"$FY226*Energia!X226*(1-$D226)*1000*$FM226","v":0},{"$f":"SUMPRODUCT(GB226:GE226,Params!$B$19:$E$19)","v":0},{"$f":"$FZ226*Potencia!G226*(1-$D226)*12*1000*$FM226","v":0},{"$f":"$FZ226*Potencia!H226*(1-$D226)*12*1000*$FM226","v":0},{"$f":"$FZ226*Potencia!I226*(1-$D226)*12*1000*$FM226","v":0},{"$f":"$FZ226*Potencia!J226*(1-$D226)*12*1000*$FM226","v":0},{"$f":"SUMPRODUCT(GG226:GJ226,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,{"$f":"$GP226*Energia!G226*1000/2*GQ226","v":0},null,{"$f":"$GP226*Energia!U226*1000/2*GQ226","v":0},{"$f":"IF(GT226=0,1,GR$224/GT$224)","v":1},0,null,{"$f":"$GV226*Energia!U226*(1-$D226)*1000/2*GQ226","v":0},1.0002554367486018,null,0,null,{"$f":"$HA226*Energia!U226*(1-$D226)*1000/2*$GQ226","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.2613246417398721E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL226&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M226","v":"FP"},0,{"$f":"$HJ226*Energia!G226*1000/2*HM226","v":0},{"$f":"$HK226*Potencia!G226*12*1000/2*$HM226","v":0},null,{"$f":"$HJ226*Energia!U226*1000/2*HM226","v":0},{"$f":"IF(HQ226=0,1,HN$224/HQ$224)","v":1},2.2613246417398721E-3,null,{"$f":"$HS226*Energia!U226*(1-$D226)*1000/2*HM226","v":0},{"$f":"$HK226*Potencia!G226*(1-$D226)*12*1000/2*$HM226","v":0},1.0002289345094657,null,2.2618423369874714E-3,0,null,{"$f":"$HY226*Energia!U226*(1-$D226)*1000/2*$HM226","v":0},null,null,null,null,{"$f":"$HZ226*Potencia!G226*(1-$D226)*12*1000/2*$HM226","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO226&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",0,{"$f":"$IN226*Energia!G226*1000/2*IP226","v":0},null,{"$f":"$IN226*Energia!U226*1000/2*IP226","v":0},{"$f":"IF(IS226=0,1,IQ$224/IS$224)","v":1},0,null,1,{"$f":"$IU226*Energia!U226*1000/2*IW226*$IP226","v":0},{"$f":"IF(IX$224=0,1,IQ$224/IX$224)","v":1},0,null,{"$f":"$IZ226*Energia!U226*(1-$D226)*1000/2*IP226","v":0},1.0002479531667503,null,0,null,{"$f":"$JE226*Energia!U226*(1-$D226)*1000/2*$IP226","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A226,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP226&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M226","v":"FP"},0,{"$f":"$JN226*Energia!G226*1000/2*JQ226","v":0},{"$f":"$JO226*Potencia!G226*12*1000/2*$JQ226","v":0},null,{"$f":"$JN226*Energia!U226*1000/2*JQ226","v":0},{"$f":"IF(JU226=0,1,JR$224/JU$224)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW226*Energia!U226*1000/2*IF(JZ226<>0,JZ226,IF(JY226<>0,JY226*KD226,1))*JQ226","v":0},{"$f":"$JO226*Potencia!G226*12*1000/2*IF(JZ226=0,1,JZ226)*JQ226","v":0},1,0,0,{"$f":"$KH226*Energia!$U226*1000/2*JQ226","v":0},{"$f":"$KI226*Potencia!$G226*12*1000/2*JQ226","v":0},null,{"$f":"$KH226*Energia!U226*(1-$D226)*1000/2*JQ226","v":0},{"$f":"$KI226*Potencia!G226*(1-$D226)*12*1000/2*$JQ226","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ226*Energia!U226*(1-$D226)*1000/2*$JQ226","v":0},null,null,null,null,{"$f":"$KR226*Potencia!G226*(1-$D226)*12*1000/2*$JQ226","v":0},null,null,null,null,null,null,0,null,"FP","BTH PEAJE_FP_0"]
["BTH PEAJE","BTH PEAJE Fuera de Punta Medio",null,{"$f":"IF(C227=0,0,IF(A227=0,0,INDEX(Params!$B$5:$G$15,MATCH(C227,Params!$A$5:$A$15,0),MATCH(A227,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G227&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.9534290718406209},{"$f":"Potencia!M227","v":"FPM"},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$30=Params!$B$30,0,1)","v":0},{"$f":"$E227*Energia!K227*1000*H227","v":0},{"$f":"$F227*Potencia!K227*12*1000*$I227","v":0},null,{"$f":"$E227*Energia!Y227*1000*H227","v":0},{"$f":"IF(M227=0,1,J$224/M$224)","v":1},0,null,{"$f":"$O227*Energia!Y227*(1-$D227)*1000*H227","v":0},{"$f":"$F227*Potencia!K227*(1-$D227)*12*1000*$I227","v":0},1.0002304578016825,null,0,2.9541097126119427,null,{"$f":"$U227*Energia!U227*(1-$D227)*1000*$H227","v":0},{"$f":"$U227*Energia!V227*(1-$D227)*1000*$H227","v":0},{"$f":"$U227*Energia!W227*(1-$D227)*1000*$H227","v":0},{"$f":"$U227*Energia!X227*(1-$D227)*1000*$H227","v":0},{"$f":"SUMPRODUCT(X227:AA227,Params!$B$19:$E$19)","v":0},{"$f":"$V227*Potencia!G227*(1-$D227)*12*1000*$I227","v":0},{"$f":"$V227*Potencia!H227*(1-$D227)*12*1000*$I227","v":0},{"$f":"$V227*Potencia!I227*(1-$D227)*12*1000*$I227","v":0},{"$f":"$V227*Potencia!J227*(1-$D227)*12*1000*$I227","v":0},{"$f":"SUMPRODUCT(AC227:AF227,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7850000000000001},1,{"$f":"$AK227*Energia!K227*1000*AM227","v":0},null,null,{"$f":"$AK227*Energia!Y227*1000*AM227","v":0},{"$f":"IF(AQ227=0,1,AN$224/AQ$224)","v":1},0,null,{"$f":"$AS227*Energia!Y227*(1-$D227)*1000*AM227","v":0},null,1.0003202291032038,null,0,2.7858918380524229,null,{"$f":"$AY227*Energia!U227*(1-$D227)*1000*$AM227","v":0},{"$f":"$AY227*Energia!V227*(1-$D227)*1000*$AM227","v":0},{"$f":"$AY227*Energia!W227*(1-$D227)*1000*$AM227","v":0},{"$f":"$AY227*Energia!X227*(1-$D227)*1000*$AM227","v":0},{"$f":"SUMPRODUCT(BB227:BE227,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,null,null,71.849999999999994,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB227*Energia!K227*1000*CC227","v":16629.151786244831},null,{"$f":"$CB227*Energia!Y227*1000*CC227","v":16629.151786244831},{"$f":"IF(CF227=0,1,CD$224/CF$224)","v":1},4.7714051341846333E-3,null,{"$f":"$CH227*Energia!Y227*(1-$D227)*1000*CC227","v":16629.151786244831},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM227*Energia!U227*(1-$D227)*1000*$CC227","v":4962.8474123428514},{"$f":"$CM227*Energia!V227*(1-$D227)*1000*$CC227","v":5045.4055745279202},{"$f":"$CM227*Energia!W227*(1-$D227)*1000*$CC227","v":5107.0159607950372},{"$f":"$CM227*Energia!X227*(1-$D227)*1000*$CC227","v":5157.9790245928734},{"$f":"SUMPRODUCT(CO227:CR227,Params!$B$19:$E$19)","v":16632.837176539288},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV227*Energia!K227*1000*CW227","v":8114.870447817847},null,{"$f":"$CV227*Energia!Y227*1000*CW227","v":8114.870447817847},{"$f":"IF(CZ227=0,1,CX$224/CZ$224)","v":1},2.3284010523007422E-3,null,{"$f":"$DB227*Energia!Y227*(1-$D227)*1000*CW227","v":8114.870447817847},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG227*Energia!U227*(1-$D227)*1000*$CW227","v":2421.8230924299373},{"$f":"$DG227*Energia!V227*(1-$D227)*1000*$CW227","v":2462.1107029559253},{"$f":"$DG227*Energia!W227*(1-$D227)*1000*$CW227","v":2492.175994873654},{"$f":"$DG227*Energia!X227*(1-$D227)*1000*$CW227","v":2517.0454930693109},{"$f":"SUMPRODUCT(DI227:DL227,Params!$B$19:$E$19)","v":8116.6688837918273},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP227*Energia!G227*1000/2*DQ227","v":783.31041446048232},null,{"$f":"$DP227*Energia!U227*1000/2*DQ227","v":783.31041446048232},{"$f":"IF(DT227=0,1,DR$224/DT$224)","v":1},1.50652209665633E-3,null,{"$f":"$DV227*Energia!U227*(1-$D227)*1000/2*DQ227","v":783.31041446048232},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA227*Energia!U227*(1-$D227)*1000/2*$DQ227","v":783.48401348923062},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK227&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"FP",1,{"$f":"$EJ227*Energia!K227*1000*EL227","v":51812.563465739484},null,{"$f":"$EJ227*Energia!Y227*1000*EL227","v":51812.563465739484},{"$f":"IF(EO227=0,1,EM$224/EO$224)","v":1},1.4866586974098643E-2,null,{"$f":"ES142","v":1},{"$f":"$EQ227*Energia!Y227*1000*ES227*EL227","v":51812.563465739484},{"$f":"IF(ET$224=0,1,EM$224/ET$224)","v":1},1.4866586974098643E-2,null,{"$f":"$EV227*Energia!Y227*(1-$D227)*1000*EL227","v":51812.563465739484},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA227*Energia!U227*(1-$D227)*1000*$EL227","v":15463.076519362357},{"$f":"$FA227*Energia!V227*(1-$D227)*1000*$EL227","v":15720.308522101481},{"$f":"$FA227*Energia!W227*(1-$D227)*1000*$EL227","v":15912.272134536257},{"$f":"$FA227*Energia!X227*(1-$D227)*1000*$EL227","v":16071.061170283596},{"$f":"SUMPRODUCT(FC227:FF227,Params!$B$19:$E$19)","v":51824.046283443138},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL227&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FPM",1,{"$f":"$FJ227*Energia!K227*1000*FM227","v":0},{"$f":"$FK227*Potencia!K227*12*1000*$FM227","v":0},null,{"$f":"$FJ227*Energia!Y227*1000*FM227","v":0},{"$f":"IF(FQ227=0,1,FN$224/FQ$224)","v":1},0,null,{"$f":"$FS227*Energia!Y227*(1-$D227)*1000*FM227","v":0},{"$f":"$FK227*Potencia!K227*(1-$D227)*12*1000*$FM227","v":0},1.0002307191784936,null,0,0,null,{"$f":"$FY227*Energia!U227*(1-$D227)*1000*$FM227","v":0},{"$f":"$FY227*Energia!V227*(1-$D227)*1000*$FM227","v":0},{"$f":"$FY227*Energia!W227*(1-$D227)*1000*$FM227","v":0},{"$f":"$FY227*Energia!X227*(1-$D227)*1000*$FM227","v":0},{"$f":"SUMPRODUCT(GB227:GE227,Params!$B$19:$E$19)","v":0},{"$f":"$FZ227*Potencia!G227*(1-$D227)*12*1000*$FM227","v":0},{"$f":"$FZ227*Potencia!H227*(1-$D227)*12*1000*$FM227","v":0},{"$f":"$FZ227*Potencia!I227*(1-$D227)*12*1000*$FM227","v":0},{"$f":"$FZ227*Potencia!J227*(1-$D227)*12*1000*$FM227","v":0},{"$f":"SUMPRODUCT(GG227:GJ227,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP227*Energia!G227*1000/2*GQ227","v":0},null,{"$f":"$GP227*Energia!U227*1000/2*GQ227","v":0},{"$f":"IF(GT227=0,1,GR$224/GT$224)","v":1},0,null,{"$f":"$GV227*Energia!U227*(1-$D227)*1000/2*GQ227","v":0},1.0002554367486018,null,0,null,{"$f":"$HA227*Energia!U227*(1-$D227)*1000/2*$GQ227","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.2613246417398721E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL227&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M227","v":"FPM"},1,{"$f":"$HJ227*Energia!G227*1000/2*HM227","v":1175.7671170455037},{"$f":"$HK227*Potencia!G227*12*1000/2*$HM227","v":0},null,{"$f":"$HJ227*Energia!U227*1000/2*HM227","v":1175.7671170455037},{"$f":"IF(HQ227=0,1,HN$224/HQ$224)","v":1},2.2613246417398721E-3,null,{"$f":"$HS227*Energia!U227*(1-$D227)*1000/2*HM227","v":1175.7671170455037},{"$f":"$HK227*Potencia!G227*(1-$D227)*12*1000/2*$HM227","v":0},1.0002289345094657,null,2.2618423369874714E-3,0,null,{"$f":"$HY227*Energia!U227*(1-$D227)*1000/2*$HM227","v":1176.0362907136903},null,null,null,null,{"$f":"$HZ227*Potencia!G227*(1-$D227)*12*1000/2*$HM227","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO227&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$IN227*Energia!G227*1000/2*IP227","v":0},null,{"$f":"$IN227*Energia!U227*1000/2*IP227","v":0},{"$f":"IF(IS227=0,1,IQ$224/IS$224)","v":1},0,null,{"$f":"IW142","v":2.08},{"$f":"$IU227*Energia!U227*1000/2*IW227*$IP227","v":0},{"$f":"IF(IX$224=0,1,IQ$224/IX$224)","v":1},0,null,{"$f":"$IZ227*Energia!U227*(1-$D227)*1000/2*IP227","v":0},1.0002479531667503,null,0,null,{"$f":"$JE227*Energia!U227*(1-$D227)*1000/2*$IP227","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A227,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP227&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M227","v":"FPM"},1,{"$f":"$JN227*Energia!G227*1000/2*JQ227","v":0},{"$f":"$JO227*Potencia!G227*12*1000/2*$JQ227","v":0},null,{"$f":"$JN227*Energia!U227*1000/2*JQ227","v":0},{"$f":"IF(JU227=0,1,JR$224/JU$224)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW227*Energia!U227*1000/2*IF(JZ227<>0,JZ227,IF(JY227<>0,JY227*KD227,1))*JQ227","v":0},{"$f":"$JO227*Potencia!G227*12*1000/2*IF(JZ227=0,1,JZ227)*JQ227","v":0},1,0,0,{"$f":"$KH227*Energia!$U227*1000/2*JQ227","v":0},{"$f":"$KI227*Potencia!$G227*12*1000/2*JQ227","v":0},null,{"$f":"$KH227*Energia!U227*(1-$D227)*1000/2*JQ227","v":0},{"$f":"$KI227*Potencia!G227*(1-$D227)*12*1000/2*$JQ227","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ227*Energia!U227*(1-$D227)*1000/2*$JQ227","v":0},null,null,null,null,{"$f":"$KR227*Potencia!G227*(1-$D227)*12*1000/2*$JQ227","v":0},null,null,null,null,null,null,0,null,"FPM","BTH PEAJE_FPM_1"]
["BTH PEAJE","BTH PEAJE Fuera de Punta Bajo",null,{"$f":"IF(C228=0,0,IF(A228=0,0,INDEX(Params!$B$5:$G$15,MATCH(C228,Params!$A$5:$A$15,0),MATCH(A228,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G228&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3627432574724967},{"$f":"Potencia!M228","v":"FPB"},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$30=Params!$B$30,0,1)","v":0},{"$f":"$E228*Energia!K228*1000*H228","v":0},{"$f":"$F228*Potencia!K228*12*1000*$I228","v":0},null,{"$f":"$E228*Energia!Y228*1000*H228","v":0},{"$f":"IF(M228=0,1,J$224/M$224)","v":1},0,null,{"$f":"$O228*Energia!Y228*(1-$D228)*1000*H228","v":0},{"$f":"$F228*Potencia!K228*(1-$D228)*12*1000*$I228","v":0},1.0002304578016825,null,0,2.363287770089554,null,{"$f":"$U228*Energia!U228*(1-$D228)*1000*$H228","v":0},{"$f":"$U228*Energia!V228*(1-$D228)*1000*$H228","v":0},{"$f":"$U228*Energia!W228*(1-$D228)*1000*$H228","v":0},{"$f":"$U228*Energia!X228*(1-$D228)*1000*$H228","v":0},{"$f":"SUMPRODUCT(X228:AA228,Params!$B$19:$E$19)","v":0},{"$f":"$V228*Potencia!G228*(1-$D228)*12*1000*$I228","v":0},{"$f":"$V228*Potencia!H228*(1-$D228)*12*1000*$I228","v":0},{"$f":"$V228*Potencia!I228*(1-$D228)*12*1000*$I228","v":0},{"$f":"$V228*Potencia!J228*(1-$D228)*12*1000*$I228","v":0},{"$f":"SUMPRODUCT(AC228:AF228,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7850000000000001},1,{"$f":"$AK228*Energia!K228*1000*AM228","v":0},null,null,{"$f":"$AK228*Energia!Y228*1000*AM228","v":0},{"$f":"IF(AQ228=0,1,AN$224/AQ$224)","v":1},0,null,{"$f":"$AS228*Energia!Y228*(1-$D228)*1000*AM228","v":0},null,1.0003202291032038,null,0,2.7858918380524229,null,{"$f":"$AY228*Energia!U228*(1-$D228)*1000*$AM228","v":0},{"$f":"$AY228*Energia!V228*(1-$D228)*1000*$AM228","v":0},{"$f":"$AY228*Energia!W228*(1-$D228)*1000*$AM228","v":0},{"$f":"$AY228*Energia!X228*(1-$D228)*1000*$AM228","v":0},{"$f":"SUMPRODUCT(BB228:BE228,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,null,null,71.849999999999994,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB228*Energia!K228*1000*CC228","v":19771.665445882125},null,{"$f":"$CB228*Energia!Y228*1000*CC228","v":19771.665445882125},{"$f":"IF(CF228=0,1,CD$224/CF$224)","v":1},4.7714051341846333E-3,null,{"$f":"$CH228*Energia!Y228*(1-$D228)*1000*CC228","v":19771.665445882125},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM228*Energia!U228*(1-$D228)*1000*$CC228","v":5900.7073816579086},{"$f":"$CM228*Energia!V228*(1-$D228)*1000*$CC228","v":5998.8670703499229},{"$f":"$CM228*Energia!W228*(1-$D228)*1000*$CC228","v":6072.1203523527138},{"$f":"$CM228*Energia!X228*(1-$D228)*1000*$CC228","v":6132.7142215085323},{"$f":"SUMPRODUCT(CO228:CR228,Params!$B$19:$E$19)","v":19776.04728717362},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV228*Energia!K228*1000*CW228","v":9648.3877045157133},null,{"$f":"$CV228*Energia!Y228*1000*CW228","v":9648.3877045157133},{"$f":"IF(CZ228=0,1,CX$224/CZ$224)","v":1},2.3284010523007422E-3,null,{"$f":"$DB228*Energia!Y228*(1-$D228)*1000*CW228","v":9648.3877045157133},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG228*Energia!U228*(1-$D228)*1000*$CW228","v":2879.4899804958332},{"$f":"$DG228*Energia!V228*(1-$D228)*1000*$CW228","v":2927.3909899503692},{"$f":"$DG228*Energia!W228*(1-$D228)*1000*$CW228","v":2963.1379060271001},{"$f":"$DG228*Energia!X228*(1-$D228)*1000*$CW228","v":2992.7071471075878},{"$f":"SUMPRODUCT(DI228:DL228,Params!$B$19:$E$19)","v":9650.5260020585083},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP228*Energia!G228*1000/2*DQ228","v":931.3374280339799},null,{"$f":"$DP228*Energia!U228*1000/2*DQ228","v":931.3374280339799},{"$f":"IF(DT228=0,1,DR$224/DT$224)","v":1},1.50652209665633E-3,null,{"$f":"$DV228*Energia!U228*(1-$D228)*1000/2*DQ228","v":931.3374280339799},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA228*Energia!U228*(1-$D228)*1000/2*$DQ228","v":931.54383314485142},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK228&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"FP",1,{"$f":"$EJ228*Energia!K228*1000*EL228","v":61603.904029880119},null,{"$f":"$EJ228*Energia!Y228*1000*EL228","v":61603.904029880119},{"$f":"IF(EO228=0,1,EM$224/EO$224)","v":1},1.4866586974098643E-2,null,{"$f":"ES143","v":1},{"$f":"$EQ228*Energia!Y228*1000*ES228*EL228","v":61603.904029880119},{"$f":"IF(ET$224=0,1,EM$224/ET$224)","v":1},1.4866586974098643E-2,null,{"$f":"$EV228*Energia!Y228*(1-$D228)*1000*EL228","v":61603.904029880119},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA228*Energia!U228*(1-$D228)*1000*$EL228","v":18385.229723971843},{"$f":"$FA228*Energia!V228*(1-$D228)*1000*$EL228","v":18691.072449175608},{"$f":"$FA228*Energia!W228*(1-$D228)*1000*$EL228","v":18919.312612692716},{"$f":"$FA228*Energia!X228*(1-$D228)*1000*$EL228","v":19108.10899459041},{"$f":"SUMPRODUCT(FC228:FF228,Params!$B$19:$E$19)","v":61617.556826663189},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL228&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FPB",1,{"$f":"$FJ228*Energia!K228*1000*FM228","v":0},{"$f":"$FK228*Potencia!K228*12*1000*$FM228","v":0},null,{"$f":"$FJ228*Energia!Y228*1000*FM228","v":0},{"$f":"IF(FQ228=0,1,FN$224/FQ$224)","v":1},0,null,{"$f":"$FS228*Energia!Y228*(1-$D228)*1000*FM228","v":0},{"$f":"$FK228*Potencia!K228*(1-$D228)*12*1000*$FM228","v":0},1.0002307191784936,null,0,0,null,{"$f":"$FY228*Energia!U228*(1-$D228)*1000*$FM228","v":0},{"$f":"$FY228*Energia!V228*(1-$D228)*1000*$FM228","v":0},{"$f":"$FY228*Energia!W228*(1-$D228)*1000*$FM228","v":0},{"$f":"$FY228*Energia!X228*(1-$D228)*1000*$FM228","v":0},{"$f":"SUMPRODUCT(GB228:GE228,Params!$B$19:$E$19)","v":0},{"$f":"$FZ228*Potencia!G228*(1-$D228)*12*1000*$FM228","v":0},{"$f":"$FZ228*Potencia!H228*(1-$D228)*12*1000*$FM228","v":0},{"$f":"$FZ228*Potencia!I228*(1-$D228)*12*1000*$FM228","v":0},{"$f":"$FZ228*Potencia!J228*(1-$D228)*12*1000*$FM228","v":0},{"$f":"SUMPRODUCT(GG228:GJ228,Params!$B$19:$E$19)","v":0},null,1.4869881740786104E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP228*Energia!G228*1000/2*GQ228","v":0},null,{"$f":"$GP228*Energia!U228*1000/2*GQ228","v":0},{"$f":"IF(GT228=0,1,GR$224/GT$224)","v":1},0,null,{"$f":"$GV228*Energia!U228*(1-$D228)*1000/2*GQ228","v":0},1.0002554367486018,null,0,null,{"$f":"$HA228*Energia!U228*(1-$D228)*1000/2*$GQ228","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.2613246417398721E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL228&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M228","v":"FPB"},1,{"$f":"$HJ228*Energia!G228*1000/2*HM228","v":1397.9591009399646},{"$f":"$HK228*Potencia!G228*12*1000/2*$HM228","v":0},null,{"$f":"$HJ228*Energia!U228*1000/2*HM228","v":1397.9591009399646},{"$f":"IF(HQ228=0,1,HN$224/HQ$224)","v":1},2.2613246417398721E-3,null,{"$f":"$HS228*Energia!U228*(1-$D228)*1000/2*HM228","v":1397.9591009399646},{"$f":"$HK228*Potencia!G228*(1-$D228)*12*1000/2*$HM228","v":0},1.0002289345094657,null,2.2618423369874714E-3,0,null,{"$f":"$HY228*Energia!U228*(1-$D228)*1000/2*$HM228","v":1398.2791420209912},null,null,null,null,{"$f":"$HZ228*Potencia!G228*(1-$D228)*12*1000/2*$HM228","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO228&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$IN228*Energia!G228*1000/2*IP228","v":0},null,{"$f":"$IN228*Energia!U228*1000/2*IP228","v":0},{"$f":"IF(IS228=0,1,IQ$224/IS$224)","v":1},0,null,{"$f":"IW143","v":1},{"$f":"$IU228*Energia!U228*1000/2*IW228*$IP228","v":0},{"$f":"IF(IX$224=0,1,IQ$224/IX$224)","v":1},0,null,{"$f":"$IZ228*Energia!U228*(1-$D228)*1000/2*IP228","v":0},1.0002479531667503,null,0,null,{"$f":"$JE228*Energia!U228*(1-$D228)*1000/2*$IP228","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A228,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP228&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M228","v":"FPB"},1,{"$f":"$JN228*Energia!G228*1000/2*JQ228","v":0},{"$f":"$JO228*Potencia!G228*12*1000/2*$JQ228","v":0},null,{"$f":"$JN228*Energia!U228*1000/2*JQ228","v":0},{"$f":"IF(JU228=0,1,JR$224/JU$224)","v":1},0,null,null,null,null,null,null,1,{"$f":"$JW228*Energia!U228*1000/2*IF(JZ228<>0,JZ228,IF(JY228<>0,JY228*KD228,1))*JQ228","v":0},{"$f":"$JO228*Potencia!G228*12*1000/2*IF(JZ228=0,1,JZ228)*JQ228","v":0},1,0,0,{"$f":"$KH228*Energia!$U228*1000/2*JQ228","v":0},{"$f":"$KI228*Potencia!$G228*12*1000/2*JQ228","v":0},null,{"$f":"$KH228*Energia!U228*(1-$D228)*1000/2*JQ228","v":0},{"$f":"$KI228*Potencia!G228*(1-$D228)*12*1000/2*$JQ228","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ228*Energia!U228*(1-$D228)*1000/2*$JQ228","v":0},null,null,null,null,{"$f":"$KR228*Potencia!G228*(1-$D228)*12*1000/2*$JQ228","v":0},null,null,null,null,null,null,0,null,"FPB","BTH PEAJE_FPB_1"]
["BTS","BTSH",null,{"$f":"IF(C229=0,0,IF(A229=0,0,INDEX(Params!$B$5:$G$15,MATCH(C229,Params!$A$5:$A$15,0),MATCH(A229,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G229&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M229","v":0},1,1,{"$f":"J230+J235+J240","v":0.10909415216446827},0,null,{"$f":"M230+M235+M240","v":0.10909415216446827},{"$f":"IF(M229=0,1,J$229/M$229)","v":1},3.3188626106871913E-2,null,{"$f":"Q230+Q235+Q240","v":0.10909415216446827},0,{"$f":"IF(Q$144+R$144+Q$200+R$200+Q$229+R$229=0,1,(J$144+K$144+J$200+K$200+J$229+K$229)/(Q$144+R$144+Q$200+R$200+Q$229+R$229))","v":1.0599284296618814},null,3.517756835209207E-2,0,null,{"$f":"X230+X235+X240","v":3.5177568352092063E-2},3.5177568352092063E-2,3.5177568352092063E-2,3.5177568352092063E-2,0.1156319933889792,0,{"$f":"AD230+AD235+AD240","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"AN230+AN235+AN240","v":0},{"$f":"AO230+AO235+AO240","v":0},null,{"$f":"AQ230+AQ235+AQ240","v":0},{"$f":"IF(AQ229=0,1,AN$229/AQ$229)","v":1},0,null,{"$f":"AU230+AU235+AU240","v":0},{"$f":"AV230+AV235+AV240","v":0},{"$f":"IF(AU$144+AV$144+AU$200+AV$200+AU$229+AV$229=0,1,(AN$144+AO$144+AN$200+AO$200+AN$229+AO$229)/(AU$144+AV$144+AU$200+AV$200+AU$229+AV$229))","v":1.0586633031077384},null,0,2.7631112211111972,null,{"$f":"BB230+BB235+BB240","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"BQ230+BQ235+BQ240","v":0},null,16.690000000000001,null,{"$f":"BU230+BU235+BU240","v":0},{"$f":"BV230+BV235+BV240","v":0},{"$f":"BW230+BW235+BW240","v":0},{"$f":"BX230+BX235+BX240","v":0},{"$f":"BY230+BY235+BY240","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"CD230+CD235+CD240","v":5.4233216511518426E-2},null,{"$f":"CF230+CF235+CF240","v":5.4233216511518426E-2},{"$f":"IF(CF229=0,1,CD$229/CF$229)","v":1},1.6498830685812409E-2,null,{"$f":"CJ230+CJ235+CJ240","v":5.4233216511518426E-2},{"$f":"IF(CJ$144+CJ$200+CJ$229=0,1,(CD$144+CD$200+CD$229)/(CJ$144+CJ$200+CJ$229))","v":1.0599284296618814},null,1.7487579700070408E-2,null,{"$f":"CO230+CO235+CO240","v":1.7487579700070404E-2},{"$f":"CP230+CP235+CP240","v":1.7487579700070404E-2},{"$f":"CQ230+CQ235+CQ240","v":1.7487579700070404E-2},{"$f":"CR230+CR235+CR240","v":1.7487579700070404E-2},{"$f":"CS230+CS235+CS240","v":5.7483328012566545E-2},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"CX230+CX235+CX240","v":7.6536744209188528E-3},null,{"$f":"CZ230+CZ235+CZ240","v":7.6536744209188528E-3},{"$f":"IF(CZ229=0,1,CX$229/CZ$229)","v":1},2.3284010523007422E-3,null,{"$f":"DD230+DD235+DD240","v":7.6536744209188528E-3},{"$f":"IF(DD$144+DD$200+DD$229=0,1,(CX$144+CX$200+CX$229)/(DD$144+DD$200+DD$229))","v":1.0599284296618814},null,2.4679384709881979E-3,null,{"$f":"DI230+DI235+DI240","v":2.4679384709881975E-3},{"$f":"DJ230+DJ235+DJ240","v":2.4679384709881975E-3},{"$f":"DK230+DK235+DK240","v":2.4679384709881975E-3},{"$f":"DL230+DL235+DL240","v":2.4679384709881975E-3},{"$f":"DM230+DM235+DM240","v":8.112347110107828E-3},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"DR230+DR235+DR240","v":7.5326104832816479E-4},null,{"$f":"DT230+DT235+DT240","v":7.5326104832816479E-4},{"$f":"IF(DT229=0,1,DR$229/DT$229)","v":1},1.50652209665633E-3,null,{"$f":"DX230+DX235+DX240","v":7.5326104832816479E-4},{"$f":"IF(DX$144+DX$200+DX$229=0,1,(DR$144+DR$200+DR$229)/(DX$144+DX$200+DX$229))","v":1.0599284279940611},null,1.5968055976472609E-3,null,{"$f":"EC230+EC235+EC240","v":7.9840279882363021E-4},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK229&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"EM230+EM235+EM240","v":4.8867877094279699E-2},null,{"$f":"EO230+EO235+EO240","v":4.8867877094279699E-2},{"$f":"IF(EO229=0,1,EM$229/EO$229)","v":1},0,null,null,{"$f":"ET230+ET235+ET240","v":4.8867877094279699E-2},{"$f":"IF(ET$229=0,1,EM$229/ET$229)","v":1},0,null,{"$f":"EX230+EX235+EX240","v":4.8867877094279699E-2},{"$f":"IF(EX$144+EX$200+EX$229=0,1,(EM$144+EM$200+EM$229)/(EX$144+EX$200+EX$229))","v":1.0599284296618812},null,0,null,{"$f":"FC230+FC235+FC240","v":1.575751818588815E-2},{"$f":"FD230+FD235+FD240","v":1.575751818588815E-2},{"$f":"FE230+FE235+FE240","v":1.575751818588815E-2},{"$f":"FF230+FF235+FF240","v":1.575751818588815E-2},{"$f":"FG230+FG235+FG240","v":5.1796452229449702E-2},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL229&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"FN230+FN235+FN240","v":3.5175378040990333E-3},{"$f":"FO230+FO235+FO240","v":0},null,{"$f":"FQ230+FQ235+FQ240","v":3.5175378040990333E-3},{"$f":"IF(FQ229=0,1,FN$229/FQ$229)","v":1},1.0701054518580584E-3,null,{"$f":"FU230+FU235+FU240","v":3.5175378040990333E-3},{"$f":"FV230+FV235+FV240","v":0},{"$f":"IF(FU$144+FV$144+FU$200+FV$200+FU$229+FV$229=0,1,(FN$144+FO$144+FN$200+FO$200+FN$229+FO$229)/(FU$144+FV$144+FU$200+FV$200+FU$229+FV$229))","v":1.0599284296618812},null,1.1342351911605296E-3,0,null,{"$f":"GB230+GB235+GB240","v":1.1342351911605294E-3},{"$f":"GC230+GC235+GC240","v":1.1342351911605294E-3},1.1342351911605294E-3,1.1342351911605294E-3,{"$f":"GF230+GF235+GF240","v":3.7283383209749908E-3},{"$f":"GG230+GG235+GG240","v":0},{"$f":"GH230+GH235+GH240","v":0},0,0,{"$f":"GK230+GK235+GK240","v":0},null,1.1342351911605296E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"GR230+GR235+GR240","v":2.3215546173598121E-3},null,{"$f":"GT230+GT235+GT240","v":2.3215546173598121E-3},{"$f":"IF(GT229=0,1,GR$229/GT$229)","v":1},4.6431092347196251E-3,null,{"$f":"GX230+GX235+GX240","v":2.3215546173598121E-3},{"$f":"IF(GX$144+GX$200+GX$229=0,1,(GR$144+GR$200+GR$229)/(GX$144+GX$200+GX$229))","v":1.0599284279940611},null,4.92136347216108E-3,null,{"$f":"HC230+HC235+HC240","v":2.4606817360805396E-3},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL229&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M229","v":0},1,{"$f":"HN230+HN235+HN240","v":3.1361134659872898E-3},{"$f":"HO230+HO235+HO240","v":0},null,{"$f":"HQ230+HQ235+HQ240","v":3.1361134659872898E-3},{"$f":"IF(HQ229=0,1,HN$229/HQ$229)","v":1},6.2722269319745805E-3,null,{"$f":"HU230+HU235+HU240","v":3.1361134659872898E-3},{"$f":"HV230+HV235+HV240","v":0},{"$f":"IF(HU$144+HV$144+HU$200+HV$200+HU$229+HV$229=0,1,(HN$144+HO$144+HN$200+HO$200+HN$229+HO$229)/(HU$144+HV$144+HU$200+HV$200+HU$229+HV$229))","v":1.0599284279940613},null,6.6481116320298312E-3,0,null,{"$f":"IB230+IB235+IB240","v":3.3240558160149147E-3},null,null,null,null,{"$f":"IG230+IG235+IG240","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO229&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"IQ230+IQ235+IQ240","v":4.2697102716913765E-2},null,{"$f":"IS230+IS235+IS240","v":4.2697102716913765E-2},{"$f":"IF(IS229=0,1,IQ$229/IS$229)","v":1},0,null,null,{"$f":"IX230+IX235+IX240","v":0.10392855997569744},{"$f":"IF(IX$229=0,1,IQ$229/IX$229)","v":0.41083127416465709},0,null,{"$f":"JB230+JB235+JB240","v":4.2697102716913765E-2},{"$f":"IF(JB$144+JB$200+JB$229=0,1,(IQ$144+IQ$200+IQ$229)/(JB$144+JB$200+JB$229))","v":1.0515068762215967},null,0,null,{"$f":"JG230+JG235+JG240","v":4.4896297101574632E-2},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A229,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP229&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M229","v":0},1,{"$f":"JR230+JR235+JR240","v":1.3920155156640732E-2},{"$f":"JS230+JS235+JS240","v":0},null,{"$f":"JU230+JU235+JU240","v":1.3920155156640732E-2},{"$f":"IF(JU229=0,1,JR$229/JU$229)","v":1},2.7840310313281474E-2,null,null,null,null,null,null,1,{"$f":"KE230+KE235+KE240","v":1.3920155156640732E-2},{"$f":"KF230+KF235+KF240","v":0},1,2.7840310313281474E-2,0,{"$f":"KJ230+KJ235+KJ240","v":9.6283531054792183E-3},{"$f":"KK230+KK235+KK240","v":0},null,{"$f":"KM230+KM235+KM240","v":9.6283531054792183E-3},{"$f":"KN230+KN235+KN240","v":0},{"$f":"IF(KM$144+KN$144+KM$200+KN$200+KM$229+KN$229=0,1,(KJ$144+KK$144+KJ$200+KK$200+KJ$229+KK$229)/(KM$144+KN$144+KM$200+KN$200+KM$229+KN$229))","v":1.0515068762215967},null,2.9274277730558504E-2,0,null,{"$f":"KT230+KT235+KT240","v":1.0124279497100961E-2},null,null,null,null,{"$f":"KY230+KY235+KY240","v":0},null,null,null,null,null,null,2.9274277730558504E-2,null,0,"BTS_0_1"]
["BTS","BTSH_1",null,{"$f":"IF(C230=0,0,IF(A230=0,0,INDEX(Params!$B$5:$G$15,MATCH(C230,Params!$A$5:$A$15,0),MATCH(A230,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G230&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M230","v":0},1,1,{"$f":"SUM(J231:J234)","v":0.10909415216446827},0,null,{"$f":"SUM(M231:M234)","v":0.10909415216446827},1,3.3188626106871913E-2,null,{"$f":"SUM(Q231:Q234)","v":0.10909415216446827},0,1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"SUM(X231:X234)","v":3.5177568352092063E-2},3.5177568352092063E-2,3.5177568352092063E-2,3.5177568352092063E-2,{"$f":"SUM(AB231:AB234)","v":0.1156319933889792},{"$f":"SUM(AC231:AC234)","v":0},{"$f":"SUM(AD231:AD234)","v":0},0,0,{"$f":"SUM(AG231:AG234)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"SUM(AN231:AN234)","v":0},{"$f":"$AL230*Clientes!K230*12","v":0},null,{"$f":"SUM(AQ231:AQ234)","v":0},1,0,null,{"$f":"SUM(AU231:AU234)","v":0},{"$f":"$AL230*Clientes!K230*(1-$D230)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"SUM(BB231:BB234)","v":0},{"$f":"SUM(BC231:BC234)","v":0},{"$f":"SUM(BD231:BD234)","v":0},{"$f":"SUM(BE231:BE234)","v":0},{"$f":"SUM(BF231:BF234)","v":0},{"$f":"$AZ230*Clientes!G230*(1-$D230)*12","v":0},{"$f":"$AZ230*Clientes!H230*(1-$D230)*12","v":0},{"$f":"$AZ230*Clientes!I230*(1-$D230)*12","v":0},{"$f":"$AZ230*Clientes!J230*(1-$D230)*12","v":0},{"$f":"SUMPRODUCT(BG230:BJ230,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO230*Clientes!Q230","v":0},null,16.690000000000001,null,{"$f":"$BS230*Clientes!M230","v":0},{"$f":"$BS230*Clientes!N230","v":0},{"$f":"$BS230*Clientes!O230","v":0},{"$f":"$BS230*Clientes!P230","v":0},{"$f":"SUMPRODUCT(BU230:BX230,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"SUM(CD231:CD234)","v":5.4233216511518426E-2},null,{"$f":"SUM(CF231:CF234)","v":5.4233216511518426E-2},1,1.6498830685812409E-2,null,{"$f":"SUM(CJ231:CJ234)","v":5.4233216511518426E-2},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"SUM(CO231:CO234)","v":1.7487579700070404E-2},{"$f":"SUM(CP231:CP234)","v":1.7487579700070404E-2},{"$f":"SUM(CQ231:CQ234)","v":1.7487579700070404E-2},{"$f":"SUM(CR231:CR234)","v":1.7487579700070404E-2},{"$f":"SUM(CS231:CS234)","v":5.7483328012566545E-2},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX231:CX234)","v":7.6536744209188528E-3},null,{"$f":"SUM(CZ231:CZ234)","v":7.6536744209188528E-3},1,2.3284010523007422E-3,null,{"$f":"SUM(DD231:DD234)","v":7.6536744209188528E-3},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"SUM(DI231:DI234)","v":2.4679384709881975E-3},{"$f":"SUM(DJ231:DJ234)","v":2.4679384709881975E-3},{"$f":"SUM(DK231:DK234)","v":2.4679384709881975E-3},{"$f":"SUM(DL231:DL234)","v":2.4679384709881975E-3},{"$f":"SUM(DM231:DM234)","v":8.112347110107828E-3},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR231:DR234)","v":7.5326104832816479E-4},null,{"$f":"SUM(DT231:DT234)","v":7.5326104832816479E-4},1,1.50652209665633E-3,null,{"$f":"SUM(DX231:DX234)","v":7.5326104832816479E-4},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"SUM(EC231:EC234)","v":7.9840279882363021E-4},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK230&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(EM231:EM234)","v":4.8867877094279699E-2},null,{"$f":"SUM(EO231:EO234)","v":4.8867877094279699E-2},1,0,null,null,{"$f":"SUM(ET231:ET234)","v":4.8867877094279699E-2},{"$f":"IF(ET$230=0,1,EM$230/ET$230)","v":1},0,null,{"$f":"SUM(EX231:EX234)","v":4.8867877094279699E-2},1.0599284296618812,null,0,null,{"$f":"SUM(FC231:FC234)","v":1.575751818588815E-2},{"$f":"SUM(FD231:FD234)","v":1.575751818588815E-2},{"$f":"SUM(FE231:FE234)","v":1.575751818588815E-2},{"$f":"SUM(FF231:FF234)","v":1.575751818588815E-2},{"$f":"SUM(FG231:FG234)","v":5.1796452229449702E-2},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL230&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN231:FN234)","v":3.5175378040990333E-3},{"$f":"SUM(FO231:FO234)","v":0},null,{"$f":"SUM(FQ231:FQ234)","v":3.5175378040990333E-3},1,1.0701054518580584E-3,null,{"$f":"SUM(FU231:FU234)","v":3.5175378040990333E-3},{"$f":"SUM(FV231:FV234)","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"SUM(GB231:GB234)","v":1.1342351911605294E-3},{"$f":"SUM(GC231:GC234)","v":1.1342351911605294E-3},1.1342351911605294E-3,1.1342351911605294E-3,{"$f":"SUM(GF231:GF234)","v":3.7283383209749908E-3},{"$f":"SUM(GG231:GG234)","v":0},{"$f":"SUM(GH231:GH234)","v":0},0,0,{"$f":"SUM(GK231:GK234)","v":0},null,1.1342351911605296E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR231:GR234)","v":2.3215546173598121E-3},null,{"$f":"SUM(GT231:GT234)","v":2.3215546173598121E-3},1,4.6431092347196251E-3,null,{"$f":"SUM(GX231:GX234)","v":2.3215546173598121E-3},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"SUM(HC231:HC234)","v":2.4606817360805396E-3},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL230&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M230","v":0},1,{"$f":"SUM(HN231:HN234)","v":3.1361134659872898E-3},{"$f":"SUM(HO231:HO234)","v":0},null,{"$f":"SUM(HQ231:HQ234)","v":3.1361134659872898E-3},1,6.2722269319745805E-3,null,{"$f":"SUM(HU231:HU234)","v":3.1361134659872898E-3},{"$f":"SUM(HV231:HV234)","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"SUM(IB231:IB234)","v":3.3240558160149147E-3},null,null,null,null,{"$f":"SUM(IG231:IG234)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO230&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(IQ231:IQ234)","v":4.2697102716913765E-2},null,{"$f":"SUM(IS231:IS234)","v":4.2697102716913765E-2},1,0,null,null,{"$f":"SUM(IX231:IX234)","v":0.10392855997569744},{"$f":"IF(IX$230=0,1,IQ$230/IX$230)","v":0.41083127416465709},0,null,{"$f":"SUM(JB231:JB234)","v":4.2697102716913765E-2},1.0515068762215967,null,0,null,{"$f":"SUM(JG231:JG234)","v":4.4896297101574632E-2},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A230,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP230&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M230","v":0},1,{"$f":"SUM(JR231:JR234)","v":1.3920155156640732E-2},{"$f":"SUM(JS231:JS234)","v":0},null,{"$f":"SUM(JU231:JU234)","v":1.3920155156640732E-2},1,2.7840310313281474E-2,null,null,null,null,null,1,1,{"$f":"SUM(KE231:KE234)","v":1.3920155156640732E-2},{"$f":"SUM(KF231:KF234)","v":0},0.69168432371142985,1.925670621095844E-2,0,{"$f":"SUM(KJ231:KJ234)","v":9.6283531054792183E-3},{"$f":"SUM(KK231:KK234)","v":0},null,{"$f":"SUM(KM231:KM234)","v":9.6283531054792183E-3},{"$f":"SUM(KN231:KN234)","v":0},1.0515068762215967,null,2.0248558994201929E-2,0,null,{"$f":"SUM(KT231:KT234)","v":1.0124279497100961E-2},null,null,null,null,{"$f":"SUM(KY231:KY234)","v":0},null,null,null,null,null,null,2.0248558994201929E-2,null,0,"BTS_0_1"]
["BTS","BTSH_1 Punta",null,{"$f":"IF(C231=0,0,IF(A231=0,0,INDEX(Params!$B$5:$G$15,MATCH(C231,Params!$A$5:$A$15,0),MATCH(A231,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G231&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G230","v":0},1,1,{"$f":"$E231*Energia!K231*1000*H231","v":2.1902327372956127E-2},{"$f":"$F231*Potencia!K231*12*1000*$I231","v":0},null,{"$f":"$E231*Energia!Y231*1000*H231","v":2.1902327372956127E-2},1,3.3188626106871913E-2,null,{"$f":"$O231*Energia!Y231*(1-$D231)*1000*H231","v":2.1902327372956127E-2},{"$f":"$F231*Potencia!K231*(1-$D231)*12*1000*$I231","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U231*Energia!U231*(1-$D231)*1000*$H231","v":7.0624373804245195E-3},{"$f":"$U231*Energia!V231*(1-$D231)*1000*$H231","v":7.0624373804245195E-3},{"$f":"$U231*Energia!W231*(1-$D231)*1000*$H231","v":7.0624373804245195E-3},{"$f":"$U231*Energia!X231*(1-$D231)*1000*$H231","v":7.0624373804245195E-3},{"$f":"SUMPRODUCT(X231:AA231,Params!$B$19:$E$19)","v":2.3214899458357832E-2},{"$f":"$V231*Potencia!G231*(1-$D231)*12*1000*$I231","v":0},{"$f":"$V231*Potencia!H231*(1-$D231)*12*1000*$I231","v":0},{"$f":"$V231*Potencia!I231*(1-$D231)*12*1000*$I231","v":0},{"$f":"$V231*Potencia!J231*(1-$D231)*12*1000*$I231","v":0},{"$f":"SUMPRODUCT(AC231:AF231,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK231*Energia!K231*1000*AM231","v":0},null,null,{"$f":"$AK231*Energia!Y231*1000*AM231","v":0},1,0,null,{"$f":"$AS231*Energia!Y231*(1-$D231)*1000*AM231","v":0},null,1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY231*Energia!U231*(1-$D231)*1000*$AM231","v":0},{"$f":"$AY231*Energia!V231*(1-$D231)*1000*$AM231","v":0},{"$f":"$AY231*Energia!W231*(1-$D231)*1000*$AM231","v":0},{"$f":"$AY231*Energia!X231*(1-$D231)*1000*$AM231","v":0},{"$f":"SUMPRODUCT(BB231:BE231,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,null,null,16.690000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB231*Energia!K231*1000*CC231","v":1.088815155493331E-2},null,{"$f":"$CB231*Energia!Y231*1000*CC231","v":1.088815155493331E-2},1,1.6498830685812409E-2,null,{"$f":"$CH231*Energia!Y231*(1-$D231)*1000*CC231","v":1.088815155493331E-2},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM231*Energia!U231*(1-$D231)*1000*$CC231","v":3.510900336565907E-3},{"$f":"$CM231*Energia!V231*(1-$D231)*1000*$CC231","v":3.510900336565907E-3},{"$f":"$CM231*Energia!W231*(1-$D231)*1000*$CC231","v":3.510900336565907E-3},{"$f":"$CM231*Energia!X231*(1-$D231)*1000*$CC231","v":3.510900336565907E-3},{"$f":"SUMPRODUCT(CO231:CR231,Params!$B$19:$E$19)","v":1.1540661379541035E-2},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV231*Energia!K231*1000*CW231","v":1.536592745322081E-3},null,{"$f":"$CV231*Energia!Y231*1000*CW231","v":1.536592745322081E-3},1,2.3284010523007422E-3,null,{"$f":"$DB231*Energia!Y231*(1-$D231)*1000*CW231","v":1.536592745322081E-3},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG231*Energia!U231*(1-$D231)*1000*$CW231","v":4.9547657005855007E-4},{"$f":"$DG231*Energia!V231*(1-$D231)*1000*$CW231","v":4.9547657005855007E-4},{"$f":"$DG231*Energia!W231*(1-$D231)*1000*$CW231","v":4.9547657005855007E-4},{"$f":"$DG231*Energia!X231*(1-$D231)*1000*$CW231","v":4.9547657005855007E-4},{"$f":"SUMPRODUCT(DI231:DL231,Params!$B$19:$E$19)","v":1.6286783355790723E-3},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP231*Energia!G231*1000/2*DQ231","v":1.5122872995893737E-4},null,{"$f":"$DP231*Energia!U231*1000/2*DQ231","v":1.5122872995893737E-4},1,1.50652209665633E-3,null,{"$f":"$DV231*Energia!U231*(1-$D231)*1000/2*DQ231","v":1.5122872995893737E-4},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA231*Energia!U231*(1-$D231)*1000/2*$DQ231","v":1.6029163001291484E-4},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK231&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ231*Energia!K231*1000*EL231","v":9.8109772238451753E-3},null,{"$f":"$EJ231*Energia!Y231*1000*EL231","v":9.8109772238451753E-3},1,1.4866586974098643E-2,null,1,{"$f":"$EQ231*Energia!Y231*1000*ES231*EL231","v":9.8109772238451753E-3},{"$f":"IF(ET$230=0,1,EM$230/ET$230)","v":1},{"$f":"EQ231*ES231*EU231*EL231","v":1.4866586974098643E-2},null,{"$f":"$EV231*Energia!Y231*(1-$D231)*1000*EL231","v":9.8109772238451753E-3},1.0599284296618812,null,{"$f":"EV231*EY231","v":1.5757518185888154E-2},null,{"$f":"$FA231*Energia!U231*(1-$D231)*1000*$EL231","v":3.1635639037033455E-3},{"$f":"$FA231*Energia!V231*(1-$D231)*1000*$EL231","v":3.1635639037033455E-3},{"$f":"$FA231*Energia!W231*(1-$D231)*1000*$EL231","v":3.1635639037033455E-3},{"$f":"$FA231*Energia!X231*(1-$D231)*1000*$EL231","v":3.1635639037033455E-3},{"$f":"SUMPRODUCT(FC231:FF231,Params!$B$19:$E$19)","v":1.0398933682318701E-2},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL231&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ231*Energia!K231*1000*FM231","v":7.0619976418148244E-4},{"$f":"$FK231*Potencia!K231*12*1000*$FM231","v":0},null,{"$f":"$FJ231*Energia!Y231*1000*FM231","v":7.0619976418148244E-4},1,1.0701054518580584E-3,null,{"$f":"$FS231*Energia!Y231*(1-$D231)*1000*FM231","v":7.0619976418148244E-4},{"$f":"$FK231*Potencia!K231*(1-$D231)*12*1000*$FM231","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY231*Energia!U231*(1-$D231)*1000*$FM231","v":2.2771514312951873E-4},{"$f":"$FY231*Energia!V231*(1-$D231)*1000*$FM231","v":2.2771514312951873E-4},{"$f":"$FY231*Energia!W231*(1-$D231)*1000*$FM231","v":2.2771514312951873E-4},{"$f":"$FY231*Energia!X231*(1-$D231)*1000*$FM231","v":2.2771514312951873E-4},{"$f":"SUMPRODUCT(GB231:GE231,Params!$B$19:$E$19)","v":7.4852120707646951E-4},{"$f":"$FZ231*Potencia!G231*(1-$D231)*12*1000*$FM231","v":0},{"$f":"$FZ231*Potencia!H231*(1-$D231)*12*1000*$FM231","v":0},{"$f":"$FZ231*Potencia!I231*(1-$D231)*12*1000*$FM231","v":0},{"$f":"$FZ231*Potencia!J231*(1-$D231)*12*1000*$FM231","v":0},{"$f":"SUMPRODUCT(GG231:GJ231,Params!$B$19:$E$19)","v":0},null,1.6891753377048683E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP231*Energia!G231*1000/2*GQ231","v":4.6608776212821976E-4},null,{"$f":"$GP231*Energia!U231*1000/2*GQ231","v":4.6608776212821976E-4},1,4.6431092347196251E-3,null,{"$f":"$GV231*Energia!U231*(1-$D231)*1000/2*GQ231","v":4.6608776212821976E-4},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA231*Energia!U231*(1-$D231)*1000/2*$GQ231","v":4.9401966901983384E-4},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL231&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL230","v":0},1,{"$f":"$HJ231*Energia!G231*1000/2*HM231","v":6.2962296739092598E-4},{"$f":"$HK231*Potencia!G231*12*1000/2*$HM231","v":0},null,{"$f":"$HJ231*Energia!U231*1000/2*HM231","v":6.2962296739092598E-4},1,6.2722269319745805E-3,null,{"$f":"$HS231*Energia!U231*(1-$D231)*1000/2*HM231","v":6.2962296739092598E-4},{"$f":"$HK231*Potencia!G231*(1-$D231)*12*1000/2*$HM231","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY231*Energia!U231*(1-$D231)*1000/2*$HM231","v":6.6735528205562041E-4},null,null,null,null,{"$f":"$HZ231*Potencia!G231*(1-$D231)*12*1000/2*$HM231","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO231&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN231*Energia!G231*1000/2*IP231","v":8.5720994483071983E-3},null,{"$f":"$IN231*Energia!U231*1000/2*IP231","v":8.5720994483071983E-3},1,8.5394205433827558E-2,null,5,{"$f":"$IU231*Energia!U231*1000/2*IW231*$IP231","v":4.286049724153599E-2},{"$f":"IF(IX$230=0,1,IQ$230/IX$230)","v":0.41083127416465709},0.17541305112328931,null,{"$f":"$IZ231*Energia!U231*(1-$D231)*1000/2*IP231","v":1.7608432693071E-2},1.0515068762215967,null,0.18444802943514918,null,{"$f":"$JE231*Energia!U231*(1-$D231)*1000/2*$IP231","v":1.8515388056249325E-2},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A231,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP231&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP230","v":0},1,{"$f":"$JN231*Energia!G231*1000/2*JQ231","v":2.7946850429109321E-3},{"$f":"$JO231*Potencia!G231*12*1000/2*$JQ231","v":0},null,{"$f":"$JN231*Energia!U231*1000/2*JQ231","v":2.7946850429109321E-3},1,2.7840310313281474E-2,null,null,null,null,null,1,1,{"$f":"$JW231*Energia!U231*1000/2*IF(JZ231<>0,JZ231,IF(JY231<>0,JY231*KD231,1))*JQ231","v":2.7946850429109321E-3},{"$f":"$JO231*Potencia!G231*12*1000/2*IF(JZ231=0,1,JZ231)*JQ231","v":0},0.69168432371142985,1.925670621095844E-2,0,{"$f":"$KH231*Energia!$U231*1000/2*JQ231","v":1.9330398338922963E-3},{"$f":"$KI231*Potencia!$G231*12*1000/2*JQ231","v":0},null,{"$f":"$KH231*Energia!U231*(1-$D231)*1000/2*JQ231","v":1.9330398338922963E-3},{"$f":"$KI231*Potencia!G231*(1-$D231)*12*1000/2*$JQ231","v":0},1.0515068762215967,null,2.0248558994201929E-2,0,null,{"$f":"$KQ231*Energia!U231*(1-$D231)*1000/2*$JQ231","v":2.0326046773480023E-3},null,null,null,null,{"$f":"$KR231*Potencia!G231*(1-$D231)*12*1000/2*$JQ231","v":0},null,null,null,null,null,null,0.20469658842935112,null,0,"BTS_0_1"]
["BTS","BTSH_1 Fuera de Punta",null,{"$f":"IF(C232=0,0,IF(A232=0,0,INDEX(Params!$B$5:$G$15,MATCH(C232,Params!$A$5:$A$15,0),MATCH(A232,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G232&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G231","v":0},0,0,{"$f":"$E232*Energia!K232*1000*H232","v":0},{"$f":"$F232*Potencia!K232*12*1000*$I232","v":0},null,{"$f":"$E232*Energia!Y232*1000*H232","v":0},1,3.3188626106871913E-2,null,{"$f":"$O232*Energia!Y232*(1-$D232)*1000*H232","v":0},{"$f":"$F232*Potencia!K232*(1-$D232)*12*1000*$I232","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U232*Energia!U232*(1-$D232)*1000*$H232","v":0},{"$f":"$U232*Energia!V232*(1-$D232)*1000*$H232","v":0},{"$f":"$U232*Energia!W232*(1-$D232)*1000*$H232","v":0},{"$f":"$U232*Energia!X232*(1-$D232)*1000*$H232","v":0},{"$f":"SUMPRODUCT(X232:AA232,Params!$B$19:$E$19)","v":0},{"$f":"$V232*Potencia!G232*(1-$D232)*12*1000*$I232","v":0},{"$f":"$V232*Potencia!H232*(1-$D232)*12*1000*$I232","v":0},{"$f":"$V232*Potencia!I232*(1-$D232)*12*1000*$I232","v":0},{"$f":"$V232*Potencia!J232*(1-$D232)*12*1000*$I232","v":0},{"$f":"SUMPRODUCT(AC232:AF232,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},0,{"$f":"$AK232*Energia!K232*1000*AM232","v":0},null,null,{"$f":"$AK232*Energia!Y232*1000*AM232","v":0},1,0,null,{"$f":"$AS232*Energia!Y232*(1-$D232)*1000*AM232","v":0},null,1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY232*Energia!U232*(1-$D232)*1000*$AM232","v":0},{"$f":"$AY232*Energia!V232*(1-$D232)*1000*$AM232","v":0},{"$f":"$AY232*Energia!W232*(1-$D232)*1000*$AM232","v":0},{"$f":"$AY232*Energia!X232*(1-$D232)*1000*$AM232","v":0},{"$f":"SUMPRODUCT(BB232:BE232,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,null,null,16.690000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},0,{"$f":"$CB232*Energia!K232*1000*CC232","v":0},null,{"$f":"$CB232*Energia!Y232*1000*CC232","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH232*Energia!Y232*(1-$D232)*1000*CC232","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM232*Energia!U232*(1-$D232)*1000*$CC232","v":0},{"$f":"$CM232*Energia!V232*(1-$D232)*1000*$CC232","v":0},{"$f":"$CM232*Energia!W232*(1-$D232)*1000*$CC232","v":0},{"$f":"$CM232*Energia!X232*(1-$D232)*1000*$CC232","v":0},{"$f":"SUMPRODUCT(CO232:CR232,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},0,{"$f":"$CV232*Energia!K232*1000*CW232","v":0},null,{"$f":"$CV232*Energia!Y232*1000*CW232","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB232*Energia!Y232*(1-$D232)*1000*CW232","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG232*Energia!U232*(1-$D232)*1000*$CW232","v":0},{"$f":"$DG232*Energia!V232*(1-$D232)*1000*$CW232","v":0},{"$f":"$DG232*Energia!W232*(1-$D232)*1000*$CW232","v":0},{"$f":"$DG232*Energia!X232*(1-$D232)*1000*$CW232","v":0},{"$f":"SUMPRODUCT(DI232:DL232,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},0,{"$f":"$DP232*Energia!G232*1000/2*DQ232","v":0},null,{"$f":"$DP232*Energia!U232*1000/2*DQ232","v":0},1,1.50652209665633E-3,null,{"$f":"$DV232*Energia!U232*(1-$D232)*1000/2*DQ232","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA232*Energia!U232*(1-$D232)*1000/2*$DQ232","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK232&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",0,{"$f":"$EJ232*Energia!K232*1000*EL232","v":0},null,{"$f":"$EJ232*Energia!Y232*1000*EL232","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ232*Energia!Y232*1000*ES232*EL232","v":0},{"$f":"IF(ET$230=0,1,EM$230/ET$230)","v":1},0,null,{"$f":"$EV232*Energia!Y232*(1-$D232)*1000*EL232","v":0},1.0599284296618812,null,0,null,{"$f":"$FA232*Energia!U232*(1-$D232)*1000*$EL232","v":0},{"$f":"$FA232*Energia!V232*(1-$D232)*1000*$EL232","v":0},{"$f":"$FA232*Energia!W232*(1-$D232)*1000*$EL232","v":0},{"$f":"$FA232*Energia!X232*(1-$D232)*1000*$EL232","v":0},{"$f":"SUMPRODUCT(FC232:FF232,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL232&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,0,{"$f":"$FJ232*Energia!K232*1000*FM232","v":0},{"$f":"$FK232*Potencia!K232*12*1000*$FM232","v":0},null,{"$f":"$FJ232*Energia!Y232*1000*FM232","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS232*Energia!Y232*(1-$D232)*1000*FM232","v":0},{"$f":"$FK232*Potencia!K232*(1-$D232)*12*1000*$FM232","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY232*Energia!U232*(1-$D232)*1000*$FM232","v":0},{"$f":"$FY232*Energia!V232*(1-$D232)*1000*$FM232","v":0},{"$f":"$FY232*Energia!W232*(1-$D232)*1000*$FM232","v":0},{"$f":"$FY232*Energia!X232*(1-$D232)*1000*$FM232","v":0},{"$f":"SUMPRODUCT(GB232:GE232,Params!$B$19:$E$19)","v":0},{"$f":"$FZ232*Potencia!G232*(1-$D232)*12*1000*$FM232","v":0},{"$f":"$FZ232*Potencia!H232*(1-$D232)*12*1000*$FM232","v":0},{"$f":"$FZ232*Potencia!I232*(1-$D232)*12*1000*$FM232","v":0},{"$f":"$FZ232*Potencia!J232*(1-$D232)*12*1000*$FM232","v":0},{"$f":"SUMPRODUCT(GG232:GJ232,Params!$B$19:$E$19)","v":0},null,1.1342351911605296E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},0,{"$f":"$GP232*Energia!G232*1000/2*GQ232","v":0},null,{"$f":"$GP232*Energia!U232*1000/2*GQ232","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV232*Energia!U232*(1-$D232)*1000/2*GQ232","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA232*Energia!U232*(1-$D232)*1000/2*$GQ232","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL232&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL231","v":0},0,{"$f":"$HJ232*Energia!G232*1000/2*HM232","v":0},{"$f":"$HK232*Potencia!G232*12*1000/2*$HM232","v":0},null,{"$f":"$HJ232*Energia!U232*1000/2*HM232","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS232*Energia!U232*(1-$D232)*1000/2*HM232","v":0},{"$f":"$HK232*Potencia!G232*(1-$D232)*12*1000/2*$HM232","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY232*Energia!U232*(1-$D232)*1000/2*$HM232","v":0},null,null,null,null,{"$f":"$HZ232*Potencia!G232*(1-$D232)*12*1000/2*$HM232","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO232&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",0,{"$f":"$IN232*Energia!G232*1000/2*IP232","v":0},null,{"$f":"$IN232*Energia!U232*1000/2*IP232","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU232*Energia!U232*1000/2*IW232*$IP232","v":0},{"$f":"IF(IX$230=0,1,IQ$230/IX$230)","v":0.41083127416465709},0,null,{"$f":"$IZ232*Energia!U232*(1-$D232)*1000/2*IP232","v":0},1.0515068762215967,null,0,null,{"$f":"$JE232*Energia!U232*(1-$D232)*1000/2*$IP232","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A232,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP232&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP231","v":0},0,{"$f":"$JN232*Energia!G232*1000/2*JQ232","v":0},{"$f":"$JO232*Potencia!G232*12*1000/2*$JQ232","v":0},null,{"$f":"$JN232*Energia!U232*1000/2*JQ232","v":0},1,2.7840310313281474E-2,null,null,null,null,null,null,1,{"$f":"$JW232*Energia!U232*1000/2*IF(JZ232<>0,JZ232,IF(JY232<>0,JY232*KD232,1))*JQ232","v":0},{"$f":"$JO232*Potencia!G232*12*1000/2*IF(JZ232=0,1,JZ232)*JQ232","v":0},1,0,0,{"$f":"$KH232*Energia!$U232*1000/2*JQ232","v":0},{"$f":"$KI232*Potencia!$G232*12*1000/2*JQ232","v":0},null,{"$f":"$KH232*Energia!U232*(1-$D232)*1000/2*JQ232","v":0},{"$f":"$KI232*Potencia!G232*(1-$D232)*12*1000/2*$JQ232","v":0},1.0515068762215967,null,0,0,null,{"$f":"$KQ232*Energia!U232*(1-$D232)*1000/2*$JQ232","v":0},null,null,null,null,{"$f":"$KR232*Potencia!G232*(1-$D232)*12*1000/2*$JQ232","v":0},null,null,null,null,null,null,0,null,0,"BTS_0_0"]
["BTS","BTSH_1 Fuera de Punta Medio",null,{"$f":"IF(C233=0,0,IF(A233=0,0,INDEX(Params!$B$5:$G$15,MATCH(C233,Params!$A$5:$A$15,0),MATCH(A233,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G233&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E233*Energia!K233*1000*H233","v":3.4420722274759799E-2},{"$f":"$F233*Potencia!K233*12*1000*$I233","v":0},null,{"$f":"$E233*Energia!Y233*1000*H233","v":3.4420722274759799E-2},1,3.3188626106871913E-2,null,{"$f":"$O233*Energia!Y233*(1-$D233)*1000*H233","v":3.4420722274759799E-2},{"$f":"$F233*Potencia!K233*(1-$D233)*12*1000*$I233","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U233*Energia!U233*(1-$D233)*1000*$H233","v":1.1099012059998458E-2},{"$f":"$U233*Energia!V233*(1-$D233)*1000*$H233","v":1.1099012059998458E-2},{"$f":"$U233*Energia!W233*(1-$D233)*1000*$H233","v":1.1099012059998458E-2},{"$f":"$U233*Energia!X233*(1-$D233)*1000*$H233","v":1.1099012059998458E-2},{"$f":"SUMPRODUCT(X233:AA233,Params!$B$19:$E$19)","v":3.6483502108513879E-2},{"$f":"$V233*Potencia!G233*(1-$D233)*12*1000*$I233","v":0},{"$f":"$V233*Potencia!H233*(1-$D233)*12*1000*$I233","v":0},{"$f":"$V233*Potencia!I233*(1-$D233)*12*1000*$I233","v":0},{"$f":"$V233*Potencia!J233*(1-$D233)*12*1000*$I233","v":0},{"$f":"SUMPRODUCT(AC233:AF233,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK233*Energia!K233*1000*AM233","v":0},null,null,{"$f":"$AK233*Energia!Y233*1000*AM233","v":0},1,0,null,{"$f":"$AS233*Energia!Y233*(1-$D233)*1000*AM233","v":0},null,1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY233*Energia!U233*(1-$D233)*1000*$AM233","v":0},{"$f":"$AY233*Energia!V233*(1-$D233)*1000*$AM233","v":0},{"$f":"$AY233*Energia!W233*(1-$D233)*1000*$AM233","v":0},{"$f":"$AY233*Energia!X233*(1-$D233)*1000*$AM233","v":0},{"$f":"SUMPRODUCT(BB233:BE233,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,null,null,16.690000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB233*Energia!K233*1000*CC233","v":1.711133407770218E-2},null,{"$f":"$CB233*Energia!Y233*1000*CC233","v":1.711133407770218E-2},1,1.6498830685812409E-2,null,{"$f":"$CH233*Energia!Y233*(1-$D233)*1000*CC233","v":1.711133407770218E-2},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM233*Energia!U233*(1-$D233)*1000*$CC233","v":5.5175746102906096E-3},{"$f":"$CM233*Energia!V233*(1-$D233)*1000*$CC233","v":5.5175746102906096E-3},{"$f":"$CM233*Energia!W233*(1-$D233)*1000*$CC233","v":5.5175746102906096E-3},{"$f":"$CM233*Energia!X233*(1-$D233)*1000*$CC233","v":5.5175746102906096E-3},{"$f":"SUMPRODUCT(CO233:CR233,Params!$B$19:$E$19)","v":1.8136789458398708E-2},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV233*Energia!K233*1000*CW233","v":2.4148407260795807E-3},null,{"$f":"$CV233*Energia!Y233*1000*CW233","v":2.4148407260795807E-3},1,2.3284010523007422E-3,null,{"$f":"$DB233*Energia!Y233*(1-$D233)*1000*CW233","v":2.4148407260795807E-3},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG233*Energia!U233*(1-$D233)*1000*$CW233","v":7.7866891135478769E-4},{"$f":"$DG233*Energia!V233*(1-$D233)*1000*$CW233","v":7.7866891135478769E-4},{"$f":"$DG233*Energia!W233*(1-$D233)*1000*$CW233","v":7.7866891135478769E-4},{"$f":"$DG233*Energia!X233*(1-$D233)*1000*$CW233","v":7.7866891135478769E-4},{"$f":"SUMPRODUCT(DI233:DL233,Params!$B$19:$E$19)","v":2.5595583386770872E-3},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP233*Energia!G233*1000/2*DQ233","v":2.3766433700139977E-4},null,{"$f":"$DP233*Energia!U233*1000/2*DQ233","v":2.3766433700139977E-4},1,1.50652209665633E-3,null,{"$f":"$DV233*Energia!U233*(1-$D233)*1000/2*DQ233","v":2.3766433700139977E-4},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA233*Energia!U233*(1-$D233)*1000/2*$DQ233","v":2.5190718710814446E-4},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK233&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ233*Energia!K233*1000*EL233","v":1.5418494871140699E-2},null,{"$f":"$EJ233*Energia!Y233*1000*EL233","v":1.5418494871140699E-2},1,1.4866586974098643E-2,null,1,{"$f":"$EQ233*Energia!Y233*1000*ES233*EL233","v":1.5418494871140699E-2},{"$f":"IF(ET$230=0,1,EM$230/ET$230)","v":1},1.4866586974098643E-2,null,{"$f":"$EV233*Energia!Y233*(1-$D233)*1000*EL233","v":1.5418494871140699E-2},1.0599284296618812,null,1.5757518185888154E-2,null,{"$f":"$FA233*Energia!U233*(1-$D233)*1000*$EL233","v":4.9717161411020746E-3},{"$f":"$FA233*Energia!V233*(1-$D233)*1000*$EL233","v":4.9717161411020746E-3},{"$f":"$FA233*Energia!W233*(1-$D233)*1000*$EL233","v":4.9717161411020746E-3},{"$f":"$FA233*Energia!X233*(1-$D233)*1000*$EL233","v":4.9717161411020746E-3},{"$f":"SUMPRODUCT(FC233:FF233,Params!$B$19:$E$19)","v":1.6342501056517932E-2},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL233&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ233*Energia!K233*1000*FM233","v":1.1098320986383311E-3},{"$f":"$FK233*Potencia!K233*12*1000*$FM233","v":0},null,{"$f":"$FJ233*Energia!Y233*1000*FM233","v":1.1098320986383311E-3},1,1.0701054518580584E-3,null,{"$f":"$FS233*Energia!Y233*(1-$D233)*1000*FM233","v":1.1098320986383311E-3},{"$f":"$FK233*Potencia!K233*(1-$D233)*12*1000*$FM233","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY233*Energia!U233*(1-$D233)*1000*$FM233","v":3.5786697760240992E-4},{"$f":"$FY233*Energia!V233*(1-$D233)*1000*$FM233","v":3.5786697760240992E-4},{"$f":"$FY233*Energia!W233*(1-$D233)*1000*$FM233","v":3.5786697760240992E-4},{"$f":"$FY233*Energia!X233*(1-$D233)*1000*$FM233","v":3.5786697760240992E-4},{"$f":"SUMPRODUCT(GB233:GE233,Params!$B$19:$E$19)","v":1.1763425934980763E-3},{"$f":"$FZ233*Potencia!G233*(1-$D233)*12*1000*$FM233","v":0},{"$f":"$FZ233*Potencia!H233*(1-$D233)*12*1000*$FM233","v":0},{"$f":"$FZ233*Potencia!I233*(1-$D233)*12*1000*$FM233","v":0},{"$f":"$FZ233*Potencia!J233*(1-$D233)*12*1000*$FM233","v":0},{"$f":"SUMPRODUCT(GG233:GJ233,Params!$B$19:$E$19)","v":0},null,1.6891753377048683E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP233*Energia!G233*1000/2*GQ233","v":7.3248276964798392E-4},null,{"$f":"$GP233*Energia!U233*1000/2*GQ233","v":7.3248276964798392E-4},1,4.6431092347196251E-3,null,{"$f":"$GV233*Energia!U233*(1-$D233)*1000/2*GQ233","v":7.3248276964798392E-4},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA233*Energia!U233*(1-$D233)*1000/2*$GQ233","v":7.7637931056572353E-4},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL233&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL232","v":0},1,{"$f":"$HJ233*Energia!G233*1000/2*HM233","v":9.8948741516542119E-4},{"$f":"$HK233*Potencia!G233*12*1000/2*$HM233","v":0},null,{"$f":"$HJ233*Energia!U233*1000/2*HM233","v":9.8948741516542119E-4},1,6.2722269319745805E-3,null,{"$f":"$HS233*Energia!U233*(1-$D233)*1000/2*HM233","v":9.8948741516542119E-4},{"$f":"$HK233*Potencia!G233*(1-$D233)*12*1000/2*$HM233","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY233*Energia!U233*(1-$D233)*1000/2*$HM233","v":1.0487858404761919E-3},null,null,null,null,{"$f":"$HZ233*Potencia!G233*(1-$D233)*12*1000/2*$HM233","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO233&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN233*Energia!G233*1000/2*IP233","v":1.3471529732777439E-2},null,{"$f":"$IN233*Energia!U233*1000/2*IP233","v":1.3471529732777439E-2},1,8.5394205433827558E-2,null,3,{"$f":"$IU233*Energia!U233*1000/2*IW233*$IP233","v":4.0414589198332317E-2},{"$f":"IF(IX$230=0,1,IQ$230/IX$230)","v":0.41083127416465709},0.10524783067397357,null,{"$f":"$IZ233*Energia!U233*(1-$D233)*1000/2*IP233","v":1.6603577175192053E-2},1.0515068762215967,null,0.11066881766108949,null,{"$f":"$JE233*Energia!U233*(1-$D233)*1000/2*$IP233","v":1.7458775569590395E-2},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A233,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP233&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP232","v":0},1,{"$f":"$JN233*Energia!G233*1000/2*JQ233","v":4.3920025515753677E-3},{"$f":"$JO233*Potencia!G233*12*1000/2*$JQ233","v":0},null,{"$f":"$JN233*Energia!U233*1000/2*JQ233","v":4.3920025515753677E-3},1,2.7840310313281474E-2,null,null,null,null,null,1,1,{"$f":"$JW233*Energia!U233*1000/2*IF(JZ233<>0,JZ233,IF(JY233<>0,JY233*KD233,1))*JQ233","v":4.3920025515753677E-3},{"$f":"$JO233*Potencia!G233*12*1000/2*IF(JZ233=0,1,JZ233)*JQ233","v":0},0.69168432371142985,1.925670621095844E-2,0,{"$f":"$KH233*Energia!$U233*1000/2*JQ233","v":3.0378793146252823E-3},{"$f":"$KI233*Potencia!$G233*12*1000/2*JQ233","v":0},null,{"$f":"$KH233*Energia!U233*(1-$D233)*1000/2*JQ233","v":3.0378793146252823E-3},{"$f":"$KI233*Potencia!G233*(1-$D233)*12*1000/2*$JQ233","v":0},1.0515068762215967,null,2.0248558994201929E-2,0,null,{"$f":"$KQ233*Energia!U233*(1-$D233)*1000/2*$JQ233","v":3.1943509884598356E-3},null,null,null,null,{"$f":"$KR233*Potencia!G233*(1-$D233)*12*1000/2*$JQ233","v":0},null,null,null,null,null,null,0.13091737665529141,null,0,"BTS_0_1"]
["BTS","BTSH_1 Fuera de Punta Bajo",null,{"$f":"IF(C234=0,0,IF(A234=0,0,INDEX(Params!$B$5:$G$15,MATCH(C234,Params!$A$5:$A$15,0),MATCH(A234,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G234&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E234*Energia!K234*1000*H234","v":5.2771102516752343E-2},{"$f":"$F234*Potencia!K234*12*1000*$I234","v":0},null,{"$f":"$E234*Energia!Y234*1000*H234","v":5.2771102516752343E-2},1,3.3188626106871913E-2,null,{"$f":"$O234*Energia!Y234*(1-$D234)*1000*H234","v":5.2771102516752343E-2},{"$f":"$F234*Potencia!K234*(1-$D234)*12*1000*$I234","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U234*Energia!U234*(1-$D234)*1000*$H234","v":1.7016118911669084E-2},{"$f":"$U234*Energia!V234*(1-$D234)*1000*$H234","v":1.7016118911669084E-2},{"$f":"$U234*Energia!W234*(1-$D234)*1000*$H234","v":1.7016118911669084E-2},{"$f":"$U234*Energia!X234*(1-$D234)*1000*$H234","v":1.7016118911669084E-2},{"$f":"SUMPRODUCT(X234:AA234,Params!$B$19:$E$19)","v":5.5933591822107484E-2},{"$f":"$V234*Potencia!G234*(1-$D234)*12*1000*$I234","v":0},{"$f":"$V234*Potencia!H234*(1-$D234)*12*1000*$I234","v":0},{"$f":"$V234*Potencia!I234*(1-$D234)*12*1000*$I234","v":0},{"$f":"$V234*Potencia!J234*(1-$D234)*12*1000*$I234","v":0},{"$f":"SUMPRODUCT(AC234:AF234,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK234*Energia!K234*1000*AM234","v":0},null,null,{"$f":"$AK234*Energia!Y234*1000*AM234","v":0},1,0,null,{"$f":"$AS234*Energia!Y234*(1-$D234)*1000*AM234","v":0},null,1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY234*Energia!U234*(1-$D234)*1000*$AM234","v":0},{"$f":"$AY234*Energia!V234*(1-$D234)*1000*$AM234","v":0},{"$f":"$AY234*Energia!W234*(1-$D234)*1000*$AM234","v":0},{"$f":"$AY234*Energia!X234*(1-$D234)*1000*$AM234","v":0},{"$f":"SUMPRODUCT(BB234:BE234,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,null,null,16.690000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB234*Energia!K234*1000*CC234","v":2.6233730878882935E-2},null,{"$f":"$CB234*Energia!Y234*1000*CC234","v":2.6233730878882935E-2},1,1.6498830685812409E-2,null,{"$f":"$CH234*Energia!Y234*(1-$D234)*1000*CC234","v":2.6233730878882935E-2},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM234*Energia!U234*(1-$D234)*1000*$CC234","v":8.4591047532138874E-3},{"$f":"$CM234*Energia!V234*(1-$D234)*1000*$CC234","v":8.4591047532138874E-3},{"$f":"$CM234*Energia!W234*(1-$D234)*1000*$CC234","v":8.4591047532138874E-3},{"$f":"$CM234*Energia!X234*(1-$D234)*1000*$CC234","v":8.4591047532138874E-3},{"$f":"SUMPRODUCT(CO234:CR234,Params!$B$19:$E$19)","v":2.7805877174626799E-2},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV234*Energia!K234*1000*CW234","v":3.7022409495171909E-3},null,{"$f":"$CV234*Energia!Y234*1000*CW234","v":3.7022409495171909E-3},1,2.3284010523007422E-3,null,{"$f":"$DB234*Energia!Y234*(1-$D234)*1000*CW234","v":3.7022409495171909E-3},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG234*Energia!U234*(1-$D234)*1000*$CW234","v":1.1937929895748595E-3},{"$f":"$DG234*Energia!V234*(1-$D234)*1000*$CW234","v":1.1937929895748595E-3},{"$f":"$DG234*Energia!W234*(1-$D234)*1000*$CW234","v":1.1937929895748595E-3},{"$f":"$DG234*Energia!X234*(1-$D234)*1000*$CW234","v":1.1937929895748595E-3},{"$f":"SUMPRODUCT(DI234:DL234,Params!$B$19:$E$19)","v":3.9241104358516687E-3},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP234*Energia!G234*1000/2*DQ234","v":3.6436798136782765E-4},null,{"$f":"$DP234*Energia!U234*1000/2*DQ234","v":3.6436798136782765E-4},1,1.50652209665633E-3,null,{"$f":"$DV234*Energia!U234*(1-$D234)*1000/2*DQ234","v":3.6436798136782765E-4},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA234*Energia!U234*(1-$D234)*1000/2*$DQ234","v":3.8620398170257096E-4},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK234&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ234*Energia!K234*1000*EL234","v":2.3638404999293823E-2},null,{"$f":"$EJ234*Energia!Y234*1000*EL234","v":2.3638404999293823E-2},1,1.4866586974098643E-2,null,1,{"$f":"$EQ234*Energia!Y234*1000*ES234*EL234","v":2.3638404999293823E-2},{"$f":"IF(ET$230=0,1,EM$230/ET$230)","v":1},1.4866586974098643E-2,null,{"$f":"$EV234*Energia!Y234*(1-$D234)*1000*EL234","v":2.3638404999293823E-2},1.0599284296618812,null,1.5757518185888154E-2,null,{"$f":"$FA234*Energia!U234*(1-$D234)*1000*$EL234","v":7.6222381410827296E-3},{"$f":"$FA234*Energia!V234*(1-$D234)*1000*$EL234","v":7.6222381410827296E-3},{"$f":"$FA234*Energia!W234*(1-$D234)*1000*$EL234","v":7.6222381410827296E-3},{"$f":"$FA234*Energia!X234*(1-$D234)*1000*$EL234","v":7.6222381410827296E-3},{"$f":"SUMPRODUCT(FC234:FF234,Params!$B$19:$E$19)","v":2.5055017490613066E-2},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL234&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ234*Energia!K234*1000*FM234","v":1.70150594127922E-3},{"$f":"$FK234*Potencia!K234*12*1000*$FM234","v":0},null,{"$f":"$FJ234*Energia!Y234*1000*FM234","v":1.70150594127922E-3},1,1.0701054518580584E-3,null,{"$f":"$FS234*Energia!Y234*(1-$D234)*1000*FM234","v":1.70150594127922E-3},{"$f":"$FK234*Potencia!K234*(1-$D234)*12*1000*$FM234","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY234*Energia!U234*(1-$D234)*1000*$FM234","v":5.4865307042860074E-4},{"$f":"$FY234*Energia!V234*(1-$D234)*1000*$FM234","v":5.4865307042860074E-4},{"$f":"$FY234*Energia!W234*(1-$D234)*1000*$FM234","v":5.4865307042860074E-4},{"$f":"$FY234*Energia!X234*(1-$D234)*1000*$FM234","v":5.4865307042860074E-4},{"$f":"SUMPRODUCT(GB234:GE234,Params!$B$19:$E$19)","v":1.803474520400445E-3},{"$f":"$FZ234*Potencia!G234*(1-$D234)*12*1000*$FM234","v":0},{"$f":"$FZ234*Potencia!H234*(1-$D234)*12*1000*$FM234","v":0},{"$f":"$FZ234*Potencia!I234*(1-$D234)*12*1000*$FM234","v":0},{"$f":"$FZ234*Potencia!J234*(1-$D234)*12*1000*$FM234","v":0},{"$f":"SUMPRODUCT(GG234:GJ234,Params!$B$19:$E$19)","v":0},null,1.6891753377048683E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP234*Energia!G234*1000/2*GQ234","v":1.1229840855836084E-3},null,{"$f":"$GP234*Energia!U234*1000/2*GQ234","v":1.1229840855836084E-3},1,4.6431092347196251E-3,null,{"$f":"$GV234*Energia!U234*(1-$D234)*1000/2*GQ234","v":1.1229840855836084E-3},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA234*Energia!U234*(1-$D234)*1000/2*$GQ234","v":1.1902827564949819E-3},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL234&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL233","v":0},1,{"$f":"$HJ234*Energia!G234*1000/2*HM234","v":1.5170030834309426E-3},{"$f":"$HK234*Potencia!G234*12*1000/2*$HM234","v":0},null,{"$f":"$HJ234*Energia!U234*1000/2*HM234","v":1.5170030834309426E-3},1,6.2722269319745805E-3,null,{"$f":"$HS234*Energia!U234*(1-$D234)*1000/2*HM234","v":1.5170030834309426E-3},{"$f":"$HK234*Potencia!G234*(1-$D234)*12*1000/2*$HM234","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY234*Energia!U234*(1-$D234)*1000/2*$HM234","v":1.6079146934831025E-3},null,null,null,null,{"$f":"$HZ234*Potencia!G234*(1-$D234)*12*1000/2*$HM234","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO234&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN234*Energia!G234*1000/2*IP234","v":2.065347353582913E-2},null,{"$f":"$IN234*Energia!U234*1000/2*IP234","v":2.065347353582913E-2},1,8.5394205433827558E-2,null,1,{"$f":"$IU234*Energia!U234*1000/2*IW234*$IP234","v":2.065347353582913E-2},{"$f":"IF(IX$230=0,1,IQ$230/IX$230)","v":0.41083127416465709},3.5082610224657862E-2,null,{"$f":"$IZ234*Energia!U234*(1-$D234)*1000/2*IP234","v":8.4850928486507084E-3},1.0515068762215967,null,3.6889605887029837E-2,null,{"$f":"$JE234*Energia!U234*(1-$D234)*1000/2*$IP234","v":8.9221334757349155E-3},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A234,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP234&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP233","v":0},1,{"$f":"$JN234*Energia!G234*1000/2*JQ234","v":6.7334675621544332E-3},{"$f":"$JO234*Potencia!G234*12*1000/2*$JQ234","v":0},null,{"$f":"$JN234*Energia!U234*1000/2*JQ234","v":6.7334675621544332E-3},1,2.7840310313281474E-2,null,null,null,null,null,1,1,{"$f":"$JW234*Energia!U234*1000/2*IF(JZ234<>0,JZ234,IF(JY234<>0,JY234*KD234,1))*JQ234","v":6.7334675621544332E-3},{"$f":"$JO234*Potencia!G234*12*1000/2*IF(JZ234=0,1,JZ234)*JQ234","v":0},0.69168432371142985,1.925670621095844E-2,0,{"$f":"$KH234*Energia!$U234*1000/2*JQ234","v":4.6574339569616392E-3},{"$f":"$KI234*Potencia!$G234*12*1000/2*JQ234","v":0},null,{"$f":"$KH234*Energia!U234*(1-$D234)*1000/2*JQ234","v":4.6574339569616392E-3},{"$f":"$KI234*Potencia!G234*(1-$D234)*12*1000/2*$JQ234","v":0},1.0515068762215967,null,2.0248558994201929E-2,0,null,{"$f":"$KQ234*Energia!U234*(1-$D234)*1000/2*$JQ234","v":4.897323831293124E-3},null,null,null,null,{"$f":"$KR234*Potencia!G234*(1-$D234)*12*1000/2*$JQ234","v":0},null,null,null,null,null,null,5.7138164881231766E-2,null,0,"BTS_0_1"]
["BTS","BTSH_2",null,{"$f":"IF(C235=0,0,IF(A235=0,0,INDEX(Params!$B$5:$G$15,MATCH(C235,Params!$A$5:$A$15,0),MATCH(A235,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G235&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M235","v":0},1,1,{"$f":"SUM(J236:J239)","v":0},0,null,{"$f":"SUM(M236:M239)","v":0},1,3.3188626106871913E-2,null,{"$f":"SUM(Q236:Q239)","v":0},0,1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"SUM(X236:X239)","v":0},0,0,0,{"$f":"SUM(AB236:AB239)","v":0},{"$f":"SUM(AC236:AC239)","v":0},{"$f":"SUM(AD236:AD239)","v":0},0,0,{"$f":"SUM(AG236:AG239)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"SUM(AN236:AN239)","v":0},{"$f":"$AL235*Clientes!K235*12","v":0},null,{"$f":"SUM(AQ236:AQ239)","v":0},1,0,null,{"$f":"SUM(AU236:AU239)","v":0},{"$f":"$AL235*Clientes!K235*(1-$D235)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"SUM(BB236:BB239)","v":0},{"$f":"SUM(BC236:BC239)","v":0},{"$f":"SUM(BD236:BD239)","v":0},{"$f":"SUM(BE236:BE239)","v":0},{"$f":"SUM(BF236:BF239)","v":0},{"$f":"$AZ235*Clientes!G235*(1-$D235)*12","v":0},{"$f":"$AZ235*Clientes!H235*(1-$D235)*12","v":0},{"$f":"$AZ235*Clientes!I235*(1-$D235)*12","v":0},{"$f":"$AZ235*Clientes!J235*(1-$D235)*12","v":0},{"$f":"SUMPRODUCT(BG235:BJ235,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO235*Clientes!Q235","v":0},null,16.690000000000001,null,{"$f":"$BS235*Clientes!M235","v":0},{"$f":"$BS235*Clientes!N235","v":0},{"$f":"$BS235*Clientes!O235","v":0},{"$f":"$BS235*Clientes!P235","v":0},{"$f":"SUMPRODUCT(BU235:BX235,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"SUM(CD236:CD239)","v":0},null,{"$f":"SUM(CF236:CF239)","v":0},1,1.6498830685812409E-2,null,{"$f":"SUM(CJ236:CJ239)","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"SUM(CO236:CO239)","v":0},{"$f":"SUM(CP236:CP239)","v":0},{"$f":"SUM(CQ236:CQ239)","v":0},{"$f":"SUM(CR236:CR239)","v":0},{"$f":"SUM(CS236:CS239)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX236:CX239)","v":0},null,{"$f":"SUM(CZ236:CZ239)","v":0},1,2.3284010523007422E-3,null,{"$f":"SUM(DD236:DD239)","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"SUM(DI236:DI239)","v":0},{"$f":"SUM(DJ236:DJ239)","v":0},{"$f":"SUM(DK236:DK239)","v":0},{"$f":"SUM(DL236:DL239)","v":0},{"$f":"SUM(DM236:DM239)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR236:DR239)","v":0},null,{"$f":"SUM(DT236:DT239)","v":0},1,1.50652209665633E-3,null,{"$f":"SUM(DX236:DX239)","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"SUM(EC236:EC239)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK235&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(EM236:EM239)","v":0},null,{"$f":"SUM(EO236:EO239)","v":0},1,0,null,null,{"$f":"SUM(ET236:ET239)","v":0},{"$f":"IF(ET$235=0,1,EM$235/ET$235)","v":1},0,null,{"$f":"SUM(EX236:EX239)","v":0},1.0599284296618812,null,0,null,{"$f":"SUM(FC236:FC239)","v":0},{"$f":"SUM(FD236:FD239)","v":0},{"$f":"SUM(FE236:FE239)","v":0},{"$f":"SUM(FF236:FF239)","v":0},{"$f":"SUM(FG236:FG239)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL235&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN236:FN239)","v":0},{"$f":"SUM(FO236:FO239)","v":0},null,{"$f":"SUM(FQ236:FQ239)","v":0},1,1.0701054518580584E-3,null,{"$f":"SUM(FU236:FU239)","v":0},{"$f":"SUM(FV236:FV239)","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"SUM(GB236:GB239)","v":0},{"$f":"SUM(GC236:GC239)","v":0},0,0,{"$f":"SUM(GF236:GF239)","v":0},{"$f":"SUM(GG236:GG239)","v":0},{"$f":"SUM(GH236:GH239)","v":0},0,0,{"$f":"SUM(GK236:GK239)","v":0},null,1.1342351911605296E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR236:GR239)","v":0},null,{"$f":"SUM(GT236:GT239)","v":0},1,4.6431092347196251E-3,null,{"$f":"SUM(GX236:GX239)","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"SUM(HC236:HC239)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL235&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M235","v":0},1,{"$f":"SUM(HN236:HN239)","v":0},{"$f":"SUM(HO236:HO239)","v":0},null,{"$f":"SUM(HQ236:HQ239)","v":0},1,6.2722269319745805E-3,null,{"$f":"SUM(HU236:HU239)","v":0},{"$f":"SUM(HV236:HV239)","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"SUM(IB236:IB239)","v":0},null,null,null,null,{"$f":"SUM(IG236:IG239)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO235&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(IQ236:IQ239)","v":0},null,{"$f":"SUM(IS236:IS239)","v":0},1,0,null,null,{"$f":"SUM(IX236:IX239)","v":0},{"$f":"IF(IX$235=0,1,IQ$235/IX$235)","v":1},0,null,{"$f":"SUM(JB236:JB239)","v":0},1.0515068762215967,null,0,null,{"$f":"SUM(JG236:JG239)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A235,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP235&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M235","v":0},1,{"$f":"SUM(JR236:JR239)","v":0},{"$f":"SUM(JS236:JS239)","v":0},null,{"$f":"SUM(JU236:JU239)","v":0},1,2.7840310313281474E-2,null,null,null,null,null,null,1,{"$f":"SUM(KE236:KE239)","v":0},{"$f":"SUM(KF236:KF239)","v":0},1,2.7840310313281474E-2,0,{"$f":"SUM(KJ236:KJ239)","v":0},{"$f":"SUM(KK236:KK239)","v":0},null,{"$f":"SUM(KM236:KM239)","v":0},{"$f":"SUM(KN236:KN239)","v":0},1.0515068762215967,null,2.9274277730558504E-2,0,null,{"$f":"SUM(KT236:KT239)","v":0},null,null,null,null,{"$f":"SUM(KY236:KY239)","v":0},null,null,null,null,null,null,2.9274277730558504E-2,null,0,"BTS_0_1"]
["BTS","BTSH_2 Punta",null,{"$f":"IF(C236=0,0,IF(A236=0,0,INDEX(Params!$B$5:$G$15,MATCH(C236,Params!$A$5:$A$15,0),MATCH(A236,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G236&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G235","v":0},1,1,{"$f":"$E236*Energia!K236*1000*H236","v":0},{"$f":"$F236*Potencia!K236*12*1000*$I236","v":0},null,{"$f":"$E236*Energia!Y236*1000*H236","v":0},1,3.3188626106871913E-2,null,{"$f":"$O236*Energia!Y236*(1-$D236)*1000*H236","v":0},{"$f":"$F236*Potencia!K236*(1-$D236)*12*1000*$I236","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U236*Energia!U236*(1-$D236)*1000*$H236","v":0},{"$f":"$U236*Energia!V236*(1-$D236)*1000*$H236","v":0},{"$f":"$U236*Energia!W236*(1-$D236)*1000*$H236","v":0},{"$f":"$U236*Energia!X236*(1-$D236)*1000*$H236","v":0},{"$f":"SUMPRODUCT(X236:AA236,Params!$B$19:$E$19)","v":0},{"$f":"$V236*Potencia!G236*(1-$D236)*12*1000*$I236","v":0},{"$f":"$V236*Potencia!H236*(1-$D236)*12*1000*$I236","v":0},{"$f":"$V236*Potencia!I236*(1-$D236)*12*1000*$I236","v":0},{"$f":"$V236*Potencia!J236*(1-$D236)*12*1000*$I236","v":0},{"$f":"SUMPRODUCT(AC236:AF236,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK236*Energia!K236*1000*AM236","v":0},null,null,{"$f":"$AK236*Energia!Y236*1000*AM236","v":0},1,0,null,{"$f":"$AS236*Energia!Y236*(1-$D236)*1000*AM236","v":0},null,1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY236*Energia!U236*(1-$D236)*1000*$AM236","v":0},{"$f":"$AY236*Energia!V236*(1-$D236)*1000*$AM236","v":0},{"$f":"$AY236*Energia!W236*(1-$D236)*1000*$AM236","v":0},{"$f":"$AY236*Energia!X236*(1-$D236)*1000*$AM236","v":0},{"$f":"SUMPRODUCT(BB236:BE236,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,null,null,16.690000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB236*Energia!K236*1000*CC236","v":0},null,{"$f":"$CB236*Energia!Y236*1000*CC236","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH236*Energia!Y236*(1-$D236)*1000*CC236","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM236*Energia!U236*(1-$D236)*1000*$CC236","v":0},{"$f":"$CM236*Energia!V236*(1-$D236)*1000*$CC236","v":0},{"$f":"$CM236*Energia!W236*(1-$D236)*1000*$CC236","v":0},{"$f":"$CM236*Energia!X236*(1-$D236)*1000*$CC236","v":0},{"$f":"SUMPRODUCT(CO236:CR236,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV236*Energia!K236*1000*CW236","v":0},null,{"$f":"$CV236*Energia!Y236*1000*CW236","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB236*Energia!Y236*(1-$D236)*1000*CW236","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG236*Energia!U236*(1-$D236)*1000*$CW236","v":0},{"$f":"$DG236*Energia!V236*(1-$D236)*1000*$CW236","v":0},{"$f":"$DG236*Energia!W236*(1-$D236)*1000*$CW236","v":0},{"$f":"$DG236*Energia!X236*(1-$D236)*1000*$CW236","v":0},{"$f":"SUMPRODUCT(DI236:DL236,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP236*Energia!G236*1000/2*DQ236","v":0},null,{"$f":"$DP236*Energia!U236*1000/2*DQ236","v":0},1,1.50652209665633E-3,null,{"$f":"$DV236*Energia!U236*(1-$D236)*1000/2*DQ236","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA236*Energia!U236*(1-$D236)*1000/2*$DQ236","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK236&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"P",1,{"$f":"$EJ236*Energia!K236*1000*EL236","v":0},null,{"$f":"$EJ236*Energia!Y236*1000*EL236","v":0},1,0,null,1,{"$f":"$EQ236*Energia!Y236*1000*ES236*EL236","v":0},{"$f":"IF(ET$235=0,1,EM$235/ET$235)","v":1},0,null,{"$f":"$EV236*Energia!Y236*(1-$D236)*1000*EL236","v":0},1.0599284296618812,null,0,null,{"$f":"$FA236*Energia!U236*(1-$D236)*1000*$EL236","v":0},{"$f":"$FA236*Energia!V236*(1-$D236)*1000*$EL236","v":0},{"$f":"$FA236*Energia!W236*(1-$D236)*1000*$EL236","v":0},{"$f":"$FA236*Energia!X236*(1-$D236)*1000*$EL236","v":0},{"$f":"SUMPRODUCT(FC236:FF236,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL236&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ236*Energia!K236*1000*FM236","v":0},{"$f":"$FK236*Potencia!K236*12*1000*$FM236","v":0},null,{"$f":"$FJ236*Energia!Y236*1000*FM236","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS236*Energia!Y236*(1-$D236)*1000*FM236","v":0},{"$f":"$FK236*Potencia!K236*(1-$D236)*12*1000*$FM236","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY236*Energia!U236*(1-$D236)*1000*$FM236","v":0},{"$f":"$FY236*Energia!V236*(1-$D236)*1000*$FM236","v":0},{"$f":"$FY236*Energia!W236*(1-$D236)*1000*$FM236","v":0},{"$f":"$FY236*Energia!X236*(1-$D236)*1000*$FM236","v":0},{"$f":"SUMPRODUCT(GB236:GE236,Params!$B$19:$E$19)","v":0},{"$f":"$FZ236*Potencia!G236*(1-$D236)*12*1000*$FM236","v":0},{"$f":"$FZ236*Potencia!H236*(1-$D236)*12*1000*$FM236","v":0},{"$f":"$FZ236*Potencia!I236*(1-$D236)*12*1000*$FM236","v":0},{"$f":"$FZ236*Potencia!J236*(1-$D236)*12*1000*$FM236","v":0},{"$f":"SUMPRODUCT(GG236:GJ236,Params!$B$19:$E$19)","v":0},null,1.1342351911605296E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP236*Energia!G236*1000/2*GQ236","v":0},null,{"$f":"$GP236*Energia!U236*1000/2*GQ236","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV236*Energia!U236*(1-$D236)*1000/2*GQ236","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA236*Energia!U236*(1-$D236)*1000/2*$GQ236","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL236&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL235","v":0},1,{"$f":"$HJ236*Energia!G236*1000/2*HM236","v":0},{"$f":"$HK236*Potencia!G236*12*1000/2*$HM236","v":0},null,{"$f":"$HJ236*Energia!U236*1000/2*HM236","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS236*Energia!U236*(1-$D236)*1000/2*HM236","v":0},{"$f":"$HK236*Potencia!G236*(1-$D236)*12*1000/2*$HM236","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY236*Energia!U236*(1-$D236)*1000/2*$HM236","v":0},null,null,null,null,{"$f":"$HZ236*Potencia!G236*(1-$D236)*12*1000/2*$HM236","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO236&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"P",1,{"$f":"$IN236*Energia!G236*1000/2*IP236","v":0},null,{"$f":"$IN236*Energia!U236*1000/2*IP236","v":0},1,0,null,6.53,{"$f":"$IU236*Energia!U236*1000/2*IW236*$IP236","v":0},{"$f":"IF(IX$235=0,1,IQ$235/IX$235)","v":1},0,null,{"$f":"$IZ236*Energia!U236*(1-$D236)*1000/2*IP236","v":0},1.0515068762215967,null,0,null,{"$f":"$JE236*Energia!U236*(1-$D236)*1000/2*$IP236","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A236,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP236&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP235","v":0},1,{"$f":"$JN236*Energia!G236*1000/2*JQ236","v":0},{"$f":"$JO236*Potencia!G236*12*1000/2*$JQ236","v":0},null,{"$f":"$JN236*Energia!U236*1000/2*JQ236","v":0},1,2.7840310313281474E-2,null,null,null,null,null,1,1,{"$f":"$JW236*Energia!U236*1000/2*IF(JZ236<>0,JZ236,IF(JY236<>0,JY236*KD236,1))*JQ236","v":0},{"$f":"$JO236*Potencia!G236*12*1000/2*IF(JZ236=0,1,JZ236)*JQ236","v":0},0.69168432371142985,1.925670621095844E-2,0,{"$f":"$KH236*Energia!$U236*1000/2*JQ236","v":0},{"$f":"$KI236*Potencia!$G236*12*1000/2*JQ236","v":0},null,{"$f":"$KH236*Energia!U236*(1-$D236)*1000/2*JQ236","v":0},{"$f":"$KI236*Potencia!G236*(1-$D236)*12*1000/2*$JQ236","v":0},1.0515068762215967,null,2.0248558994201929E-2,0,null,{"$f":"$KQ236*Energia!U236*(1-$D236)*1000/2*$JQ236","v":0},null,null,null,null,{"$f":"$KR236*Potencia!G236*(1-$D236)*12*1000/2*$JQ236","v":0},null,null,null,null,null,null,2.0248558994201929E-2,null,0,"BTS_0_1"]
["BTS","BTSH_2 Fuera de Punta",null,{"$f":"IF(C237=0,0,IF(A237=0,0,INDEX(Params!$B$5:$G$15,MATCH(C237,Params!$A$5:$A$15,0),MATCH(A237,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G237&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G236","v":0},{"$f":"IF(Params!$A$29=Params!$B$29,1,0)","v":0},{"$f":"IF(Params!$A$29=Params!$B$29,1,0)","v":0},{"$f":"$E237*Energia!K237*1000*H237","v":0},{"$f":"$F237*Potencia!K237*12*1000*$I237","v":0},null,{"$f":"$E237*Energia!Y237*1000*H237","v":0},1,3.3188626106871913E-2,null,{"$f":"$O237*Energia!Y237*(1-$D237)*1000*H237","v":0},{"$f":"$F237*Potencia!K237*(1-$D237)*12*1000*$I237","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U237*Energia!U237*(1-$D237)*1000*$H237","v":0},{"$f":"$U237*Energia!V237*(1-$D237)*1000*$H237","v":0},{"$f":"$U237*Energia!W237*(1-$D237)*1000*$H237","v":0},{"$f":"$U237*Energia!X237*(1-$D237)*1000*$H237","v":0},{"$f":"SUMPRODUCT(X237:AA237,Params!$B$19:$E$19)","v":0},{"$f":"$V237*Potencia!G237*(1-$D237)*12*1000*$I237","v":0},{"$f":"$V237*Potencia!H237*(1-$D237)*12*1000*$I237","v":0},{"$f":"$V237*Potencia!I237*(1-$D237)*12*1000*$I237","v":0},{"$f":"$V237*Potencia!J237*(1-$D237)*12*1000*$I237","v":0},{"$f":"SUMPRODUCT(AC237:AF237,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},0,{"$f":"$AK237*Energia!K237*1000*AM237","v":0},null,null,{"$f":"$AK237*Energia!Y237*1000*AM237","v":0},1,0,null,{"$f":"$AS237*Energia!Y237*(1-$D237)*1000*AM237","v":0},null,1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY237*Energia!U237*(1-$D237)*1000*$AM237","v":0},{"$f":"$AY237*Energia!V237*(1-$D237)*1000*$AM237","v":0},{"$f":"$AY237*Energia!W237*(1-$D237)*1000*$AM237","v":0},{"$f":"$AY237*Energia!X237*(1-$D237)*1000*$AM237","v":0},{"$f":"SUMPRODUCT(BB237:BE237,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,null,null,16.690000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},0,{"$f":"$CB237*Energia!K237*1000*CC237","v":0},null,{"$f":"$CB237*Energia!Y237*1000*CC237","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH237*Energia!Y237*(1-$D237)*1000*CC237","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM237*Energia!U237*(1-$D237)*1000*$CC237","v":0},{"$f":"$CM237*Energia!V237*(1-$D237)*1000*$CC237","v":0},{"$f":"$CM237*Energia!W237*(1-$D237)*1000*$CC237","v":0},{"$f":"$CM237*Energia!X237*(1-$D237)*1000*$CC237","v":0},{"$f":"SUMPRODUCT(CO237:CR237,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},0,{"$f":"$CV237*Energia!K237*1000*CW237","v":0},null,{"$f":"$CV237*Energia!Y237*1000*CW237","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB237*Energia!Y237*(1-$D237)*1000*CW237","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG237*Energia!U237*(1-$D237)*1000*$CW237","v":0},{"$f":"$DG237*Energia!V237*(1-$D237)*1000*$CW237","v":0},{"$f":"$DG237*Energia!W237*(1-$D237)*1000*$CW237","v":0},{"$f":"$DG237*Energia!X237*(1-$D237)*1000*$CW237","v":0},{"$f":"SUMPRODUCT(DI237:DL237,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},0,{"$f":"$DP237*Energia!G237*1000/2*DQ237","v":0},null,{"$f":"$DP237*Energia!U237*1000/2*DQ237","v":0},1,1.50652209665633E-3,null,{"$f":"$DV237*Energia!U237*(1-$D237)*1000/2*DQ237","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA237*Energia!U237*(1-$D237)*1000/2*$DQ237","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK237&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",0,{"$f":"$EJ237*Energia!K237*1000*EL237","v":0},null,{"$f":"$EJ237*Energia!Y237*1000*EL237","v":0},1,0,null,1,{"$f":"$EQ237*Energia!Y237*1000*ES237*EL237","v":0},{"$f":"IF(ET$235=0,1,EM$235/ET$235)","v":1},0,null,{"$f":"$EV237*Energia!Y237*(1-$D237)*1000*EL237","v":0},1.0599284296618812,null,0,null,{"$f":"$FA237*Energia!U237*(1-$D237)*1000*$EL237","v":0},{"$f":"$FA237*Energia!V237*(1-$D237)*1000*$EL237","v":0},{"$f":"$FA237*Energia!W237*(1-$D237)*1000*$EL237","v":0},{"$f":"$FA237*Energia!X237*(1-$D237)*1000*$EL237","v":0},{"$f":"SUMPRODUCT(FC237:FF237,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL237&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,0,{"$f":"$FJ237*Energia!K237*1000*FM237","v":0},{"$f":"$FK237*Potencia!K237*12*1000*$FM237","v":0},null,{"$f":"$FJ237*Energia!Y237*1000*FM237","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS237*Energia!Y237*(1-$D237)*1000*FM237","v":0},{"$f":"$FK237*Potencia!K237*(1-$D237)*12*1000*$FM237","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY237*Energia!U237*(1-$D237)*1000*$FM237","v":0},{"$f":"$FY237*Energia!V237*(1-$D237)*1000*$FM237","v":0},{"$f":"$FY237*Energia!W237*(1-$D237)*1000*$FM237","v":0},{"$f":"$FY237*Energia!X237*(1-$D237)*1000*$FM237","v":0},{"$f":"SUMPRODUCT(GB237:GE237,Params!$B$19:$E$19)","v":0},{"$f":"$FZ237*Potencia!G237*(1-$D237)*12*1000*$FM237","v":0},{"$f":"$FZ237*Potencia!H237*(1-$D237)*12*1000*$FM237","v":0},{"$f":"$FZ237*Potencia!I237*(1-$D237)*12*1000*$FM237","v":0},{"$f":"$FZ237*Potencia!J237*(1-$D237)*12*1000*$FM237","v":0},{"$f":"SUMPRODUCT(GG237:GJ237,Params!$B$19:$E$19)","v":0},null,1.1342351911605296E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},0,{"$f":"$GP237*Energia!G237*1000/2*GQ237","v":0},null,{"$f":"$GP237*Energia!U237*1000/2*GQ237","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV237*Energia!U237*(1-$D237)*1000/2*GQ237","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA237*Energia!U237*(1-$D237)*1000/2*$GQ237","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL237&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL236","v":0},0,{"$f":"$HJ237*Energia!G237*1000/2*HM237","v":0},{"$f":"$HK237*Potencia!G237*12*1000/2*$HM237","v":0},null,{"$f":"$HJ237*Energia!U237*1000/2*HM237","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS237*Energia!U237*(1-$D237)*1000/2*HM237","v":0},{"$f":"$HK237*Potencia!G237*(1-$D237)*12*1000/2*$HM237","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY237*Energia!U237*(1-$D237)*1000/2*$HM237","v":0},null,null,null,null,{"$f":"$HZ237*Potencia!G237*(1-$D237)*12*1000/2*$HM237","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO237&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",0,{"$f":"$IN237*Energia!G237*1000/2*IP237","v":0},null,{"$f":"$IN237*Energia!U237*1000/2*IP237","v":0},1,0,null,1,{"$f":"$IU237*Energia!U237*1000/2*IW237*$IP237","v":0},{"$f":"IF(IX$235=0,1,IQ$235/IX$235)","v":1},0,null,{"$f":"$IZ237*Energia!U237*(1-$D237)*1000/2*IP237","v":0},1.0515068762215967,null,0,null,{"$f":"$JE237*Energia!U237*(1-$D237)*1000/2*$IP237","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A237,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP237&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP236","v":0},0,{"$f":"$JN237*Energia!G237*1000/2*JQ237","v":0},{"$f":"$JO237*Potencia!G237*12*1000/2*$JQ237","v":0},null,{"$f":"$JN237*Energia!U237*1000/2*JQ237","v":0},1,2.7840310313281474E-2,null,null,null,null,null,null,1,{"$f":"$JW237*Energia!U237*1000/2*IF(JZ237<>0,JZ237,IF(JY237<>0,JY237*KD237,1))*JQ237","v":0},{"$f":"$JO237*Potencia!G237*12*1000/2*IF(JZ237=0,1,JZ237)*JQ237","v":0},1,0,0,{"$f":"$KH237*Energia!$U237*1000/2*JQ237","v":0},{"$f":"$KI237*Potencia!$G237*12*1000/2*JQ237","v":0},null,{"$f":"$KH237*Energia!U237*(1-$D237)*1000/2*JQ237","v":0},{"$f":"$KI237*Potencia!G237*(1-$D237)*12*1000/2*$JQ237","v":0},1.0515068762215967,null,0,0,null,{"$f":"$KQ237*Energia!U237*(1-$D237)*1000/2*$JQ237","v":0},null,null,null,null,{"$f":"$KR237*Potencia!G237*(1-$D237)*12*1000/2*$JQ237","v":0},null,null,null,null,null,null,0,null,0,"BTS_0_0"]
["BTS","BTSH_2 Fuera de Punta Medio",null,{"$f":"IF(C238=0,0,IF(A238=0,0,INDEX(Params!$B$5:$G$15,MATCH(C238,Params!$A$5:$A$15,0),MATCH(A238,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G238&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"$E238*Energia!K238*1000*H238","v":0},{"$f":"$F238*Potencia!K238*12*1000*$I238","v":0},null,{"$f":"$E238*Energia!Y238*1000*H238","v":0},1,3.3188626106871913E-2,null,{"$f":"$O238*Energia!Y238*(1-$D238)*1000*H238","v":0},{"$f":"$F238*Potencia!K238*(1-$D238)*12*1000*$I238","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U238*Energia!U238*(1-$D238)*1000*$H238","v":0},{"$f":"$U238*Energia!V238*(1-$D238)*1000*$H238","v":0},{"$f":"$U238*Energia!W238*(1-$D238)*1000*$H238","v":0},{"$f":"$U238*Energia!X238*(1-$D238)*1000*$H238","v":0},{"$f":"SUMPRODUCT(X238:AA238,Params!$B$19:$E$19)","v":0},{"$f":"$V238*Potencia!G238*(1-$D238)*12*1000*$I238","v":0},{"$f":"$V238*Potencia!H238*(1-$D238)*12*1000*$I238","v":0},{"$f":"$V238*Potencia!I238*(1-$D238)*12*1000*$I238","v":0},{"$f":"$V238*Potencia!J238*(1-$D238)*12*1000*$I238","v":0},{"$f":"SUMPRODUCT(AC238:AF238,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK238*Energia!K238*1000*AM238","v":0},null,null,{"$f":"$AK238*Energia!Y238*1000*AM238","v":0},1,0,null,{"$f":"$AS238*Energia!Y238*(1-$D238)*1000*AM238","v":0},null,1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY238*Energia!U238*(1-$D238)*1000*$AM238","v":0},{"$f":"$AY238*Energia!V238*(1-$D238)*1000*$AM238","v":0},{"$f":"$AY238*Energia!W238*(1-$D238)*1000*$AM238","v":0},{"$f":"$AY238*Energia!X238*(1-$D238)*1000*$AM238","v":0},{"$f":"SUMPRODUCT(BB238:BE238,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,null,null,16.690000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB238*Energia!K238*1000*CC238","v":0},null,{"$f":"$CB238*Energia!Y238*1000*CC238","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH238*Energia!Y238*(1-$D238)*1000*CC238","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM238*Energia!U238*(1-$D238)*1000*$CC238","v":0},{"$f":"$CM238*Energia!V238*(1-$D238)*1000*$CC238","v":0},{"$f":"$CM238*Energia!W238*(1-$D238)*1000*$CC238","v":0},{"$f":"$CM238*Energia!X238*(1-$D238)*1000*$CC238","v":0},{"$f":"SUMPRODUCT(CO238:CR238,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV238*Energia!K238*1000*CW238","v":0},null,{"$f":"$CV238*Energia!Y238*1000*CW238","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB238*Energia!Y238*(1-$D238)*1000*CW238","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG238*Energia!U238*(1-$D238)*1000*$CW238","v":0},{"$f":"$DG238*Energia!V238*(1-$D238)*1000*$CW238","v":0},{"$f":"$DG238*Energia!W238*(1-$D238)*1000*$CW238","v":0},{"$f":"$DG238*Energia!X238*(1-$D238)*1000*$CW238","v":0},{"$f":"SUMPRODUCT(DI238:DL238,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP238*Energia!G238*1000/2*DQ238","v":0},null,{"$f":"$DP238*Energia!U238*1000/2*DQ238","v":0},1,1.50652209665633E-3,null,{"$f":"$DV238*Energia!U238*(1-$D238)*1000/2*DQ238","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA238*Energia!U238*(1-$D238)*1000/2*$DQ238","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK238&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$EJ238*Energia!K238*1000*EL238","v":0},null,{"$f":"$EJ238*Energia!Y238*1000*EL238","v":0},1,0,null,1,{"$f":"$EQ238*Energia!Y238*1000*ES238*EL238","v":0},{"$f":"IF(ET$235=0,1,EM$235/ET$235)","v":1},0,null,{"$f":"$EV238*Energia!Y238*(1-$D238)*1000*EL238","v":0},1.0599284296618812,null,0,null,{"$f":"$FA238*Energia!U238*(1-$D238)*1000*$EL238","v":0},{"$f":"$FA238*Energia!V238*(1-$D238)*1000*$EL238","v":0},{"$f":"$FA238*Energia!W238*(1-$D238)*1000*$EL238","v":0},{"$f":"$FA238*Energia!X238*(1-$D238)*1000*$EL238","v":0},{"$f":"SUMPRODUCT(FC238:FF238,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL238&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ238*Energia!K238*1000*FM238","v":0},{"$f":"$FK238*Potencia!K238*12*1000*$FM238","v":0},null,{"$f":"$FJ238*Energia!Y238*1000*FM238","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS238*Energia!Y238*(1-$D238)*1000*FM238","v":0},{"$f":"$FK238*Potencia!K238*(1-$D238)*12*1000*$FM238","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY238*Energia!U238*(1-$D238)*1000*$FM238","v":0},{"$f":"$FY238*Energia!V238*(1-$D238)*1000*$FM238","v":0},{"$f":"$FY238*Energia!W238*(1-$D238)*1000*$FM238","v":0},{"$f":"$FY238*Energia!X238*(1-$D238)*1000*$FM238","v":0},{"$f":"SUMPRODUCT(GB238:GE238,Params!$B$19:$E$19)","v":0},{"$f":"$FZ238*Potencia!G238*(1-$D238)*12*1000*$FM238","v":0},{"$f":"$FZ238*Potencia!H238*(1-$D238)*12*1000*$FM238","v":0},{"$f":"$FZ238*Potencia!I238*(1-$D238)*12*1000*$FM238","v":0},{"$f":"$FZ238*Potencia!J238*(1-$D238)*12*1000*$FM238","v":0},{"$f":"SUMPRODUCT(GG238:GJ238,Params!$B$19:$E$19)","v":0},null,1.1342351911605296E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP238*Energia!G238*1000/2*GQ238","v":0},null,{"$f":"$GP238*Energia!U238*1000/2*GQ238","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV238*Energia!U238*(1-$D238)*1000/2*GQ238","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA238*Energia!U238*(1-$D238)*1000/2*$GQ238","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL238&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL237","v":0},1,{"$f":"$HJ238*Energia!G238*1000/2*HM238","v":0},{"$f":"$HK238*Potencia!G238*12*1000/2*$HM238","v":0},null,{"$f":"$HJ238*Energia!U238*1000/2*HM238","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS238*Energia!U238*(1-$D238)*1000/2*HM238","v":0},{"$f":"$HK238*Potencia!G238*(1-$D238)*12*1000/2*$HM238","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY238*Energia!U238*(1-$D238)*1000/2*$HM238","v":0},null,null,null,null,{"$f":"$HZ238*Potencia!G238*(1-$D238)*12*1000/2*$HM238","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO238&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$IN238*Energia!G238*1000/2*IP238","v":0},null,{"$f":"$IN238*Energia!U238*1000/2*IP238","v":0},1,0,null,3.77,{"$f":"$IU238*Energia!U238*1000/2*IW238*$IP238","v":0},{"$f":"IF(IX$235=0,1,IQ$235/IX$235)","v":1},0,null,{"$f":"$IZ238*Energia!U238*(1-$D238)*1000/2*IP238","v":0},1.0515068762215967,null,0,null,{"$f":"$JE238*Energia!U238*(1-$D238)*1000/2*$IP238","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A238,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP238&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP237","v":0},1,{"$f":"$JN238*Energia!G238*1000/2*JQ238","v":0},{"$f":"$JO238*Potencia!G238*12*1000/2*$JQ238","v":0},null,{"$f":"$JN238*Energia!U238*1000/2*JQ238","v":0},1,2.7840310313281474E-2,null,null,null,null,null,1,1,{"$f":"$JW238*Energia!U238*1000/2*IF(JZ238<>0,JZ238,IF(JY238<>0,JY238*KD238,1))*JQ238","v":0},{"$f":"$JO238*Potencia!G238*12*1000/2*IF(JZ238=0,1,JZ238)*JQ238","v":0},0.69168432371142985,1.925670621095844E-2,0,{"$f":"$KH238*Energia!$U238*1000/2*JQ238","v":0},{"$f":"$KI238*Potencia!$G238*12*1000/2*JQ238","v":0},null,{"$f":"$KH238*Energia!U238*(1-$D238)*1000/2*JQ238","v":0},{"$f":"$KI238*Potencia!G238*(1-$D238)*12*1000/2*$JQ238","v":0},1.0515068762215967,null,2.0248558994201929E-2,0,null,{"$f":"$KQ238*Energia!U238*(1-$D238)*1000/2*$JQ238","v":0},null,null,null,null,{"$f":"$KR238*Potencia!G238*(1-$D238)*12*1000/2*$JQ238","v":0},null,null,null,null,null,null,2.0248558994201929E-2,null,0,"BTS_0_1"]
["BTS","BTSH_2 Fuera de Punta Bajo",null,{"$f":"IF(C239=0,0,IF(A239=0,0,INDEX(Params!$B$5:$G$15,MATCH(C239,Params!$A$5:$A$15,0),MATCH(A239,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G239&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"$E239*Energia!K239*1000*H239","v":0},{"$f":"$F239*Potencia!K239*12*1000*$I239","v":0},null,{"$f":"$E239*Energia!Y239*1000*H239","v":0},1,3.3188626106871913E-2,null,{"$f":"$O239*Energia!Y239*(1-$D239)*1000*H239","v":0},{"$f":"$F239*Potencia!K239*(1-$D239)*12*1000*$I239","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U239*Energia!U239*(1-$D239)*1000*$H239","v":0},{"$f":"$U239*Energia!V239*(1-$D239)*1000*$H239","v":0},{"$f":"$U239*Energia!W239*(1-$D239)*1000*$H239","v":0},{"$f":"$U239*Energia!X239*(1-$D239)*1000*$H239","v":0},{"$f":"SUMPRODUCT(X239:AA239,Params!$B$19:$E$19)","v":0},{"$f":"$V239*Potencia!G239*(1-$D239)*12*1000*$I239","v":0},{"$f":"$V239*Potencia!H239*(1-$D239)*12*1000*$I239","v":0},{"$f":"$V239*Potencia!I239*(1-$D239)*12*1000*$I239","v":0},{"$f":"$V239*Potencia!J239*(1-$D239)*12*1000*$I239","v":0},{"$f":"SUMPRODUCT(AC239:AF239,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK239*Energia!K239*1000*AM239","v":0},null,null,{"$f":"$AK239*Energia!Y239*1000*AM239","v":0},1,0,null,{"$f":"$AS239*Energia!Y239*(1-$D239)*1000*AM239","v":0},null,1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY239*Energia!U239*(1-$D239)*1000*$AM239","v":0},{"$f":"$AY239*Energia!V239*(1-$D239)*1000*$AM239","v":0},{"$f":"$AY239*Energia!W239*(1-$D239)*1000*$AM239","v":0},{"$f":"$AY239*Energia!X239*(1-$D239)*1000*$AM239","v":0},{"$f":"SUMPRODUCT(BB239:BE239,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,null,null,16.690000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB239*Energia!K239*1000*CC239","v":0},null,{"$f":"$CB239*Energia!Y239*1000*CC239","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH239*Energia!Y239*(1-$D239)*1000*CC239","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM239*Energia!U239*(1-$D239)*1000*$CC239","v":0},{"$f":"$CM239*Energia!V239*(1-$D239)*1000*$CC239","v":0},{"$f":"$CM239*Energia!W239*(1-$D239)*1000*$CC239","v":0},{"$f":"$CM239*Energia!X239*(1-$D239)*1000*$CC239","v":0},{"$f":"SUMPRODUCT(CO239:CR239,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV239*Energia!K239*1000*CW239","v":0},null,{"$f":"$CV239*Energia!Y239*1000*CW239","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB239*Energia!Y239*(1-$D239)*1000*CW239","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG239*Energia!U239*(1-$D239)*1000*$CW239","v":0},{"$f":"$DG239*Energia!V239*(1-$D239)*1000*$CW239","v":0},{"$f":"$DG239*Energia!W239*(1-$D239)*1000*$CW239","v":0},{"$f":"$DG239*Energia!X239*(1-$D239)*1000*$CW239","v":0},{"$f":"SUMPRODUCT(DI239:DL239,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP239*Energia!G239*1000/2*DQ239","v":0},null,{"$f":"$DP239*Energia!U239*1000/2*DQ239","v":0},1,1.50652209665633E-3,null,{"$f":"$DV239*Energia!U239*(1-$D239)*1000/2*DQ239","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA239*Energia!U239*(1-$D239)*1000/2*$DQ239","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK239&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$EJ239*Energia!K239*1000*EL239","v":0},null,{"$f":"$EJ239*Energia!Y239*1000*EL239","v":0},1,0,null,1,{"$f":"$EQ239*Energia!Y239*1000*ES239*EL239","v":0},{"$f":"IF(ET$235=0,1,EM$235/ET$235)","v":1},0,null,{"$f":"$EV239*Energia!Y239*(1-$D239)*1000*EL239","v":0},1.0599284296618812,null,0,null,{"$f":"$FA239*Energia!U239*(1-$D239)*1000*$EL239","v":0},{"$f":"$FA239*Energia!V239*(1-$D239)*1000*$EL239","v":0},{"$f":"$FA239*Energia!W239*(1-$D239)*1000*$EL239","v":0},{"$f":"$FA239*Energia!X239*(1-$D239)*1000*$EL239","v":0},{"$f":"SUMPRODUCT(FC239:FF239,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL239&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ239*Energia!K239*1000*FM239","v":0},{"$f":"$FK239*Potencia!K239*12*1000*$FM239","v":0},null,{"$f":"$FJ239*Energia!Y239*1000*FM239","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS239*Energia!Y239*(1-$D239)*1000*FM239","v":0},{"$f":"$FK239*Potencia!K239*(1-$D239)*12*1000*$FM239","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY239*Energia!U239*(1-$D239)*1000*$FM239","v":0},{"$f":"$FY239*Energia!V239*(1-$D239)*1000*$FM239","v":0},{"$f":"$FY239*Energia!W239*(1-$D239)*1000*$FM239","v":0},{"$f":"$FY239*Energia!X239*(1-$D239)*1000*$FM239","v":0},{"$f":"SUMPRODUCT(GB239:GE239,Params!$B$19:$E$19)","v":0},{"$f":"$FZ239*Potencia!G239*(1-$D239)*12*1000*$FM239","v":0},{"$f":"$FZ239*Potencia!H239*(1-$D239)*12*1000*$FM239","v":0},{"$f":"$FZ239*Potencia!I239*(1-$D239)*12*1000*$FM239","v":0},{"$f":"$FZ239*Potencia!J239*(1-$D239)*12*1000*$FM239","v":0},{"$f":"SUMPRODUCT(GG239:GJ239,Params!$B$19:$E$19)","v":0},null,1.1342351911605296E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP239*Energia!G239*1000/2*GQ239","v":0},null,{"$f":"$GP239*Energia!U239*1000/2*GQ239","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV239*Energia!U239*(1-$D239)*1000/2*GQ239","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA239*Energia!U239*(1-$D239)*1000/2*$GQ239","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL239&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL238","v":0},1,{"$f":"$HJ239*Energia!G239*1000/2*HM239","v":0},{"$f":"$HK239*Potencia!G239*12*1000/2*$HM239","v":0},null,{"$f":"$HJ239*Energia!U239*1000/2*HM239","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS239*Energia!U239*(1-$D239)*1000/2*HM239","v":0},{"$f":"$HK239*Potencia!G239*(1-$D239)*12*1000/2*$HM239","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY239*Energia!U239*(1-$D239)*1000/2*$HM239","v":0},null,null,null,null,{"$f":"$HZ239*Potencia!G239*(1-$D239)*12*1000/2*$HM239","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO239&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$IN239*Energia!G239*1000/2*IP239","v":0},null,{"$f":"$IN239*Energia!U239*1000/2*IP239","v":0},1,0,null,1,{"$f":"$IU239*Energia!U239*1000/2*IW239*$IP239","v":0},{"$f":"IF(IX$235=0,1,IQ$235/IX$235)","v":1},0,null,{"$f":"$IZ239*Energia!U239*(1-$D239)*1000/2*IP239","v":0},1.0515068762215967,null,0,null,{"$f":"$JE239*Energia!U239*(1-$D239)*1000/2*$IP239","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A239,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP239&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP238","v":0},1,{"$f":"$JN239*Energia!G239*1000/2*JQ239","v":0},{"$f":"$JO239*Potencia!G239*12*1000/2*$JQ239","v":0},null,{"$f":"$JN239*Energia!U239*1000/2*JQ239","v":0},1,2.7840310313281474E-2,null,null,null,null,null,1,1,{"$f":"$JW239*Energia!U239*1000/2*IF(JZ239<>0,JZ239,IF(JY239<>0,JY239*KD239,1))*JQ239","v":0},{"$f":"$JO239*Potencia!G239*12*1000/2*IF(JZ239=0,1,JZ239)*JQ239","v":0},0.69168432371142985,1.925670621095844E-2,0,{"$f":"$KH239*Energia!$U239*1000/2*JQ239","v":0},{"$f":"$KI239*Potencia!$G239*12*1000/2*JQ239","v":0},null,{"$f":"$KH239*Energia!U239*(1-$D239)*1000/2*JQ239","v":0},{"$f":"$KI239*Potencia!G239*(1-$D239)*12*1000/2*$JQ239","v":0},1.0515068762215967,null,2.0248558994201929E-2,0,null,{"$f":"$KQ239*Energia!U239*(1-$D239)*1000/2*$JQ239","v":0},null,null,null,null,{"$f":"$KR239*Potencia!G239*(1-$D239)*12*1000/2*$JQ239","v":0},null,null,null,null,null,null,2.0248558994201929E-2,null,0,"BTS_0_1"]
["BTS","BTSH_3",null,{"$f":"IF(C240=0,0,IF(A240=0,0,INDEX(Params!$B$5:$G$15,MATCH(C240,Params!$A$5:$A$15,0),MATCH(A240,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G240&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M240","v":0},1,1,{"$f":"SUM(J241:J244)","v":0},0,null,{"$f":"SUM(M241:M244)","v":0},1,3.3188626106871913E-2,null,{"$f":"SUM(Q241:Q244)","v":0},0,1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"SUM(X241:X244)","v":0},0,0,0,{"$f":"SUM(AB241:AB244)","v":0},{"$f":"SUM(AC241:AC244)","v":0},{"$f":"SUM(AD241:AD244)","v":0},0,0,{"$f":"SUM(AG241:AG244)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"SUM(AN241:AN244)","v":0},{"$f":"$AL240*Clientes!K240*12","v":0},null,{"$f":"SUM(AQ241:AQ244)","v":0},1,0,null,{"$f":"SUM(AU241:AU244)","v":0},{"$f":"$AL240*Clientes!K240*(1-$D240)*12","v":0},1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"SUM(BB241:BB244)","v":0},{"$f":"SUM(BC241:BC244)","v":0},{"$f":"SUM(BD241:BD244)","v":0},{"$f":"SUM(BE241:BE244)","v":0},{"$f":"SUM(BF241:BF244)","v":0},{"$f":"$AZ240*Clientes!G240*(1-$D240)*12","v":0},{"$f":"$AZ240*Clientes!H240*(1-$D240)*12","v":0},{"$f":"$AZ240*Clientes!I240*(1-$D240)*12","v":0},{"$f":"$AZ240*Clientes!J240*(1-$D240)*12","v":0},{"$f":"SUMPRODUCT(BG240:BJ240,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,{"$f":"$BO240*Clientes!Q240","v":0},null,16.690000000000001,null,{"$f":"$BS240*Clientes!M240","v":0},{"$f":"$BS240*Clientes!N240","v":0},{"$f":"$BS240*Clientes!O240","v":0},{"$f":"$BS240*Clientes!P240","v":0},{"$f":"SUMPRODUCT(BU240:BX240,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"SUM(CD241:CD244)","v":0},null,{"$f":"SUM(CF241:CF244)","v":0},1,1.6498830685812409E-2,null,{"$f":"SUM(CJ241:CJ244)","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"SUM(CO241:CO244)","v":0},{"$f":"SUM(CP241:CP244)","v":0},{"$f":"SUM(CQ241:CQ244)","v":0},{"$f":"SUM(CR241:CR244)","v":0},{"$f":"SUM(CS241:CS244)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX241:CX244)","v":0},null,{"$f":"SUM(CZ241:CZ244)","v":0},1,2.3284010523007422E-3,null,{"$f":"SUM(DD241:DD244)","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"SUM(DI241:DI244)","v":0},{"$f":"SUM(DJ241:DJ244)","v":0},{"$f":"SUM(DK241:DK244)","v":0},{"$f":"SUM(DL241:DL244)","v":0},{"$f":"SUM(DM241:DM244)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR241:DR244)","v":0},null,{"$f":"SUM(DT241:DT244)","v":0},1,1.50652209665633E-3,null,{"$f":"SUM(DX241:DX244)","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"SUM(EC241:EC244)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK240&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(EM241:EM244)","v":0},null,{"$f":"SUM(EO241:EO244)","v":0},1,0,null,null,{"$f":"SUM(ET241:ET244)","v":0},{"$f":"IF(ET$240=0,1,EM$240/ET$240)","v":1},0,null,{"$f":"SUM(EX241:EX244)","v":0},1.0599284296618812,null,0,null,{"$f":"SUM(FC241:FC244)","v":0},{"$f":"SUM(FD241:FD244)","v":0},{"$f":"SUM(FE241:FE244)","v":0},{"$f":"SUM(FF241:FF244)","v":0},{"$f":"SUM(FG241:FG244)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL240&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN241:FN244)","v":0},{"$f":"SUM(FO241:FO244)","v":0},null,{"$f":"SUM(FQ241:FQ244)","v":0},1,1.0701054518580584E-3,null,{"$f":"SUM(FU241:FU244)","v":0},{"$f":"SUM(FV241:FV244)","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"SUM(GB241:GB244)","v":0},{"$f":"SUM(GC241:GC244)","v":0},0,0,{"$f":"SUM(GF241:GF244)","v":0},{"$f":"SUM(GG241:GG244)","v":0},{"$f":"SUM(GH241:GH244)","v":0},0,0,{"$f":"SUM(GK241:GK244)","v":0},null,1.1342351911605296E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR241:GR244)","v":0},null,{"$f":"SUM(GT241:GT244)","v":0},1,4.6431092347196251E-3,null,{"$f":"SUM(GX241:GX244)","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"SUM(HC241:HC244)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL240&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M240","v":0},1,{"$f":"SUM(HN241:HN244)","v":0},{"$f":"SUM(HO241:HO244)","v":0},null,{"$f":"SUM(HQ241:HQ244)","v":0},1,6.2722269319745805E-3,null,{"$f":"SUM(HU241:HU244)","v":0},{"$f":"SUM(HV241:HV244)","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"SUM(IB241:IB244)","v":0},null,null,null,null,{"$f":"SUM(IG241:IG244)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO240&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,1,{"$f":"SUM(IQ241:IQ244)","v":0},null,{"$f":"SUM(IS241:IS244)","v":0},1,0,null,null,{"$f":"SUM(IX241:IX244)","v":0},{"$f":"IF(IX$240=0,1,IQ$240/IX$240)","v":1},0,null,{"$f":"SUM(JB241:JB244)","v":0},1.0515068762215967,null,0,null,{"$f":"SUM(JG241:JG244)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A240,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP240&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M240","v":0},1,{"$f":"SUM(JR241:JR244)","v":0},{"$f":"SUM(JS241:JS244)","v":0},null,{"$f":"SUM(JU241:JU244)","v":0},1,2.7840310313281474E-2,null,null,null,null,null,null,1,{"$f":"SUM(KE241:KE244)","v":0},{"$f":"SUM(KF241:KF244)","v":0},1,2.7840310313281474E-2,0,{"$f":"SUM(KJ241:KJ244)","v":0},{"$f":"SUM(KK241:KK244)","v":0},null,{"$f":"SUM(KM241:KM244)","v":0},{"$f":"SUM(KN241:KN244)","v":0},1.0515068762215967,null,2.9274277730558504E-2,0,null,{"$f":"SUM(KT241:KT244)","v":0},null,null,null,null,{"$f":"SUM(KY241:KY244)","v":0},null,null,null,null,null,null,2.9274277730558504E-2,null,0,"BTS_0_1"]
["BTS","BTSH_3 Punta",null,{"$f":"IF(C241=0,0,IF(A241=0,0,INDEX(Params!$B$5:$G$15,MATCH(C241,Params!$A$5:$A$15,0),MATCH(A241,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G241&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G240","v":0},1,1,{"$f":"$E241*Energia!K241*1000*H241","v":0},{"$f":"$F241*Potencia!K241*12*1000*$I241","v":0},null,{"$f":"$E241*Energia!Y241*1000*H241","v":0},1,3.3188626106871913E-2,null,{"$f":"$O241*Energia!Y241*(1-$D241)*1000*H241","v":0},{"$f":"$F241*Potencia!K241*(1-$D241)*12*1000*$I241","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U241*Energia!U241*(1-$D241)*1000*$H241","v":0},{"$f":"$U241*Energia!V241*(1-$D241)*1000*$H241","v":0},{"$f":"$U241*Energia!W241*(1-$D241)*1000*$H241","v":0},{"$f":"$U241*Energia!X241*(1-$D241)*1000*$H241","v":0},{"$f":"SUMPRODUCT(X241:AA241,Params!$B$19:$E$19)","v":0},{"$f":"$V241*Potencia!G241*(1-$D241)*12*1000*$I241","v":0},{"$f":"$V241*Potencia!H241*(1-$D241)*12*1000*$I241","v":0},{"$f":"$V241*Potencia!I241*(1-$D241)*12*1000*$I241","v":0},{"$f":"$V241*Potencia!J241*(1-$D241)*12*1000*$I241","v":0},{"$f":"SUMPRODUCT(AC241:AF241,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK241*Energia!K241*1000*AM241","v":0},null,null,{"$f":"$AK241*Energia!Y241*1000*AM241","v":0},1,0,null,{"$f":"$AS241*Energia!Y241*(1-$D241)*1000*AM241","v":0},null,1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY241*Energia!U241*(1-$D241)*1000*$AM241","v":0},{"$f":"$AY241*Energia!V241*(1-$D241)*1000*$AM241","v":0},{"$f":"$AY241*Energia!W241*(1-$D241)*1000*$AM241","v":0},{"$f":"$AY241*Energia!X241*(1-$D241)*1000*$AM241","v":0},{"$f":"SUMPRODUCT(BB241:BE241,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,null,null,16.690000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB241*Energia!K241*1000*CC241","v":0},null,{"$f":"$CB241*Energia!Y241*1000*CC241","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH241*Energia!Y241*(1-$D241)*1000*CC241","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM241*Energia!U241*(1-$D241)*1000*$CC241","v":0},{"$f":"$CM241*Energia!V241*(1-$D241)*1000*$CC241","v":0},{"$f":"$CM241*Energia!W241*(1-$D241)*1000*$CC241","v":0},{"$f":"$CM241*Energia!X241*(1-$D241)*1000*$CC241","v":0},{"$f":"SUMPRODUCT(CO241:CR241,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV241*Energia!K241*1000*CW241","v":0},null,{"$f":"$CV241*Energia!Y241*1000*CW241","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB241*Energia!Y241*(1-$D241)*1000*CW241","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG241*Energia!U241*(1-$D241)*1000*$CW241","v":0},{"$f":"$DG241*Energia!V241*(1-$D241)*1000*$CW241","v":0},{"$f":"$DG241*Energia!W241*(1-$D241)*1000*$CW241","v":0},{"$f":"$DG241*Energia!X241*(1-$D241)*1000*$CW241","v":0},{"$f":"SUMPRODUCT(DI241:DL241,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP241*Energia!G241*1000/2*DQ241","v":0},null,{"$f":"$DP241*Energia!U241*1000/2*DQ241","v":0},1,1.50652209665633E-3,null,{"$f":"$DV241*Energia!U241*(1-$D241)*1000/2*DQ241","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA241*Energia!U241*(1-$D241)*1000/2*$DQ241","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK241&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"P",1,{"$f":"$EJ241*Energia!K241*1000*EL241","v":0},null,{"$f":"$EJ241*Energia!Y241*1000*EL241","v":0},1,0,null,1,{"$f":"$EQ241*Energia!Y241*1000*ES241*EL241","v":0},{"$f":"IF(ET$240=0,1,EM$240/ET$240)","v":1},0,null,{"$f":"$EV241*Energia!Y241*(1-$D241)*1000*EL241","v":0},1.0599284296618812,null,0,null,{"$f":"$FA241*Energia!U241*(1-$D241)*1000*$EL241","v":0},{"$f":"$FA241*Energia!V241*(1-$D241)*1000*$EL241","v":0},{"$f":"$FA241*Energia!W241*(1-$D241)*1000*$EL241","v":0},{"$f":"$FA241*Energia!X241*(1-$D241)*1000*$EL241","v":0},{"$f":"SUMPRODUCT(FC241:FF241,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL241&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ241*Energia!K241*1000*FM241","v":0},{"$f":"$FK241*Potencia!K241*12*1000*$FM241","v":0},null,{"$f":"$FJ241*Energia!Y241*1000*FM241","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS241*Energia!Y241*(1-$D241)*1000*FM241","v":0},{"$f":"$FK241*Potencia!K241*(1-$D241)*12*1000*$FM241","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY241*Energia!U241*(1-$D241)*1000*$FM241","v":0},{"$f":"$FY241*Energia!V241*(1-$D241)*1000*$FM241","v":0},{"$f":"$FY241*Energia!W241*(1-$D241)*1000*$FM241","v":0},{"$f":"$FY241*Energia!X241*(1-$D241)*1000*$FM241","v":0},{"$f":"SUMPRODUCT(GB241:GE241,Params!$B$19:$E$19)","v":0},{"$f":"$FZ241*Potencia!G241*(1-$D241)*12*1000*$FM241","v":0},{"$f":"$FZ241*Potencia!H241*(1-$D241)*12*1000*$FM241","v":0},{"$f":"$FZ241*Potencia!I241*(1-$D241)*12*1000*$FM241","v":0},{"$f":"$FZ241*Potencia!J241*(1-$D241)*12*1000*$FM241","v":0},{"$f":"SUMPRODUCT(GG241:GJ241,Params!$B$19:$E$19)","v":0},null,1.1342351911605296E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP241*Energia!G241*1000/2*GQ241","v":0},null,{"$f":"$GP241*Energia!U241*1000/2*GQ241","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV241*Energia!U241*(1-$D241)*1000/2*GQ241","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA241*Energia!U241*(1-$D241)*1000/2*$GQ241","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL241&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL240","v":0},1,{"$f":"$HJ241*Energia!G241*1000/2*HM241","v":0},{"$f":"$HK241*Potencia!G241*12*1000/2*$HM241","v":0},null,{"$f":"$HJ241*Energia!U241*1000/2*HM241","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS241*Energia!U241*(1-$D241)*1000/2*HM241","v":0},{"$f":"$HK241*Potencia!G241*(1-$D241)*12*1000/2*$HM241","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY241*Energia!U241*(1-$D241)*1000/2*$HM241","v":0},null,null,null,null,{"$f":"$HZ241*Potencia!G241*(1-$D241)*12*1000/2*$HM241","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO241&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"P",1,{"$f":"$IN241*Energia!G241*1000/2*IP241","v":0},null,{"$f":"$IN241*Energia!U241*1000/2*IP241","v":0},1,0,null,6.53,{"$f":"$IU241*Energia!U241*1000/2*IW241*$IP241","v":0},{"$f":"IF(IX$240=0,1,IQ$240/IX$240)","v":1},0,null,{"$f":"$IZ241*Energia!U241*(1-$D241)*1000/2*IP241","v":0},1.0515068762215967,null,0,null,{"$f":"$JE241*Energia!U241*(1-$D241)*1000/2*$IP241","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A241,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP241&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP240","v":0},1,{"$f":"$JN241*Energia!G241*1000/2*JQ241","v":0},{"$f":"$JO241*Potencia!G241*12*1000/2*$JQ241","v":0},null,{"$f":"$JN241*Energia!U241*1000/2*JQ241","v":0},1,2.7840310313281474E-2,null,null,null,null,null,1,1,{"$f":"$JW241*Energia!U241*1000/2*IF(JZ241<>0,JZ241,IF(JY241<>0,JY241*KD241,1))*JQ241","v":0},{"$f":"$JO241*Potencia!G241*12*1000/2*IF(JZ241=0,1,JZ241)*JQ241","v":0},0.69168432371142985,1.925670621095844E-2,0,{"$f":"$KH241*Energia!$U241*1000/2*JQ241","v":0},{"$f":"$KI241*Potencia!$G241*12*1000/2*JQ241","v":0},null,{"$f":"$KH241*Energia!U241*(1-$D241)*1000/2*JQ241","v":0},{"$f":"$KI241*Potencia!G241*(1-$D241)*12*1000/2*$JQ241","v":0},1.0515068762215967,null,2.0248558994201929E-2,0,null,{"$f":"$KQ241*Energia!U241*(1-$D241)*1000/2*$JQ241","v":0},null,null,null,null,{"$f":"$KR241*Potencia!G241*(1-$D241)*12*1000/2*$JQ241","v":0},null,null,null,null,null,null,2.0248558994201929E-2,null,0,"BTS_0_1"]
["BTS","BTSH_3 Fuera de Punta",null,{"$f":"IF(C242=0,0,IF(A242=0,0,INDEX(Params!$B$5:$G$15,MATCH(C242,Params!$A$5:$A$15,0),MATCH(A242,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G242&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G241","v":0},{"$f":"IF(Params!$A$29=Params!$B$29,1,0)","v":0},{"$f":"IF(Params!$A$29=Params!$B$29,1,0)","v":0},{"$f":"$E242*Energia!K242*1000*H242","v":0},{"$f":"$F242*Potencia!K242*12*1000*$I242","v":0},null,{"$f":"$E242*Energia!Y242*1000*H242","v":0},1,3.3188626106871913E-2,null,{"$f":"$O242*Energia!Y242*(1-$D242)*1000*H242","v":0},{"$f":"$F242*Potencia!K242*(1-$D242)*12*1000*$I242","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U242*Energia!U242*(1-$D242)*1000*$H242","v":0},{"$f":"$U242*Energia!V242*(1-$D242)*1000*$H242","v":0},{"$f":"$U242*Energia!W242*(1-$D242)*1000*$H242","v":0},{"$f":"$U242*Energia!X242*(1-$D242)*1000*$H242","v":0},{"$f":"SUMPRODUCT(X242:AA242,Params!$B$19:$E$19)","v":0},{"$f":"$V242*Potencia!G242*(1-$D242)*12*1000*$I242","v":0},{"$f":"$V242*Potencia!H242*(1-$D242)*12*1000*$I242","v":0},{"$f":"$V242*Potencia!I242*(1-$D242)*12*1000*$I242","v":0},{"$f":"$V242*Potencia!J242*(1-$D242)*12*1000*$I242","v":0},{"$f":"SUMPRODUCT(AC242:AF242,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},0,{"$f":"$AK242*Energia!K242*1000*AM242","v":0},null,null,{"$f":"$AK242*Energia!Y242*1000*AM242","v":0},1,0,null,{"$f":"$AS242*Energia!Y242*(1-$D242)*1000*AM242","v":0},null,1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY242*Energia!U242*(1-$D242)*1000*$AM242","v":0},{"$f":"$AY242*Energia!V242*(1-$D242)*1000*$AM242","v":0},{"$f":"$AY242*Energia!W242*(1-$D242)*1000*$AM242","v":0},{"$f":"$AY242*Energia!X242*(1-$D242)*1000*$AM242","v":0},{"$f":"SUMPRODUCT(BB242:BE242,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,null,null,16.690000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},0,{"$f":"$CB242*Energia!K242*1000*CC242","v":0},null,{"$f":"$CB242*Energia!Y242*1000*CC242","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH242*Energia!Y242*(1-$D242)*1000*CC242","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM242*Energia!U242*(1-$D242)*1000*$CC242","v":0},{"$f":"$CM242*Energia!V242*(1-$D242)*1000*$CC242","v":0},{"$f":"$CM242*Energia!W242*(1-$D242)*1000*$CC242","v":0},{"$f":"$CM242*Energia!X242*(1-$D242)*1000*$CC242","v":0},{"$f":"SUMPRODUCT(CO242:CR242,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},0,{"$f":"$CV242*Energia!K242*1000*CW242","v":0},null,{"$f":"$CV242*Energia!Y242*1000*CW242","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB242*Energia!Y242*(1-$D242)*1000*CW242","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG242*Energia!U242*(1-$D242)*1000*$CW242","v":0},{"$f":"$DG242*Energia!V242*(1-$D242)*1000*$CW242","v":0},{"$f":"$DG242*Energia!W242*(1-$D242)*1000*$CW242","v":0},{"$f":"$DG242*Energia!X242*(1-$D242)*1000*$CW242","v":0},{"$f":"SUMPRODUCT(DI242:DL242,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},0,{"$f":"$DP242*Energia!G242*1000/2*DQ242","v":0},null,{"$f":"$DP242*Energia!U242*1000/2*DQ242","v":0},1,1.50652209665633E-3,null,{"$f":"$DV242*Energia!U242*(1-$D242)*1000/2*DQ242","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA242*Energia!U242*(1-$D242)*1000/2*$DQ242","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK242&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",0,{"$f":"$EJ242*Energia!K242*1000*EL242","v":0},null,{"$f":"$EJ242*Energia!Y242*1000*EL242","v":0},1,0,null,1,{"$f":"$EQ242*Energia!Y242*1000*ES242*EL242","v":0},{"$f":"IF(ET$240=0,1,EM$240/ET$240)","v":1},0,null,{"$f":"$EV242*Energia!Y242*(1-$D242)*1000*EL242","v":0},1.0599284296618812,null,0,null,{"$f":"$FA242*Energia!U242*(1-$D242)*1000*$EL242","v":0},{"$f":"$FA242*Energia!V242*(1-$D242)*1000*$EL242","v":0},{"$f":"$FA242*Energia!W242*(1-$D242)*1000*$EL242","v":0},{"$f":"$FA242*Energia!X242*(1-$D242)*1000*$EL242","v":0},{"$f":"SUMPRODUCT(FC242:FF242,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL242&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,0,{"$f":"$FJ242*Energia!K242*1000*FM242","v":0},{"$f":"$FK242*Potencia!K242*12*1000*$FM242","v":0},null,{"$f":"$FJ242*Energia!Y242*1000*FM242","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS242*Energia!Y242*(1-$D242)*1000*FM242","v":0},{"$f":"$FK242*Potencia!K242*(1-$D242)*12*1000*$FM242","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY242*Energia!U242*(1-$D242)*1000*$FM242","v":0},{"$f":"$FY242*Energia!V242*(1-$D242)*1000*$FM242","v":0},{"$f":"$FY242*Energia!W242*(1-$D242)*1000*$FM242","v":0},{"$f":"$FY242*Energia!X242*(1-$D242)*1000*$FM242","v":0},{"$f":"SUMPRODUCT(GB242:GE242,Params!$B$19:$E$19)","v":0},{"$f":"$FZ242*Potencia!G242*(1-$D242)*12*1000*$FM242","v":0},{"$f":"$FZ242*Potencia!H242*(1-$D242)*12*1000*$FM242","v":0},{"$f":"$FZ242*Potencia!I242*(1-$D242)*12*1000*$FM242","v":0},{"$f":"$FZ242*Potencia!J242*(1-$D242)*12*1000*$FM242","v":0},{"$f":"SUMPRODUCT(GG242:GJ242,Params!$B$19:$E$19)","v":0},null,1.1342351911605296E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},0,{"$f":"$GP242*Energia!G242*1000/2*GQ242","v":0},null,{"$f":"$GP242*Energia!U242*1000/2*GQ242","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV242*Energia!U242*(1-$D242)*1000/2*GQ242","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA242*Energia!U242*(1-$D242)*1000/2*$GQ242","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL242&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL241","v":0},0,{"$f":"$HJ242*Energia!G242*1000/2*HM242","v":0},{"$f":"$HK242*Potencia!G242*12*1000/2*$HM242","v":0},null,{"$f":"$HJ242*Energia!U242*1000/2*HM242","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS242*Energia!U242*(1-$D242)*1000/2*HM242","v":0},{"$f":"$HK242*Potencia!G242*(1-$D242)*12*1000/2*$HM242","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY242*Energia!U242*(1-$D242)*1000/2*$HM242","v":0},null,null,null,null,{"$f":"$HZ242*Potencia!G242*(1-$D242)*12*1000/2*$HM242","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO242&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",0,{"$f":"$IN242*Energia!G242*1000/2*IP242","v":0},null,{"$f":"$IN242*Energia!U242*1000/2*IP242","v":0},1,0,null,1,{"$f":"$IU242*Energia!U242*1000/2*IW242*$IP242","v":0},{"$f":"IF(IX$240=0,1,IQ$240/IX$240)","v":1},0,null,{"$f":"$IZ242*Energia!U242*(1-$D242)*1000/2*IP242","v":0},1.0515068762215967,null,0,null,{"$f":"$JE242*Energia!U242*(1-$D242)*1000/2*$IP242","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A242,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP242&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP241","v":0},0,{"$f":"$JN242*Energia!G242*1000/2*JQ242","v":0},{"$f":"$JO242*Potencia!G242*12*1000/2*$JQ242","v":0},null,{"$f":"$JN242*Energia!U242*1000/2*JQ242","v":0},1,2.7840310313281474E-2,null,null,null,null,null,null,1,{"$f":"$JW242*Energia!U242*1000/2*IF(JZ242<>0,JZ242,IF(JY242<>0,JY242*KD242,1))*JQ242","v":0},{"$f":"$JO242*Potencia!G242*12*1000/2*IF(JZ242=0,1,JZ242)*JQ242","v":0},1,0,0,{"$f":"$KH242*Energia!$U242*1000/2*JQ242","v":0},{"$f":"$KI242*Potencia!$G242*12*1000/2*JQ242","v":0},null,{"$f":"$KH242*Energia!U242*(1-$D242)*1000/2*JQ242","v":0},{"$f":"$KI242*Potencia!G242*(1-$D242)*12*1000/2*$JQ242","v":0},1.0515068762215967,null,0,0,null,{"$f":"$KQ242*Energia!U242*(1-$D242)*1000/2*$JQ242","v":0},null,null,null,null,{"$f":"$KR242*Potencia!G242*(1-$D242)*12*1000/2*$JQ242","v":0},null,null,null,null,null,null,0,null,0,"BTS_0_0"]
["BTS","BTSH_3 Fuera de Punta Medio",null,{"$f":"IF(C243=0,0,IF(A243=0,0,INDEX(Params!$B$5:$G$15,MATCH(C243,Params!$A$5:$A$15,0),MATCH(A243,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G243&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"$E243*Energia!K243*1000*H243","v":0},{"$f":"$F243*Potencia!K243*12*1000*$I243","v":0},null,{"$f":"$E243*Energia!Y243*1000*H243","v":0},1,3.3188626106871913E-2,null,{"$f":"$O243*Energia!Y243*(1-$D243)*1000*H243","v":0},{"$f":"$F243*Potencia!K243*(1-$D243)*12*1000*$I243","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U243*Energia!U243*(1-$D243)*1000*$H243","v":0},{"$f":"$U243*Energia!V243*(1-$D243)*1000*$H243","v":0},{"$f":"$U243*Energia!W243*(1-$D243)*1000*$H243","v":0},{"$f":"$U243*Energia!X243*(1-$D243)*1000*$H243","v":0},{"$f":"SUMPRODUCT(X243:AA243,Params!$B$19:$E$19)","v":0},{"$f":"$V243*Potencia!G243*(1-$D243)*12*1000*$I243","v":0},{"$f":"$V243*Potencia!H243*(1-$D243)*12*1000*$I243","v":0},{"$f":"$V243*Potencia!I243*(1-$D243)*12*1000*$I243","v":0},{"$f":"$V243*Potencia!J243*(1-$D243)*12*1000*$I243","v":0},{"$f":"SUMPRODUCT(AC243:AF243,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK243*Energia!K243*1000*AM243","v":0},null,null,{"$f":"$AK243*Energia!Y243*1000*AM243","v":0},1,0,null,{"$f":"$AS243*Energia!Y243*(1-$D243)*1000*AM243","v":0},null,1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY243*Energia!U243*(1-$D243)*1000*$AM243","v":0},{"$f":"$AY243*Energia!V243*(1-$D243)*1000*$AM243","v":0},{"$f":"$AY243*Energia!W243*(1-$D243)*1000*$AM243","v":0},{"$f":"$AY243*Energia!X243*(1-$D243)*1000*$AM243","v":0},{"$f":"SUMPRODUCT(BB243:BE243,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,null,null,16.690000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB243*Energia!K243*1000*CC243","v":0},null,{"$f":"$CB243*Energia!Y243*1000*CC243","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH243*Energia!Y243*(1-$D243)*1000*CC243","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM243*Energia!U243*(1-$D243)*1000*$CC243","v":0},{"$f":"$CM243*Energia!V243*(1-$D243)*1000*$CC243","v":0},{"$f":"$CM243*Energia!W243*(1-$D243)*1000*$CC243","v":0},{"$f":"$CM243*Energia!X243*(1-$D243)*1000*$CC243","v":0},{"$f":"SUMPRODUCT(CO243:CR243,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV243*Energia!K243*1000*CW243","v":0},null,{"$f":"$CV243*Energia!Y243*1000*CW243","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB243*Energia!Y243*(1-$D243)*1000*CW243","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG243*Energia!U243*(1-$D243)*1000*$CW243","v":0},{"$f":"$DG243*Energia!V243*(1-$D243)*1000*$CW243","v":0},{"$f":"$DG243*Energia!W243*(1-$D243)*1000*$CW243","v":0},{"$f":"$DG243*Energia!X243*(1-$D243)*1000*$CW243","v":0},{"$f":"SUMPRODUCT(DI243:DL243,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP243*Energia!G243*1000/2*DQ243","v":0},null,{"$f":"$DP243*Energia!U243*1000/2*DQ243","v":0},1,1.50652209665633E-3,null,{"$f":"$DV243*Energia!U243*(1-$D243)*1000/2*DQ243","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA243*Energia!U243*(1-$D243)*1000/2*$DQ243","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK243&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$EJ243*Energia!K243*1000*EL243","v":0},null,{"$f":"$EJ243*Energia!Y243*1000*EL243","v":0},1,0,null,1,{"$f":"$EQ243*Energia!Y243*1000*ES243*EL243","v":0},{"$f":"IF(ET$240=0,1,EM$240/ET$240)","v":1},0,null,{"$f":"$EV243*Energia!Y243*(1-$D243)*1000*EL243","v":0},1.0599284296618812,null,0,null,{"$f":"$FA243*Energia!U243*(1-$D243)*1000*$EL243","v":0},{"$f":"$FA243*Energia!V243*(1-$D243)*1000*$EL243","v":0},{"$f":"$FA243*Energia!W243*(1-$D243)*1000*$EL243","v":0},{"$f":"$FA243*Energia!X243*(1-$D243)*1000*$EL243","v":0},{"$f":"SUMPRODUCT(FC243:FF243,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL243&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ243*Energia!K243*1000*FM243","v":0},{"$f":"$FK243*Potencia!K243*12*1000*$FM243","v":0},null,{"$f":"$FJ243*Energia!Y243*1000*FM243","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS243*Energia!Y243*(1-$D243)*1000*FM243","v":0},{"$f":"$FK243*Potencia!K243*(1-$D243)*12*1000*$FM243","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY243*Energia!U243*(1-$D243)*1000*$FM243","v":0},{"$f":"$FY243*Energia!V243*(1-$D243)*1000*$FM243","v":0},{"$f":"$FY243*Energia!W243*(1-$D243)*1000*$FM243","v":0},{"$f":"$FY243*Energia!X243*(1-$D243)*1000*$FM243","v":0},{"$f":"SUMPRODUCT(GB243:GE243,Params!$B$19:$E$19)","v":0},{"$f":"$FZ243*Potencia!G243*(1-$D243)*12*1000*$FM243","v":0},{"$f":"$FZ243*Potencia!H243*(1-$D243)*12*1000*$FM243","v":0},{"$f":"$FZ243*Potencia!I243*(1-$D243)*12*1000*$FM243","v":0},{"$f":"$FZ243*Potencia!J243*(1-$D243)*12*1000*$FM243","v":0},{"$f":"SUMPRODUCT(GG243:GJ243,Params!$B$19:$E$19)","v":0},null,1.1342351911605296E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP243*Energia!G243*1000/2*GQ243","v":0},null,{"$f":"$GP243*Energia!U243*1000/2*GQ243","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV243*Energia!U243*(1-$D243)*1000/2*GQ243","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA243*Energia!U243*(1-$D243)*1000/2*$GQ243","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL243&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL242","v":0},1,{"$f":"$HJ243*Energia!G243*1000/2*HM243","v":0},{"$f":"$HK243*Potencia!G243*12*1000/2*$HM243","v":0},null,{"$f":"$HJ243*Energia!U243*1000/2*HM243","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS243*Energia!U243*(1-$D243)*1000/2*HM243","v":0},{"$f":"$HK243*Potencia!G243*(1-$D243)*12*1000/2*$HM243","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY243*Energia!U243*(1-$D243)*1000/2*$HM243","v":0},null,null,null,null,{"$f":"$HZ243*Potencia!G243*(1-$D243)*12*1000/2*$HM243","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO243&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$IN243*Energia!G243*1000/2*IP243","v":0},null,{"$f":"$IN243*Energia!U243*1000/2*IP243","v":0},1,0,null,3.77,{"$f":"$IU243*Energia!U243*1000/2*IW243*$IP243","v":0},{"$f":"IF(IX$240=0,1,IQ$240/IX$240)","v":1},0,null,{"$f":"$IZ243*Energia!U243*(1-$D243)*1000/2*IP243","v":0},1.0515068762215967,null,0,null,{"$f":"$JE243*Energia!U243*(1-$D243)*1000/2*$IP243","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A243,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP243&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP242","v":0},1,{"$f":"$JN243*Energia!G243*1000/2*JQ243","v":0},{"$f":"$JO243*Potencia!G243*12*1000/2*$JQ243","v":0},null,{"$f":"$JN243*Energia!U243*1000/2*JQ243","v":0},1,2.7840310313281474E-2,null,null,null,null,null,1,1,{"$f":"$JW243*Energia!U243*1000/2*IF(JZ243<>0,JZ243,IF(JY243<>0,JY243*KD243,1))*JQ243","v":0},{"$f":"$JO243*Potencia!G243*12*1000/2*IF(JZ243=0,1,JZ243)*JQ243","v":0},0.69168432371142985,1.925670621095844E-2,0,{"$f":"$KH243*Energia!$U243*1000/2*JQ243","v":0},{"$f":"$KI243*Potencia!$G243*12*1000/2*JQ243","v":0},null,{"$f":"$KH243*Energia!U243*(1-$D243)*1000/2*JQ243","v":0},{"$f":"$KI243*Potencia!G243*(1-$D243)*12*1000/2*$JQ243","v":0},1.0515068762215967,null,2.0248558994201929E-2,0,null,{"$f":"$KQ243*Energia!U243*(1-$D243)*1000/2*$JQ243","v":0},null,null,null,null,{"$f":"$KR243*Potencia!G243*(1-$D243)*12*1000/2*$JQ243","v":0},null,null,null,null,null,null,2.0248558994201929E-2,null,0,"BTS_0_1"]
["BTS","BTSH_3 Fuera de Punta Bajo",null,{"$f":"IF(C244=0,0,IF(A244=0,0,INDEX(Params!$B$5:$G$15,MATCH(C244,Params!$A$5:$A$15,0),MATCH(A244,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":3.3188626106871913E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G244&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"IF(Params!$A$29=Params!$B$29,0,1)","v":1},{"$f":"$E244*Energia!K244*1000*H244","v":0},{"$f":"$F244*Potencia!K244*12*1000*$I244","v":0},null,{"$f":"$E244*Energia!Y244*1000*H244","v":0},1,3.3188626106871913E-2,null,{"$f":"$O244*Energia!Y244*(1-$D244)*1000*H244","v":0},{"$f":"$F244*Potencia!K244*(1-$D244)*12*1000*$I244","v":0},1.0599284296618814,null,3.517756835209207E-2,0,null,{"$f":"$U244*Energia!U244*(1-$D244)*1000*$H244","v":0},{"$f":"$U244*Energia!V244*(1-$D244)*1000*$H244","v":0},{"$f":"$U244*Energia!W244*(1-$D244)*1000*$H244","v":0},{"$f":"$U244*Energia!X244*(1-$D244)*1000*$H244","v":0},{"$f":"SUMPRODUCT(X244:AA244,Params!$B$19:$E$19)","v":0},{"$f":"$V244*Potencia!G244*(1-$D244)*12*1000*$I244","v":0},{"$f":"$V244*Potencia!H244*(1-$D244)*12*1000*$I244","v":0},{"$f":"$V244*Potencia!I244*(1-$D244)*12*1000*$I244","v":0},{"$f":"$V244*Potencia!J244*(1-$D244)*12*1000*$I244","v":0},{"$f":"SUMPRODUCT(AC244:AF244,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.61},1,{"$f":"$AK244*Energia!K244*1000*AM244","v":0},null,null,{"$f":"$AK244*Energia!Y244*1000*AM244","v":0},1,0,null,{"$f":"$AS244*Energia!Y244*(1-$D244)*1000*AM244","v":0},null,1.0586633031077384,null,0,2.7631112211111972,null,{"$f":"$AY244*Energia!U244*(1-$D244)*1000*$AM244","v":0},{"$f":"$AY244*Energia!V244*(1-$D244)*1000*$AM244","v":0},{"$f":"$AY244*Energia!W244*(1-$D244)*1000*$AM244","v":0},{"$f":"$AY244*Energia!X244*(1-$D244)*1000*$AM244","v":0},{"$f":"SUMPRODUCT(BB244:BE244,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":16.690000000000001},null,null,null,16.690000000000001,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.6498830685812409E-2},1,{"$f":"$CB244*Energia!K244*1000*CC244","v":0},null,{"$f":"$CB244*Energia!Y244*1000*CC244","v":0},1,1.6498830685812409E-2,null,{"$f":"$CH244*Energia!Y244*(1-$D244)*1000*CC244","v":0},1.0599284296618814,null,1.7487579700070408E-2,null,{"$f":"$CM244*Energia!U244*(1-$D244)*1000*$CC244","v":0},{"$f":"$CM244*Energia!V244*(1-$D244)*1000*$CC244","v":0},{"$f":"$CM244*Energia!W244*(1-$D244)*1000*$CC244","v":0},{"$f":"$CM244*Energia!X244*(1-$D244)*1000*$CC244","v":0},{"$f":"SUMPRODUCT(CO244:CR244,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV244*Energia!K244*1000*CW244","v":0},null,{"$f":"$CV244*Energia!Y244*1000*CW244","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB244*Energia!Y244*(1-$D244)*1000*CW244","v":0},1.0599284296618814,null,2.4679384709881979E-3,null,{"$f":"$DG244*Energia!U244*(1-$D244)*1000*$CW244","v":0},{"$f":"$DG244*Energia!V244*(1-$D244)*1000*$CW244","v":0},{"$f":"$DG244*Energia!W244*(1-$D244)*1000*$CW244","v":0},{"$f":"$DG244*Energia!X244*(1-$D244)*1000*$CW244","v":0},{"$f":"SUMPRODUCT(DI244:DL244,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP244*Energia!G244*1000/2*DQ244","v":0},null,{"$f":"$DP244*Energia!U244*1000/2*DQ244","v":0},1,1.50652209665633E-3,null,{"$f":"$DV244*Energia!U244*(1-$D244)*1000/2*DQ244","v":0},1.0599284279940611,null,1.5968055976472609E-3,null,{"$f":"$EA244*Energia!U244*(1-$D244)*1000/2*$DQ244","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK244&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$EJ244*Energia!K244*1000*EL244","v":0},null,{"$f":"$EJ244*Energia!Y244*1000*EL244","v":0},1,0,null,1,{"$f":"$EQ244*Energia!Y244*1000*ES244*EL244","v":0},{"$f":"IF(ET$240=0,1,EM$240/ET$240)","v":1},0,null,{"$f":"$EV244*Energia!Y244*(1-$D244)*1000*EL244","v":0},1.0599284296618812,null,0,null,{"$f":"$FA244*Energia!U244*(1-$D244)*1000*$EL244","v":0},{"$f":"$FA244*Energia!V244*(1-$D244)*1000*$EL244","v":0},{"$f":"$FA244*Energia!W244*(1-$D244)*1000*$EL244","v":0},{"$f":"$FA244*Energia!X244*(1-$D244)*1000*$EL244","v":0},{"$f":"SUMPRODUCT(FC244:FF244,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0701054518580584E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL244&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ244*Energia!K244*1000*FM244","v":0},{"$f":"$FK244*Potencia!K244*12*1000*$FM244","v":0},null,{"$f":"$FJ244*Energia!Y244*1000*FM244","v":0},1,1.0701054518580584E-3,null,{"$f":"$FS244*Energia!Y244*(1-$D244)*1000*FM244","v":0},{"$f":"$FK244*Potencia!K244*(1-$D244)*12*1000*$FM244","v":0},1.0599284296618812,null,1.1342351911605296E-3,0,null,{"$f":"$FY244*Energia!U244*(1-$D244)*1000*$FM244","v":0},{"$f":"$FY244*Energia!V244*(1-$D244)*1000*$FM244","v":0},{"$f":"$FY244*Energia!W244*(1-$D244)*1000*$FM244","v":0},{"$f":"$FY244*Energia!X244*(1-$D244)*1000*$FM244","v":0},{"$f":"SUMPRODUCT(GB244:GE244,Params!$B$19:$E$19)","v":0},{"$f":"$FZ244*Potencia!G244*(1-$D244)*12*1000*$FM244","v":0},{"$f":"$FZ244*Potencia!H244*(1-$D244)*12*1000*$FM244","v":0},{"$f":"$FZ244*Potencia!I244*(1-$D244)*12*1000*$FM244","v":0},{"$f":"$FZ244*Potencia!J244*(1-$D244)*12*1000*$FM244","v":0},{"$f":"SUMPRODUCT(GG244:GJ244,Params!$B$19:$E$19)","v":0},null,1.1342351911605296E-3,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP244*Energia!G244*1000/2*GQ244","v":0},null,{"$f":"$GP244*Energia!U244*1000/2*GQ244","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV244*Energia!U244*(1-$D244)*1000/2*GQ244","v":0},1.0599284279940611,null,4.92136347216108E-3,null,{"$f":"$HA244*Energia!U244*(1-$D244)*1000/2*$GQ244","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":6.2722269319745805E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL244&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL243","v":0},1,{"$f":"$HJ244*Energia!G244*1000/2*HM244","v":0},{"$f":"$HK244*Potencia!G244*12*1000/2*$HM244","v":0},null,{"$f":"$HJ244*Energia!U244*1000/2*HM244","v":0},1,6.2722269319745805E-3,null,{"$f":"$HS244*Energia!U244*(1-$D244)*1000/2*HM244","v":0},{"$f":"$HK244*Potencia!G244*(1-$D244)*12*1000/2*$HM244","v":0},1.0599284279940613,null,6.6481116320298312E-3,0,null,{"$f":"$HY244*Energia!U244*(1-$D244)*1000/2*$HM244","v":0},null,null,null,null,{"$f":"$HZ244*Potencia!G244*(1-$D244)*12*1000/2*$HM244","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO244&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"FP",1,{"$f":"$IN244*Energia!G244*1000/2*IP244","v":0},null,{"$f":"$IN244*Energia!U244*1000/2*IP244","v":0},1,0,null,1,{"$f":"$IU244*Energia!U244*1000/2*IW244*$IP244","v":0},{"$f":"IF(IX$240=0,1,IQ$240/IX$240)","v":1},0,null,{"$f":"$IZ244*Energia!U244*(1-$D244)*1000/2*IP244","v":0},1.0515068762215967,null,0,null,{"$f":"$JE244*Energia!U244*(1-$D244)*1000/2*$IP244","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.7840310313281474E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A244,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP244&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP243","v":0},1,{"$f":"$JN244*Energia!G244*1000/2*JQ244","v":0},{"$f":"$JO244*Potencia!G244*12*1000/2*$JQ244","v":0},null,{"$f":"$JN244*Energia!U244*1000/2*JQ244","v":0},1,2.7840310313281474E-2,null,null,null,null,null,1,1,{"$f":"$JW244*Energia!U244*1000/2*IF(JZ244<>0,JZ244,IF(JY244<>0,JY244*KD244,1))*JQ244","v":0},{"$f":"$JO244*Potencia!G244*12*1000/2*IF(JZ244=0,1,JZ244)*JQ244","v":0},0.69168432371142985,1.925670621095844E-2,0,{"$f":"$KH244*Energia!$U244*1000/2*JQ244","v":0},{"$f":"$KI244*Potencia!$G244*12*1000/2*JQ244","v":0},null,{"$f":"$KH244*Energia!U244*(1-$D244)*1000/2*JQ244","v":0},{"$f":"$KI244*Potencia!G244*(1-$D244)*12*1000/2*$JQ244","v":0},1.0515068762215967,null,2.0248558994201929E-2,0,null,{"$f":"$KQ244*Energia!U244*(1-$D244)*1000/2*$JQ244","v":0},null,null,null,null,{"$f":"$KR244*Potencia!G244*(1-$D244)*12*1000/2*$JQ244","v":0},null,null,null,null,null,null,2.0248558994201929E-2,null,0,"BTS_0_1"]
["BTA","BTA",null,{"$f":"IF(C245=0,0,IF(A245=0,0,INDEX(Params!$B$5:$G$15,MATCH(C245,Params!$A$5:$A$15,0),MATCH(A245,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G245&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},{"$f":"Potencia!M245","v":"M"},1,1,{"$f":"SUM(J246:J255)","v":0},0,null,{"$f":"SUM(M246:M255)","v":0},{"$f":"IF(M245=0,1,J$245/M$245)","v":1},0,null,{"$f":"SUM(Q246:Q255)","v":0},0,{"$f":"IF(Q$83+R$83+Q$139+R$139+Q$223+R$223+Q$224+R$224+$Q$245+$R$245=0,1,(J$83+K$83+J$139+K$139+J$223+K$223+J$224+K$224+$J$245+$K$245)/(Q$83+R$83+Q$139+R$139+Q$223+R$223+Q$224+R$224+$Q$245+$R$245))","v":1.0002304578016825},null,0,12.350481537959073,null,{"$f":"SUM(X246:X255)","v":0},0,0,0,0,0,{"$f":"SUM(AD246:AD255)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"SUM(AN246:AN255)","v":0},{"$f":"SUM(AO246:AO255)","v":0},null,{"$f":"SUM(AQ246:AQ255)","v":0},{"$f":"IF(AQ245=0,1,AN$245/AQ$245)","v":1},0,null,{"$f":"SUM(AU246:AU255)","v":0},{"$f":"SUM(AV246:AV255)","v":0},{"$f":"IF(AU$83+AV$83+AU$139+AV$139+AU$223+AV$223+AU$224+AV$224+$AU$245+$AV$245=0,1,(AN$83+AO$83+AN$139+AO$139+AN$223+AO$223+AN$224+AO$224+$AN$245+$AO$245)/(AU$83+AV$83+AU$139+AV$139+AU$223+AV$223+AU$224+AV$224+$AU$245+$AV$245))","v":1.0003202291032038},null,0,5.5717836761048458,null,{"$f":"SUM(BB246:BB255)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"SUM(BQ246:BQ255)","v":0},null,71.849999999999994,null,{"$f":"SUM(BU246:BU255)","v":0},{"$f":"SUM(BV246:BV255)","v":0},{"$f":"SUM(BW246:BW255)","v":0},{"$f":"SUM(BX246:BX255)","v":0},{"$f":"SUM(BY246:BY255)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"SUM(CD246:CD255)","v":0},null,{"$f":"SUM(CF246:CF255)","v":0},{"$f":"IF(CF245=0,1,CD$245/CF$245)","v":1},4.7714051341846333E-3,null,{"$f":"SUM(CJ246:CJ255)","v":0},{"$f":"IF(CJ$83+CJ$139+CJ$223+CJ$224+CJ$245=0,1,(CD$83+CD$139+CD$223+CD$224+CD$245)/(CJ$83+CJ$139+CJ$223+CJ$224+CJ$245))","v":1.000221622265635},null,4.7724625838007342E-3,null,{"$f":"SUM(CO246:CO255)","v":0},{"$f":"SUM(CP246:CP255)","v":0},{"$f":"SUM(CQ246:CQ255)","v":0},{"$f":"SUM(CR246:CR255)","v":0},{"$f":"SUM(CS246:CS255)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX246:CX255)","v":0},null,{"$f":"SUM(CZ246:CZ255)","v":0},{"$f":"IF(CZ245=0,1,CX$245/CZ$245)","v":1},2.3284010523007422E-3,null,{"$f":"SUM(DD246:DD255)","v":0},{"$f":"IF(DD$83+DD$139+DD$223+DD$224+DD$245=0,1,(CX$83+CX$139+CX$223+CX$224+CX$245)/(DD$83+DD$139+DD$223+DD$224+DD$245))","v":1.0002216222656348},null,2.3289170778172598E-3,null,{"$f":"SUM(DI246:DI255)","v":0},{"$f":"SUM(DJ246:DJ255)","v":0},{"$f":"SUM(DK246:DK255)","v":0},{"$f":"SUM(DL246:DL255)","v":0},{"$f":"SUM(DM246:DM255)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR246:DR255)","v":0},null,{"$f":"SUM(DT246:DT255)","v":0},{"$f":"IF(DT245=0,1,DR$245/DT$245)","v":1},1.50652209665633E-3,null,{"$f":"SUM(DX246:DX255)","v":0},{"$f":"IF(DX$83+DX$139+DX$223+DX$224+DX$245=0,1,(DR$83+DR$139+DR$223+DR$224+DR$245)/(DX$83+DX$139+DX$223+DX$224+DX$245))","v":1.000221622265635},null,1.5068559754966202E-3,null,{"$f":"SUM(EC246:EC255)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK245&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"SUM(EM246:EM255)","v":0},null,{"$f":"SUM(EO246:EO255)","v":0},{"$f":"IF(EO245=0,1,EM$245/EO$245)","v":1},1.4866586974098643E-2,null,1,{"$f":"SUM(ET246:ET255)","v":0},{"$f":"IF(ET$245=0,1,EM$245/ET$245)","v":1},1.4866586974098643E-2,null,{"$f":"SUM(EX246:EX255)","v":0},{"$f":"IF(EX$83+EX$139+EX$223+EX$224+EX$245=0,1,(EM$83+EM$139+EM$223+EM$224+EM$245)/(EX$83+EX$139+EX$223+EX$224+EX$245))","v":1.000221622265635},null,1.4869881740786104E-2,null,{"$f":"SUM(FC246:FC255)","v":0},{"$f":"SUM(FD246:FD255)","v":0},{"$f":"SUM(FE246:FE255)","v":0},{"$f":"SUM(FF246:FF255)","v":0},{"$f":"SUM(FG246:FG255)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.7098417660573401E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL245&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"SUM(FN246:FN255)","v":0},{"$f":"SUM(FO246:FO255)","v":0},null,{"$f":"SUM(FQ246:FQ255)","v":0},{"$f":"IF(FQ245=0,1,FN$245/FQ$245)","v":1},1.7098417660573401E-3,null,{"$f":"SUM(FU246:FU255)","v":0},{"$f":"SUM(FV246:FV255)","v":0},{"$f":"IF(FU$83+FV$83+FU$139+FV$139+FU$223+FV$223+FU$224+FV$224+FU$245+FV$245=0,1,(FN$83+FO$83+FN$139+FO$139+FN$223+FO$223+FN$224+FO$224+FN$245+FO$245)/(FU$83+FV$83+FU$139+FV$139+FU$223+FV$223+FU$224+FV$224+FU$245+FV$245))","v":1.0002307191784936},null,1.7102362593449589E-3,0,null,{"$f":"SUM(GB246:GB255)","v":0},{"$f":"SUM(GC246:GC255)","v":0},0,0,{"$f":"SUM(GF246:GF255)","v":0},{"$f":"SUM(GG246:GG255)","v":0},{"$f":"SUM(GH246:GH255)","v":0},0,0,{"$f":"SUM(GK246:GK255)","v":0},null,1.6580118000131063E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR246:GR255)","v":0},null,{"$f":"SUM(GT246:GT255)","v":0},{"$f":"IF(GT245=0,1,GR$245/GT$245)","v":1},4.6431092347196251E-3,null,{"$f":"SUM(GX246:GX255)","v":0},{"$f":"IF(GX$83+GX$139+GX$223+GX$224+GX$245=0,1,(GR$83+GR$139+GR$223+GR$224+GR$245)/(GX$83+GX$139+GX$223+GX$224+GX$245))","v":1.0002554367486018},null,4.6442952554459453E-3,null,{"$f":"SUM(HC246:HC255)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0417534747320574E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL245&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M245","v":"M"},1,{"$f":"SUM(HN246:HN255)","v":0},{"$f":"SUM(HO246:HO255)","v":0},null,{"$f":"SUM(HQ246:HQ255)","v":0},{"$f":"IF(HQ245=0,1,HN$245/HQ$245)","v":1},1.0417534747320574E-2,null,{"$f":"SUM(HU246:HU255)","v":0},{"$f":"SUM(HV246:HV255)","v":0},{"$f":"IF(HU$83+HV$83+HU$139+HV$139+HU$223+HV$223+HU$224+HV$224+HU$245+HV$245=0,1,(HN$83+HO$83+HN$139+HO$139+HN$223+HO$223+HN$224+HO$224+HN$245+HO$245)/(HU$83+HV$83+HU$139+HV$139+HU$223+HV$223+HU$224+HV$224+HU$245+HV$245))","v":1.0002289345094657},null,1.0419919680527794E-2,0,null,{"$f":"SUM(IB246:IB255)","v":0},null,null,null,null,{"$f":"SUM(IG246:IG255)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO245&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ246:IQ255)","v":0},null,{"$f":"SUM(IS246:IS255)","v":0},{"$f":"IF(IS245=0,1,IQ$245/IS$245)","v":1},8.5394205433827558E-2,null,1,{"$f":"SUM(IX246:IX255)","v":0},{"$f":"IF(IX$245=0,1,IQ$245/IX$245)","v":1},8.5394205433827558E-2,null,{"$f":"SUM(JB246:JB255)","v":0},{"$f":"IF(JB$83+JB$139+JB$223+JB$224+JB$245=0,1,(IQ$83+IQ$139+IQ$223+IQ$224+IQ$245)/(JB$83+JB$139+JB$223+JB$224+JB$245))","v":1.0002479531667503},null,8.5415379197486999E-2,null,{"$f":"SUM(JG246:JG255)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A245,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP245&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M245","v":"M"},1,{"$f":"SUM(JR246:JR255)","v":0},{"$f":"SUM(JS246:JS255)","v":0},null,{"$f":"SUM(JU246:JU255)","v":0},{"$f":"IF(JU245=0,1,JR$245/JU$245)","v":1},0,null,null,null,null,null,null,1,{"$f":"SUM(KE246:KE255)","v":0},{"$f":"SUM(KF246:KF255)","v":0},1,0,0,{"$f":"SUM(KJ246:KJ255)","v":0},{"$f":"SUM(KK246:KK255)","v":0},null,{"$f":"SUM(KM246:KM255)","v":0},{"$f":"SUM(KN246:KN255)","v":0},{"$f":"IF(KM$83+KN$83+KM$139+KN$139+KM$223+KN$223+KM$224+KN$224+KM$245+KN$245=0,1,(KJ$83+KK$83+KJ$139+KK$139+KJ$223+KK$223+KJ$224+KK$224+KJ$245+KK$245)/(KM$83+KN$83+KM$139+KN$139+KM$223+KN$223+KM$224+KN$224+KM$245+KN$245))","v":1.0002411171612442},null,0,0,null,{"$f":"SUM(KT246:KT255)","v":0},null,null,null,null,{"$f":"SUM(KY246:KY255)","v":0},null,null,null,null,null,null,8.5415379197486999E-2,null,0,"BTA_0_1"]
["BTA","BTA Regular","Regular",{"$f":"IF(C246=0,0,IF(A246=0,0,INDEX(Params!$B$5:$G$15,MATCH(C246,Params!$A$5:$A$15,0),MATCH(A246,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G246&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},{"$f":"G245","v":"M"},1,1,{"$f":"$E246*Energia!K246*1000*H246","v":0},{"$f":"$F246*Potencia!K246*12*1000*$I246","v":0},null,{"$f":"$E246*Energia!Y246*1000*H246","v":0},1,0,null,{"$f":"$O246*Energia!Y246*(1-$D246)*1000*H246","v":0},{"$f":"$F246*Potencia!K246*(1-$D246)*12*1000*$I246","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U246*Energia!U246*(1-$D246)*1000*$H246","v":0},{"$f":"$U246*Energia!V246*(1-$D246)*1000*$H246","v":0},{"$f":"$U246*Energia!W246*(1-$D246)*1000*$H246","v":0},{"$f":"$U246*Energia!X246*(1-$D246)*1000*$H246","v":0},{"$f":"SUMPRODUCT(X246:AA246,Params!$B$19:$E$19)","v":0},{"$f":"$V246*Potencia!G246*(1-$D246)*12*1000*$I246","v":0},{"$f":"$V246*Potencia!H246*(1-$D246)*12*1000*$I246","v":0},{"$f":"$V246*Potencia!I246*(1-$D246)*12*1000*$I246","v":0},{"$f":"$V246*Potencia!J246*(1-$D246)*12*1000*$I246","v":0},{"$f":"SUMPRODUCT(AC246:AF246,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK246*Energia!K246*1000*AM246","v":0},{"$f":"$AL246*Clientes!K246*12","v":0},null,{"$f":"$AK246*Energia!Y246*1000*AM246","v":0},1,0,null,{"$f":"$AS246*Energia!Y246*(1-$D246)*1000*AM246","v":0},{"$f":"$AL246*Clientes!K246*(1-$D246)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY246*Energia!U246*(1-$D246)*1000*$AM246","v":0},{"$f":"$AY246*Energia!V246*(1-$D246)*1000*$AM246","v":0},{"$f":"$AY246*Energia!W246*(1-$D246)*1000*$AM246","v":0},{"$f":"$AY246*Energia!X246*(1-$D246)*1000*$AM246","v":0},{"$f":"SUMPRODUCT(BB246:BE246,Params!$B$19:$E$19)","v":0},{"$f":"$AZ246*Clientes!G246*(1-$D246)*12","v":0},{"$f":"$AZ246*Clientes!H246*(1-$D246)*12","v":0},{"$f":"$AZ246*Clientes!I246*(1-$D246)*12","v":0},{"$f":"$AZ246*Clientes!J246*(1-$D246)*12","v":0},{"$f":"SUMPRODUCT(BG246:BJ246,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO246*Clientes!Q246","v":0},null,71.849999999999994,null,{"$f":"$BS246*Clientes!M246","v":0},{"$f":"$BS246*Clientes!N246","v":0},{"$f":"$BS246*Clientes!O246","v":0},{"$f":"$BS246*Clientes!P246","v":0},{"$f":"SUMPRODUCT(BU246:BX246,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB246*Energia!K246*1000*CC246","v":0},null,{"$f":"$CB246*Energia!Y246*1000*CC246","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH246*Energia!Y246*(1-$D246)*1000*CC246","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM246*Energia!U246*(1-$D246)*1000*$CC246","v":0},{"$f":"$CM246*Energia!V246*(1-$D246)*1000*$CC246","v":0},{"$f":"$CM246*Energia!W246*(1-$D246)*1000*$CC246","v":0},{"$f":"$CM246*Energia!X246*(1-$D246)*1000*$CC246","v":0},{"$f":"SUMPRODUCT(CO246:CR246,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV246*Energia!K246*1000*CW246","v":0},null,{"$f":"$CV246*Energia!Y246*1000*CW246","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB246*Energia!Y246*(1-$D246)*1000*CW246","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG246*Energia!U246*(1-$D246)*1000*$CW246","v":0},{"$f":"$DG246*Energia!V246*(1-$D246)*1000*$CW246","v":0},{"$f":"$DG246*Energia!W246*(1-$D246)*1000*$CW246","v":0},{"$f":"$DG246*Energia!X246*(1-$D246)*1000*$CW246","v":0},{"$f":"SUMPRODUCT(DI246:DL246,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP246*Energia!G246*1000/2*DQ246","v":0},null,{"$f":"$DP246*Energia!U246*1000/2*DQ246","v":0},1,1.50652209665633E-3,null,{"$f":"$DV246*Energia!U246*(1-$D246)*1000/2*DQ246","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA246*Energia!U246*(1-$D246)*1000/2*$DQ246","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK246&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ246*Energia!K246*1000*EL246","v":0},null,{"$f":"$EJ246*Energia!Y246*1000*EL246","v":0},1,1.4866586974098643E-2,null,{"$f":"ES245","v":1},{"$f":"$EQ246*Energia!Y246*1000*ES246*EL246","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV246*Energia!Y246*(1-$D246)*1000*EL246","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA246*Energia!U246*(1-$D246)*1000*$EL246","v":0},{"$f":"$FA246*Energia!V246*(1-$D246)*1000*$EL246","v":0},{"$f":"$FA246*Energia!W246*(1-$D246)*1000*$EL246","v":0},{"$f":"$FA246*Energia!X246*(1-$D246)*1000*$EL246","v":0},{"$f":"SUMPRODUCT(FC246:FF246,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.7098417660573401E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL246&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ246*Energia!K246*1000*FM246","v":0},{"$f":"$FK246*Potencia!K246*12*1000*$FM246","v":0},null,{"$f":"$FJ246*Energia!Y246*1000*FM246","v":0},1,1.7098417660573401E-3,null,{"$f":"$FS246*Energia!Y246*(1-$D246)*1000*FM246","v":0},{"$f":"$FK246*Potencia!K246*(1-$D246)*12*1000*$FM246","v":0},{"$f":"IF(FU$83+FV$83+FU$139+FV$139+FU$223+FV$223+FU$224+FV$224+FU$245+FV$245=0,1,(FN$83+FO$83+FN$139+FO$139+FN$223+FO$223+FN$224+FO$224+FN$245+FO$245)/(FU$83+FV$83+FU$139+FV$139+FU$223+FV$223+FU$224+FV$224+FU$245+FV$245))","v":1.0002307191784936},null,1.7102362593449589E-3,0,null,{"$f":"$FY246*Energia!U246*(1-$D246)*1000*$FM246","v":0},{"$f":"$FY246*Energia!V246*(1-$D246)*1000*$FM246","v":0},{"$f":"$FY246*Energia!W246*(1-$D246)*1000*$FM246","v":0},{"$f":"$FY246*Energia!X246*(1-$D246)*1000*$FM246","v":0},{"$f":"SUMPRODUCT(GB246:GE246,Params!$B$19:$E$19)","v":0},{"$f":"$FZ246*Potencia!G246*(1-$D246)*12*1000*$FM246","v":0},{"$f":"$FZ246*Potencia!H246*(1-$D246)*12*1000*$FM246","v":0},{"$f":"$FZ246*Potencia!I246*(1-$D246)*12*1000*$FM246","v":0},{"$f":"$FZ246*Potencia!J246*(1-$D246)*12*1000*$FM246","v":0},{"$f":"SUMPRODUCT(GG246:GJ246,Params!$B$19:$E$19)","v":0},null,1.6580118000131063E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP246*Energia!G246*1000/2*GQ246","v":0},null,{"$f":"$GP246*Energia!U246*1000/2*GQ246","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV246*Energia!U246*(1-$D246)*1000/2*GQ246","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA246*Energia!U246*(1-$D246)*1000/2*$GQ246","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0417534747320574E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL246&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL245","v":"M"},1,{"$f":"$HJ246*Energia!G246*1000/2*HM246","v":0},{"$f":"$HK246*Potencia!G246*12*1000/2*$HM246","v":0},null,{"$f":"$HJ246*Energia!U246*1000/2*HM246","v":0},1,1.0417534747320574E-2,null,{"$f":"$HS246*Energia!U246*(1-$D246)*1000/2*HM246","v":0},{"$f":"$HK246*Potencia!G246*(1-$D246)*12*1000/2*$HM246","v":0},1.0002289345094657,null,1.0419919680527794E-2,0,null,{"$f":"$HY246*Energia!U246*(1-$D246)*1000/2*$HM246","v":0},null,null,null,null,{"$f":"$HZ246*Potencia!G246*(1-$D246)*12*1000/2*$HM246","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO246&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN246*Energia!G246*1000/2*IP246","v":0},null,{"$f":"$IN246*Energia!U246*1000/2*IP246","v":0},1,8.5394205433827558E-2,null,{"$f":"IW245","v":1},{"$f":"$IU246*Energia!U246*1000/2*IW246*$IP246","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ246*Energia!U246*(1-$D246)*1000/2*IP246","v":0},1.0002479531667503,null,8.5415379197486999E-2,null,{"$f":"$JE246*Energia!U246*(1-$D246)*1000/2*$IP246","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A246,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP246&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP245","v":"M"},1,{"$f":"$JN246*Energia!G246*1000/2*JQ246","v":0},{"$f":"$JO246*Potencia!G246*12*1000/2*$JQ246","v":0},null,{"$f":"$JN246*Energia!U246*1000/2*JQ246","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW246*Energia!U246*1000/2*IF(JZ246<>0,JZ246,IF(JY246<>0,JY246*KD246,1))*JQ246","v":0},{"$f":"$JO246*Potencia!G246*12*1000/2*IF(JZ246=0,1,JZ246)*JQ246","v":0},1,0,0,{"$f":"$KH246*Energia!$U246*1000/2*JQ246","v":0},{"$f":"$KI246*Potencia!$G246*12*1000/2*JQ246","v":0},null,{"$f":"$KH246*Energia!U246*(1-$D246)*1000/2*JQ246","v":0},{"$f":"$KI246*Potencia!G246*(1-$D246)*12*1000/2*$JQ246","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ246*Energia!U246*(1-$D246)*1000/2*$JQ246","v":0},null,null,null,null,{"$f":"$KR246*Potencia!G246*(1-$D246)*12*1000/2*$JQ246","v":0},null,null,null,null,null,null,8.5415379197486999E-2,null,0,"BTA_0_1"]
["BTA","BTA Agro","Agro",{"$f":"IF(C247=0,0,IF(A247=0,0,INDEX(Params!$B$5:$G$15,MATCH(C247,Params!$A$5:$A$15,0),MATCH(A247,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G247&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},{"$f":"G246","v":"M"},1,1,{"$f":"$E247*Energia!K247*1000*H247","v":0},{"$f":"$F247*Potencia!K247*12*1000*$I247","v":0},null,{"$f":"$E247*Energia!Y247*1000*H247","v":0},1,0,null,{"$f":"$O247*Energia!Y247*(1-$D247)*1000*H247","v":0},{"$f":"$F247*Potencia!K247*(1-$D247)*12*1000*$I247","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U247*Energia!U247*(1-$D247)*1000*$H247","v":0},{"$f":"$U247*Energia!V247*(1-$D247)*1000*$H247","v":0},{"$f":"$U247*Energia!W247*(1-$D247)*1000*$H247","v":0},{"$f":"$U247*Energia!X247*(1-$D247)*1000*$H247","v":0},{"$f":"SUMPRODUCT(X247:AA247,Params!$B$19:$E$19)","v":0},{"$f":"$V247*Potencia!G247*(1-$D247)*12*1000*$I247","v":0},{"$f":"$V247*Potencia!H247*(1-$D247)*12*1000*$I247","v":0},{"$f":"$V247*Potencia!I247*(1-$D247)*12*1000*$I247","v":0},{"$f":"$V247*Potencia!J247*(1-$D247)*12*1000*$I247","v":0},{"$f":"SUMPRODUCT(AC247:AF247,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK247*Energia!K247*1000*AM247","v":0},{"$f":"$AL247*Clientes!K247*12","v":0},null,{"$f":"$AK247*Energia!Y247*1000*AM247","v":0},1,0,null,{"$f":"$AS247*Energia!Y247*(1-$D247)*1000*AM247","v":0},{"$f":"$AL247*Clientes!K247*(1-$D247)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY247*Energia!U247*(1-$D247)*1000*$AM247","v":0},{"$f":"$AY247*Energia!V247*(1-$D247)*1000*$AM247","v":0},{"$f":"$AY247*Energia!W247*(1-$D247)*1000*$AM247","v":0},{"$f":"$AY247*Energia!X247*(1-$D247)*1000*$AM247","v":0},{"$f":"SUMPRODUCT(BB247:BE247,Params!$B$19:$E$19)","v":0},{"$f":"$AZ247*Clientes!G247*(1-$D247)*12","v":0},{"$f":"$AZ247*Clientes!H247*(1-$D247)*12","v":0},{"$f":"$AZ247*Clientes!I247*(1-$D247)*12","v":0},{"$f":"$AZ247*Clientes!J247*(1-$D247)*12","v":0},{"$f":"SUMPRODUCT(BG247:BJ247,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO247*Clientes!Q247","v":0},null,71.849999999999994,null,{"$f":"$BS247*Clientes!M247","v":0},{"$f":"$BS247*Clientes!N247","v":0},{"$f":"$BS247*Clientes!O247","v":0},{"$f":"$BS247*Clientes!P247","v":0},{"$f":"SUMPRODUCT(BU247:BX247,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB247*Energia!K247*1000*CC247","v":0},null,{"$f":"$CB247*Energia!Y247*1000*CC247","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH247*Energia!Y247*(1-$D247)*1000*CC247","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM247*Energia!U247*(1-$D247)*1000*$CC247","v":0},{"$f":"$CM247*Energia!V247*(1-$D247)*1000*$CC247","v":0},{"$f":"$CM247*Energia!W247*(1-$D247)*1000*$CC247","v":0},{"$f":"$CM247*Energia!X247*(1-$D247)*1000*$CC247","v":0},{"$f":"SUMPRODUCT(CO247:CR247,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV247*Energia!K247*1000*CW247","v":0},null,{"$f":"$CV247*Energia!Y247*1000*CW247","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB247*Energia!Y247*(1-$D247)*1000*CW247","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG247*Energia!U247*(1-$D247)*1000*$CW247","v":0},{"$f":"$DG247*Energia!V247*(1-$D247)*1000*$CW247","v":0},{"$f":"$DG247*Energia!W247*(1-$D247)*1000*$CW247","v":0},{"$f":"$DG247*Energia!X247*(1-$D247)*1000*$CW247","v":0},{"$f":"SUMPRODUCT(DI247:DL247,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP247*Energia!G247*1000/2*DQ247","v":0},null,{"$f":"$DP247*Energia!U247*1000/2*DQ247","v":0},1,1.50652209665633E-3,null,{"$f":"$DV247*Energia!U247*(1-$D247)*1000/2*DQ247","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA247*Energia!U247*(1-$D247)*1000/2*$DQ247","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK247&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ247*Energia!K247*1000*EL247","v":0},null,{"$f":"$EJ247*Energia!Y247*1000*EL247","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ247*Energia!Y247*1000*ES247*EL247","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV247*Energia!Y247*(1-$D247)*1000*EL247","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA247*Energia!U247*(1-$D247)*1000*$EL247","v":0},{"$f":"$FA247*Energia!V247*(1-$D247)*1000*$EL247","v":0},{"$f":"$FA247*Energia!W247*(1-$D247)*1000*$EL247","v":0},{"$f":"$FA247*Energia!X247*(1-$D247)*1000*$EL247","v":0},{"$f":"SUMPRODUCT(FC247:FF247,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.7098417660573401E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL247&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ247*Energia!K247*1000*FM247","v":0},{"$f":"$FK247*Potencia!K247*12*1000*$FM247","v":0},null,{"$f":"$FJ247*Energia!Y247*1000*FM247","v":0},1,1.7098417660573401E-3,null,{"$f":"$FS247*Energia!Y247*(1-$D247)*1000*FM247","v":0},{"$f":"$FK247*Potencia!K247*(1-$D247)*12*1000*$FM247","v":0},{"$f":"IF(FU$83+FV$83+FU$139+FV$139+FU$223+FV$223+FU$224+FV$224+FU$245+FV$245=0,1,(FN$83+FO$83+FN$139+FO$139+FN$223+FO$223+FN$224+FO$224+FN$245+FO$245)/(FU$83+FV$83+FU$139+FV$139+FU$223+FV$223+FU$224+FV$224+FU$245+FV$245))","v":1.0002307191784936},null,1.7102362593449589E-3,0,null,{"$f":"$FY247*Energia!U247*(1-$D247)*1000*$FM247","v":0},{"$f":"$FY247*Energia!V247*(1-$D247)*1000*$FM247","v":0},{"$f":"$FY247*Energia!W247*(1-$D247)*1000*$FM247","v":0},{"$f":"$FY247*Energia!X247*(1-$D247)*1000*$FM247","v":0},{"$f":"SUMPRODUCT(GB247:GE247,Params!$B$19:$E$19)","v":0},{"$f":"$FZ247*Potencia!G247*(1-$D247)*12*1000*$FM247","v":0},{"$f":"$FZ247*Potencia!H247*(1-$D247)*12*1000*$FM247","v":0},{"$f":"$FZ247*Potencia!I247*(1-$D247)*12*1000*$FM247","v":0},{"$f":"$FZ247*Potencia!J247*(1-$D247)*12*1000*$FM247","v":0},{"$f":"SUMPRODUCT(GG247:GJ247,Params!$B$19:$E$19)","v":0},null,1.6580118000131063E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP247*Energia!G247*1000/2*GQ247","v":0},null,{"$f":"$GP247*Energia!U247*1000/2*GQ247","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV247*Energia!U247*(1-$D247)*1000/2*GQ247","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA247*Energia!U247*(1-$D247)*1000/2*$GQ247","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0417534747320574E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL247&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ247*Energia!G247*1000/2*HM247","v":0},{"$f":"$HK247*Potencia!G247*12*1000/2*$HM247","v":0},null,{"$f":"$HJ247*Energia!U247*1000/2*HM247","v":0},1,1.0417534747320574E-2,null,{"$f":"$HS247*Energia!U247*(1-$D247)*1000/2*HM247","v":0},{"$f":"$HK247*Potencia!G247*(1-$D247)*12*1000/2*$HM247","v":0},1.0002289345094657,null,1.0419919680527794E-2,0,null,{"$f":"$HY247*Energia!U247*(1-$D247)*1000/2*$HM247","v":0},null,null,null,null,{"$f":"$HZ247*Potencia!G247*(1-$D247)*12*1000/2*$HM247","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO247&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN247*Energia!G247*1000/2*IP247","v":0},null,{"$f":"$IN247*Energia!U247*1000/2*IP247","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU247*Energia!U247*1000/2*IW247*$IP247","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ247*Energia!U247*(1-$D247)*1000/2*IP247","v":0},{"$f":"IF(JB$83+JB$139+JB$223+JB$224+JB$245=0,1,(IQ$83+IQ$139+IQ$223+IQ$224+IQ$245)/(JB$83+JB$139+JB$223+JB$224+JB$245))","v":1.0002479531667503},null,8.5415379197486999E-2,null,{"$f":"$JE247*Energia!U247*(1-$D247)*1000/2*$IP247","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A247,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP247&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN247*Energia!G247*1000/2*JQ247","v":0},{"$f":"$JO247*Potencia!G247*12*1000/2*$JQ247","v":0},null,{"$f":"$JN247*Energia!U247*1000/2*JQ247","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW247*Energia!U247*1000/2*IF(JZ247<>0,JZ247,IF(JY247<>0,JY247*KD247,1))*JQ247","v":0},{"$f":"$JO247*Potencia!G247*12*1000/2*IF(JZ247=0,1,JZ247)*JQ247","v":0},1,0,0,{"$f":"$KH247*Energia!$U247*1000/2*JQ247","v":0},{"$f":"$KI247*Potencia!$G247*12*1000/2*JQ247","v":0},null,{"$f":"$KH247*Energia!U247*(1-$D247)*1000/2*JQ247","v":0},{"$f":"$KI247*Potencia!G247*(1-$D247)*12*1000/2*$JQ247","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ247*Energia!U247*(1-$D247)*1000/2*$JQ247","v":0},null,null,null,null,{"$f":"$KR247*Potencia!G247*(1-$D247)*12*1000/2*$JQ247","v":0},null,null,null,null,null,null,8.5415379197486999E-2,null,0,"BTA_0_1"]
["BTA","BTA Jub. 1","Jub. 1",{"$f":"IF(C248=0,0,IF(A248=0,0,INDEX(Params!$B$5:$G$15,MATCH(C248,Params!$A$5:$A$15,0),MATCH(A248,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G248&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E248*Energia!K248*1000*H248","v":0},{"$f":"$F248*Potencia!K248*12*1000*$I248","v":0},null,{"$f":"$E248*Energia!Y248*1000*H248","v":0},1,0,null,{"$f":"$O248*Energia!Y248*(1-$D248)*1000*H248","v":0},{"$f":"$F248*Potencia!K248*(1-$D248)*12*1000*$I248","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U248*Energia!U248*(1-$D248)*1000*$H248","v":0},{"$f":"$U248*Energia!V248*(1-$D248)*1000*$H248","v":0},{"$f":"$U248*Energia!W248*(1-$D248)*1000*$H248","v":0},{"$f":"$U248*Energia!X248*(1-$D248)*1000*$H248","v":0},{"$f":"SUMPRODUCT(X248:AA248,Params!$B$19:$E$19)","v":0},{"$f":"$V248*Potencia!G248*(1-$D248)*12*1000*$I248","v":0},{"$f":"$V248*Potencia!H248*(1-$D248)*12*1000*$I248","v":0},{"$f":"$V248*Potencia!I248*(1-$D248)*12*1000*$I248","v":0},{"$f":"$V248*Potencia!J248*(1-$D248)*12*1000*$I248","v":0},{"$f":"SUMPRODUCT(AC248:AF248,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK248*Energia!K248*1000*AM248","v":0},{"$f":"$AL248*Clientes!K248*12","v":0},null,{"$f":"$AK248*Energia!Y248*1000*AM248","v":0},1,0,null,{"$f":"$AS248*Energia!Y248*(1-$D248)*1000*AM248","v":0},{"$f":"$AL248*Clientes!K248*(1-$D248)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY248*Energia!U248*(1-$D248)*1000*$AM248","v":0},{"$f":"$AY248*Energia!V248*(1-$D248)*1000*$AM248","v":0},{"$f":"$AY248*Energia!W248*(1-$D248)*1000*$AM248","v":0},{"$f":"$AY248*Energia!X248*(1-$D248)*1000*$AM248","v":0},{"$f":"SUMPRODUCT(BB248:BE248,Params!$B$19:$E$19)","v":0},{"$f":"$AZ248*Clientes!G248*(1-$D248)*12","v":0},{"$f":"$AZ248*Clientes!H248*(1-$D248)*12","v":0},{"$f":"$AZ248*Clientes!I248*(1-$D248)*12","v":0},{"$f":"$AZ248*Clientes!J248*(1-$D248)*12","v":0},{"$f":"SUMPRODUCT(BG248:BJ248,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO248*Clientes!Q248","v":0},null,71.849999999999994,null,{"$f":"$BS248*Clientes!M248","v":0},{"$f":"$BS248*Clientes!N248","v":0},{"$f":"$BS248*Clientes!O248","v":0},{"$f":"$BS248*Clientes!P248","v":0},{"$f":"SUMPRODUCT(BU248:BX248,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB248*Energia!K248*1000*CC248","v":0},null,{"$f":"$CB248*Energia!Y248*1000*CC248","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH248*Energia!Y248*(1-$D248)*1000*CC248","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM248*Energia!U248*(1-$D248)*1000*$CC248","v":0},{"$f":"$CM248*Energia!V248*(1-$D248)*1000*$CC248","v":0},{"$f":"$CM248*Energia!W248*(1-$D248)*1000*$CC248","v":0},{"$f":"$CM248*Energia!X248*(1-$D248)*1000*$CC248","v":0},{"$f":"SUMPRODUCT(CO248:CR248,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV248*Energia!K248*1000*CW248","v":0},null,{"$f":"$CV248*Energia!Y248*1000*CW248","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB248*Energia!Y248*(1-$D248)*1000*CW248","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG248*Energia!U248*(1-$D248)*1000*$CW248","v":0},{"$f":"$DG248*Energia!V248*(1-$D248)*1000*$CW248","v":0},{"$f":"$DG248*Energia!W248*(1-$D248)*1000*$CW248","v":0},{"$f":"$DG248*Energia!X248*(1-$D248)*1000*$CW248","v":0},{"$f":"SUMPRODUCT(DI248:DL248,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP248*Energia!G248*1000/2*DQ248","v":0},null,{"$f":"$DP248*Energia!U248*1000/2*DQ248","v":0},1,1.50652209665633E-3,null,{"$f":"$DV248*Energia!U248*(1-$D248)*1000/2*DQ248","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA248*Energia!U248*(1-$D248)*1000/2*$DQ248","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK248&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ248*Energia!K248*1000*EL248","v":0},null,{"$f":"$EJ248*Energia!Y248*1000*EL248","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ248*Energia!Y248*1000*ES248*EL248","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV248*Energia!Y248*(1-$D248)*1000*EL248","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA248*Energia!U248*(1-$D248)*1000*$EL248","v":0},{"$f":"$FA248*Energia!V248*(1-$D248)*1000*$EL248","v":0},{"$f":"$FA248*Energia!W248*(1-$D248)*1000*$EL248","v":0},{"$f":"$FA248*Energia!X248*(1-$D248)*1000*$EL248","v":0},{"$f":"SUMPRODUCT(FC248:FF248,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.7098417660573401E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL248&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ248*Energia!K248*1000*FM248","v":0},{"$f":"$FK248*Potencia!K248*12*1000*$FM248","v":0},null,{"$f":"$FJ248*Energia!Y248*1000*FM248","v":0},1,1.7098417660573401E-3,null,{"$f":"$FS248*Energia!Y248*(1-$D248)*1000*FM248","v":0},{"$f":"$FK248*Potencia!K248*(1-$D248)*12*1000*$FM248","v":0},1.0002307191784936,null,1.7102362593449589E-3,0,null,{"$f":"$FY248*Energia!U248*(1-$D248)*1000*$FM248","v":0},{"$f":"$FY248*Energia!V248*(1-$D248)*1000*$FM248","v":0},{"$f":"$FY248*Energia!W248*(1-$D248)*1000*$FM248","v":0},{"$f":"$FY248*Energia!X248*(1-$D248)*1000*$FM248","v":0},{"$f":"SUMPRODUCT(GB248:GE248,Params!$B$19:$E$19)","v":0},{"$f":"$FZ248*Potencia!G248*(1-$D248)*12*1000*$FM248","v":0},{"$f":"$FZ248*Potencia!H248*(1-$D248)*12*1000*$FM248","v":0},{"$f":"$FZ248*Potencia!I248*(1-$D248)*12*1000*$FM248","v":0},{"$f":"$FZ248*Potencia!J248*(1-$D248)*12*1000*$FM248","v":0},{"$f":"SUMPRODUCT(GG248:GJ248,Params!$B$19:$E$19)","v":0},null,1.6580118000131063E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP248*Energia!G248*1000/2*GQ248","v":0},null,{"$f":"$GP248*Energia!U248*1000/2*GQ248","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV248*Energia!U248*(1-$D248)*1000/2*GQ248","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA248*Energia!U248*(1-$D248)*1000/2*$GQ248","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0417534747320574E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL248&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ248*Energia!G248*1000/2*HM248","v":0},{"$f":"$HK248*Potencia!G248*12*1000/2*$HM248","v":0},null,{"$f":"$HJ248*Energia!U248*1000/2*HM248","v":0},1,1.0417534747320574E-2,null,{"$f":"$HS248*Energia!U248*(1-$D248)*1000/2*HM248","v":0},{"$f":"$HK248*Potencia!G248*(1-$D248)*12*1000/2*$HM248","v":0},1.0002289345094657,null,1.0419919680527794E-2,0,null,{"$f":"$HY248*Energia!U248*(1-$D248)*1000/2*$HM248","v":0},null,null,null,null,{"$f":"$HZ248*Potencia!G248*(1-$D248)*12*1000/2*$HM248","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO248&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN248*Energia!G248*1000/2*IP248","v":0},null,{"$f":"$IN248*Energia!U248*1000/2*IP248","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU248*Energia!U248*1000/2*IW248*$IP248","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ248*Energia!U248*(1-$D248)*1000/2*IP248","v":0},1.0002479531667503,null,8.5415379197486999E-2,null,{"$f":"$JE248*Energia!U248*(1-$D248)*1000/2*$IP248","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A248,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP248&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN248*Energia!G248*1000/2*JQ248","v":0},{"$f":"$JO248*Potencia!G248*12*1000/2*$JQ248","v":0},null,{"$f":"$JN248*Energia!U248*1000/2*JQ248","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW248*Energia!U248*1000/2*IF(JZ248<>0,JZ248,IF(JY248<>0,JY248*KD248,1))*JQ248","v":0},{"$f":"$JO248*Potencia!G248*12*1000/2*IF(JZ248=0,1,JZ248)*JQ248","v":0},1,0,0,{"$f":"$KH248*Energia!$U248*1000/2*JQ248","v":0},{"$f":"$KI248*Potencia!$G248*12*1000/2*JQ248","v":0},null,{"$f":"$KH248*Energia!U248*(1-$D248)*1000/2*JQ248","v":0},{"$f":"$KI248*Potencia!G248*(1-$D248)*12*1000/2*$JQ248","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ248*Energia!U248*(1-$D248)*1000/2*$JQ248","v":0},null,null,null,null,{"$f":"$KR248*Potencia!G248*(1-$D248)*12*1000/2*$JQ248","v":0},null,null,null,null,null,null,8.5415379197486999E-2,null,0,"BTA_0_1"]
["BTA","BTA Jub. 2","Jub. 2",{"$f":"IF(C249=0,0,IF(A249=0,0,INDEX(Params!$B$5:$G$15,MATCH(C249,Params!$A$5:$A$15,0),MATCH(A249,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G249&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E249*Energia!K249*1000*H249","v":0},{"$f":"$F249*Potencia!K249*12*1000*$I249","v":0},null,{"$f":"$E249*Energia!Y249*1000*H249","v":0},1,0,null,{"$f":"$O249*Energia!Y249*(1-$D249)*1000*H249","v":0},{"$f":"$F249*Potencia!K249*(1-$D249)*12*1000*$I249","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U249*Energia!U249*(1-$D249)*1000*$H249","v":0},{"$f":"$U249*Energia!V249*(1-$D249)*1000*$H249","v":0},{"$f":"$U249*Energia!W249*(1-$D249)*1000*$H249","v":0},{"$f":"$U249*Energia!X249*(1-$D249)*1000*$H249","v":0},{"$f":"SUMPRODUCT(X249:AA249,Params!$B$19:$E$19)","v":0},{"$f":"$V249*Potencia!G249*(1-$D249)*12*1000*$I249","v":0},{"$f":"$V249*Potencia!H249*(1-$D249)*12*1000*$I249","v":0},{"$f":"$V249*Potencia!I249*(1-$D249)*12*1000*$I249","v":0},{"$f":"$V249*Potencia!J249*(1-$D249)*12*1000*$I249","v":0},{"$f":"SUMPRODUCT(AC249:AF249,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK249*Energia!K249*1000*AM249","v":0},{"$f":"$AL249*Clientes!K249*12","v":0},null,{"$f":"$AK249*Energia!Y249*1000*AM249","v":0},1,0,null,{"$f":"$AS249*Energia!Y249*(1-$D249)*1000*AM249","v":0},{"$f":"$AL249*Clientes!K249*(1-$D249)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY249*Energia!U249*(1-$D249)*1000*$AM249","v":0},{"$f":"$AY249*Energia!V249*(1-$D249)*1000*$AM249","v":0},{"$f":"$AY249*Energia!W249*(1-$D249)*1000*$AM249","v":0},{"$f":"$AY249*Energia!X249*(1-$D249)*1000*$AM249","v":0},{"$f":"SUMPRODUCT(BB249:BE249,Params!$B$19:$E$19)","v":0},{"$f":"$AZ249*Clientes!G249*(1-$D249)*12","v":0},{"$f":"$AZ249*Clientes!H249*(1-$D249)*12","v":0},{"$f":"$AZ249*Clientes!I249*(1-$D249)*12","v":0},{"$f":"$AZ249*Clientes!J249*(1-$D249)*12","v":0},{"$f":"SUMPRODUCT(BG249:BJ249,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO249*Clientes!Q249","v":0},null,71.849999999999994,null,{"$f":"$BS249*Clientes!M249","v":0},{"$f":"$BS249*Clientes!N249","v":0},{"$f":"$BS249*Clientes!O249","v":0},{"$f":"$BS249*Clientes!P249","v":0},{"$f":"SUMPRODUCT(BU249:BX249,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB249*Energia!K249*1000*CC249","v":0},null,{"$f":"$CB249*Energia!Y249*1000*CC249","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH249*Energia!Y249*(1-$D249)*1000*CC249","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM249*Energia!U249*(1-$D249)*1000*$CC249","v":0},{"$f":"$CM249*Energia!V249*(1-$D249)*1000*$CC249","v":0},{"$f":"$CM249*Energia!W249*(1-$D249)*1000*$CC249","v":0},{"$f":"$CM249*Energia!X249*(1-$D249)*1000*$CC249","v":0},{"$f":"SUMPRODUCT(CO249:CR249,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV249*Energia!K249*1000*CW249","v":0},null,{"$f":"$CV249*Energia!Y249*1000*CW249","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB249*Energia!Y249*(1-$D249)*1000*CW249","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG249*Energia!U249*(1-$D249)*1000*$CW249","v":0},{"$f":"$DG249*Energia!V249*(1-$D249)*1000*$CW249","v":0},{"$f":"$DG249*Energia!W249*(1-$D249)*1000*$CW249","v":0},{"$f":"$DG249*Energia!X249*(1-$D249)*1000*$CW249","v":0},{"$f":"SUMPRODUCT(DI249:DL249,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP249*Energia!G249*1000/2*DQ249","v":0},null,{"$f":"$DP249*Energia!U249*1000/2*DQ249","v":0},1,1.50652209665633E-3,null,{"$f":"$DV249*Energia!U249*(1-$D249)*1000/2*DQ249","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA249*Energia!U249*(1-$D249)*1000/2*$DQ249","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK249&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ249*Energia!K249*1000*EL249","v":0},null,{"$f":"$EJ249*Energia!Y249*1000*EL249","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ249*Energia!Y249*1000*ES249*EL249","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV249*Energia!Y249*(1-$D249)*1000*EL249","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA249*Energia!U249*(1-$D249)*1000*$EL249","v":0},{"$f":"$FA249*Energia!V249*(1-$D249)*1000*$EL249","v":0},{"$f":"$FA249*Energia!W249*(1-$D249)*1000*$EL249","v":0},{"$f":"$FA249*Energia!X249*(1-$D249)*1000*$EL249","v":0},{"$f":"SUMPRODUCT(FC249:FF249,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.7098417660573401E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL249&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ249*Energia!K249*1000*FM249","v":0},{"$f":"$FK249*Potencia!K249*12*1000*$FM249","v":0},null,{"$f":"$FJ249*Energia!Y249*1000*FM249","v":0},1,1.7098417660573401E-3,null,{"$f":"$FS249*Energia!Y249*(1-$D249)*1000*FM249","v":0},{"$f":"$FK249*Potencia!K249*(1-$D249)*12*1000*$FM249","v":0},1.0002307191784936,null,1.7102362593449589E-3,0,null,{"$f":"$FY249*Energia!U249*(1-$D249)*1000*$FM249","v":0},{"$f":"$FY249*Energia!V249*(1-$D249)*1000*$FM249","v":0},{"$f":"$FY249*Energia!W249*(1-$D249)*1000*$FM249","v":0},{"$f":"$FY249*Energia!X249*(1-$D249)*1000*$FM249","v":0},{"$f":"SUMPRODUCT(GB249:GE249,Params!$B$19:$E$19)","v":0},{"$f":"$FZ249*Potencia!G249*(1-$D249)*12*1000*$FM249","v":0},{"$f":"$FZ249*Potencia!H249*(1-$D249)*12*1000*$FM249","v":0},{"$f":"$FZ249*Potencia!I249*(1-$D249)*12*1000*$FM249","v":0},{"$f":"$FZ249*Potencia!J249*(1-$D249)*12*1000*$FM249","v":0},{"$f":"SUMPRODUCT(GG249:GJ249,Params!$B$19:$E$19)","v":0},null,1.6580118000131063E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP249*Energia!G249*1000/2*GQ249","v":0},null,{"$f":"$GP249*Energia!U249*1000/2*GQ249","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV249*Energia!U249*(1-$D249)*1000/2*GQ249","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA249*Energia!U249*(1-$D249)*1000/2*$GQ249","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0417534747320574E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL249&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ249*Energia!G249*1000/2*HM249","v":0},{"$f":"$HK249*Potencia!G249*12*1000/2*$HM249","v":0},null,{"$f":"$HJ249*Energia!U249*1000/2*HM249","v":0},1,1.0417534747320574E-2,null,{"$f":"$HS249*Energia!U249*(1-$D249)*1000/2*HM249","v":0},{"$f":"$HK249*Potencia!G249*(1-$D249)*12*1000/2*$HM249","v":0},1.0002289345094657,null,1.0419919680527794E-2,0,null,{"$f":"$HY249*Energia!U249*(1-$D249)*1000/2*$HM249","v":0},null,null,null,null,{"$f":"$HZ249*Potencia!G249*(1-$D249)*12*1000/2*$HM249","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO249&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN249*Energia!G249*1000/2*IP249","v":0},null,{"$f":"$IN249*Energia!U249*1000/2*IP249","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU249*Energia!U249*1000/2*IW249*$IP249","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ249*Energia!U249*(1-$D249)*1000/2*IP249","v":0},1.0002479531667503,null,8.5415379197486999E-2,null,{"$f":"$JE249*Energia!U249*(1-$D249)*1000/2*$IP249","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A249,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP249&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN249*Energia!G249*1000/2*JQ249","v":0},{"$f":"$JO249*Potencia!G249*12*1000/2*$JQ249","v":0},null,{"$f":"$JN249*Energia!U249*1000/2*JQ249","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW249*Energia!U249*1000/2*IF(JZ249<>0,JZ249,IF(JY249<>0,JY249*KD249,1))*JQ249","v":0},{"$f":"$JO249*Potencia!G249*12*1000/2*IF(JZ249=0,1,JZ249)*JQ249","v":0},1,0,0,{"$f":"$KH249*Energia!$U249*1000/2*JQ249","v":0},{"$f":"$KI249*Potencia!$G249*12*1000/2*JQ249","v":0},null,{"$f":"$KH249*Energia!U249*(1-$D249)*1000/2*JQ249","v":0},{"$f":"$KI249*Potencia!G249*(1-$D249)*12*1000/2*$JQ249","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ249*Energia!U249*(1-$D249)*1000/2*$JQ249","v":0},null,null,null,null,{"$f":"$KR249*Potencia!G249*(1-$D249)*12*1000/2*$JQ249","v":0},null,null,null,null,null,null,8.5415379197486999E-2,null,0,"BTA_0_1"]
["BTA","BTA Político","Part Político",{"$f":"IF(C250=0,0,IF(A250=0,0,INDEX(Params!$B$5:$G$15,MATCH(C250,Params!$A$5:$A$15,0),MATCH(A250,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G250&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E250*Energia!K250*1000*H250","v":0},{"$f":"$F250*Potencia!K250*12*1000*$I250","v":0},null,{"$f":"$E250*Energia!Y250*1000*H250","v":0},1,0,null,{"$f":"$O250*Energia!Y250*(1-$D250)*1000*H250","v":0},{"$f":"$F250*Potencia!K250*(1-$D250)*12*1000*$I250","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U250*Energia!U250*(1-$D250)*1000*$H250","v":0},{"$f":"$U250*Energia!V250*(1-$D250)*1000*$H250","v":0},{"$f":"$U250*Energia!W250*(1-$D250)*1000*$H250","v":0},{"$f":"$U250*Energia!X250*(1-$D250)*1000*$H250","v":0},{"$f":"SUMPRODUCT(X250:AA250,Params!$B$19:$E$19)","v":0},{"$f":"$V250*Potencia!G250*(1-$D250)*12*1000*$I250","v":0},{"$f":"$V250*Potencia!H250*(1-$D250)*12*1000*$I250","v":0},{"$f":"$V250*Potencia!I250*(1-$D250)*12*1000*$I250","v":0},{"$f":"$V250*Potencia!J250*(1-$D250)*12*1000*$I250","v":0},{"$f":"SUMPRODUCT(AC250:AF250,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK250*Energia!K250*1000*AM250","v":0},{"$f":"$AL250*Clientes!K250*12","v":0},null,{"$f":"$AK250*Energia!Y250*1000*AM250","v":0},1,0,null,{"$f":"$AS250*Energia!Y250*(1-$D250)*1000*AM250","v":0},{"$f":"$AL250*Clientes!K250*(1-$D250)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY250*Energia!U250*(1-$D250)*1000*$AM250","v":0},{"$f":"$AY250*Energia!V250*(1-$D250)*1000*$AM250","v":0},{"$f":"$AY250*Energia!W250*(1-$D250)*1000*$AM250","v":0},{"$f":"$AY250*Energia!X250*(1-$D250)*1000*$AM250","v":0},{"$f":"SUMPRODUCT(BB250:BE250,Params!$B$19:$E$19)","v":0},{"$f":"$AZ250*Clientes!G250*(1-$D250)*12","v":0},{"$f":"$AZ250*Clientes!H250*(1-$D250)*12","v":0},{"$f":"$AZ250*Clientes!I250*(1-$D250)*12","v":0},{"$f":"$AZ250*Clientes!J250*(1-$D250)*12","v":0},{"$f":"SUMPRODUCT(BG250:BJ250,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO250*Clientes!Q250","v":0},null,71.849999999999994,null,{"$f":"$BS250*Clientes!M250","v":0},{"$f":"$BS250*Clientes!N250","v":0},{"$f":"$BS250*Clientes!O250","v":0},{"$f":"$BS250*Clientes!P250","v":0},{"$f":"SUMPRODUCT(BU250:BX250,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB250*Energia!K250*1000*CC250","v":0},null,{"$f":"$CB250*Energia!Y250*1000*CC250","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH250*Energia!Y250*(1-$D250)*1000*CC250","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM250*Energia!U250*(1-$D250)*1000*$CC250","v":0},{"$f":"$CM250*Energia!V250*(1-$D250)*1000*$CC250","v":0},{"$f":"$CM250*Energia!W250*(1-$D250)*1000*$CC250","v":0},{"$f":"$CM250*Energia!X250*(1-$D250)*1000*$CC250","v":0},{"$f":"SUMPRODUCT(CO250:CR250,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV250*Energia!K250*1000*CW250","v":0},null,{"$f":"$CV250*Energia!Y250*1000*CW250","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB250*Energia!Y250*(1-$D250)*1000*CW250","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG250*Energia!U250*(1-$D250)*1000*$CW250","v":0},{"$f":"$DG250*Energia!V250*(1-$D250)*1000*$CW250","v":0},{"$f":"$DG250*Energia!W250*(1-$D250)*1000*$CW250","v":0},{"$f":"$DG250*Energia!X250*(1-$D250)*1000*$CW250","v":0},{"$f":"SUMPRODUCT(DI250:DL250,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP250*Energia!G250*1000/2*DQ250","v":0},null,{"$f":"$DP250*Energia!U250*1000/2*DQ250","v":0},1,1.50652209665633E-3,null,{"$f":"$DV250*Energia!U250*(1-$D250)*1000/2*DQ250","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA250*Energia!U250*(1-$D250)*1000/2*$DQ250","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK250&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ250*Energia!K250*1000*EL250","v":0},null,{"$f":"$EJ250*Energia!Y250*1000*EL250","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ250*Energia!Y250*1000*ES250*EL250","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV250*Energia!Y250*(1-$D250)*1000*EL250","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA250*Energia!U250*(1-$D250)*1000*$EL250","v":0},{"$f":"$FA250*Energia!V250*(1-$D250)*1000*$EL250","v":0},{"$f":"$FA250*Energia!W250*(1-$D250)*1000*$EL250","v":0},{"$f":"$FA250*Energia!X250*(1-$D250)*1000*$EL250","v":0},{"$f":"SUMPRODUCT(FC250:FF250,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.7098417660573401E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL250&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ250*Energia!K250*1000*FM250","v":0},{"$f":"$FK250*Potencia!K250*12*1000*$FM250","v":0},null,{"$f":"$FJ250*Energia!Y250*1000*FM250","v":0},1,1.7098417660573401E-3,null,{"$f":"$FS250*Energia!Y250*(1-$D250)*1000*FM250","v":0},{"$f":"$FK250*Potencia!K250*(1-$D250)*12*1000*$FM250","v":0},1.0002307191784936,null,1.7102362593449589E-3,0,null,{"$f":"$FY250*Energia!U250*(1-$D250)*1000*$FM250","v":0},{"$f":"$FY250*Energia!V250*(1-$D250)*1000*$FM250","v":0},{"$f":"$FY250*Energia!W250*(1-$D250)*1000*$FM250","v":0},{"$f":"$FY250*Energia!X250*(1-$D250)*1000*$FM250","v":0},{"$f":"SUMPRODUCT(GB250:GE250,Params!$B$19:$E$19)","v":0},{"$f":"$FZ250*Potencia!G250*(1-$D250)*12*1000*$FM250","v":0},{"$f":"$FZ250*Potencia!H250*(1-$D250)*12*1000*$FM250","v":0},{"$f":"$FZ250*Potencia!I250*(1-$D250)*12*1000*$FM250","v":0},{"$f":"$FZ250*Potencia!J250*(1-$D250)*12*1000*$FM250","v":0},{"$f":"SUMPRODUCT(GG250:GJ250,Params!$B$19:$E$19)","v":0},null,1.6580118000131063E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP250*Energia!G250*1000/2*GQ250","v":0},null,{"$f":"$GP250*Energia!U250*1000/2*GQ250","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV250*Energia!U250*(1-$D250)*1000/2*GQ250","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA250*Energia!U250*(1-$D250)*1000/2*$GQ250","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0417534747320574E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL250&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ250*Energia!G250*1000/2*HM250","v":0},{"$f":"$HK250*Potencia!G250*12*1000/2*$HM250","v":0},null,{"$f":"$HJ250*Energia!U250*1000/2*HM250","v":0},1,1.0417534747320574E-2,null,{"$f":"$HS250*Energia!U250*(1-$D250)*1000/2*HM250","v":0},{"$f":"$HK250*Potencia!G250*(1-$D250)*12*1000/2*$HM250","v":0},1.0002289345094657,null,1.0419919680527794E-2,0,null,{"$f":"$HY250*Energia!U250*(1-$D250)*1000/2*$HM250","v":0},null,null,null,null,{"$f":"$HZ250*Potencia!G250*(1-$D250)*12*1000/2*$HM250","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO250&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN250*Energia!G250*1000/2*IP250","v":0},null,{"$f":"$IN250*Energia!U250*1000/2*IP250","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU250*Energia!U250*1000/2*IW250*$IP250","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ250*Energia!U250*(1-$D250)*1000/2*IP250","v":0},1.0002479531667503,null,8.5415379197486999E-2,null,{"$f":"$JE250*Energia!U250*(1-$D250)*1000/2*$IP250","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A250,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP250&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN250*Energia!G250*1000/2*JQ250","v":0},{"$f":"$JO250*Potencia!G250*12*1000/2*$JQ250","v":0},null,{"$f":"$JN250*Energia!U250*1000/2*JQ250","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW250*Energia!U250*1000/2*IF(JZ250<>0,JZ250,IF(JY250<>0,JY250*KD250,1))*JQ250","v":0},{"$f":"$JO250*Potencia!G250*12*1000/2*IF(JZ250=0,1,JZ250)*JQ250","v":0},1,0,0,{"$f":"$KH250*Energia!$U250*1000/2*JQ250","v":0},{"$f":"$KI250*Potencia!$G250*12*1000/2*JQ250","v":0},null,{"$f":"$KH250*Energia!U250*(1-$D250)*1000/2*JQ250","v":0},{"$f":"$KI250*Potencia!G250*(1-$D250)*12*1000/2*$JQ250","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ250*Energia!U250*(1-$D250)*1000/2*$JQ250","v":0},null,null,null,null,{"$f":"$KR250*Potencia!G250*(1-$D250)*12*1000/2*$JQ250","v":0},null,null,null,null,null,null,8.5415379197486999E-2,null,0,"BTA_0_1"]
["BTA","BTA Discap.","Discapacitados",{"$f":"IF(C251=0,0,IF(A251=0,0,INDEX(Params!$B$5:$G$15,MATCH(C251,Params!$A$5:$A$15,0),MATCH(A251,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G251&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E251*Energia!K251*1000*H251","v":0},{"$f":"$F251*Potencia!K251*12*1000*$I251","v":0},null,{"$f":"$E251*Energia!Y251*1000*H251","v":0},1,0,null,{"$f":"$O251*Energia!Y251*(1-$D251)*1000*H251","v":0},{"$f":"$F251*Potencia!K251*(1-$D251)*12*1000*$I251","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U251*Energia!U251*(1-$D251)*1000*$H251","v":0},{"$f":"$U251*Energia!V251*(1-$D251)*1000*$H251","v":0},{"$f":"$U251*Energia!W251*(1-$D251)*1000*$H251","v":0},{"$f":"$U251*Energia!X251*(1-$D251)*1000*$H251","v":0},{"$f":"SUMPRODUCT(X251:AA251,Params!$B$19:$E$19)","v":0},{"$f":"$V251*Potencia!G251*(1-$D251)*12*1000*$I251","v":0},{"$f":"$V251*Potencia!H251*(1-$D251)*12*1000*$I251","v":0},{"$f":"$V251*Potencia!I251*(1-$D251)*12*1000*$I251","v":0},{"$f":"$V251*Potencia!J251*(1-$D251)*12*1000*$I251","v":0},{"$f":"SUMPRODUCT(AC251:AF251,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK251*Energia!K251*1000*AM251","v":0},{"$f":"$AL251*Clientes!K251*12","v":0},null,{"$f":"$AK251*Energia!Y251*1000*AM251","v":0},1,0,null,{"$f":"$AS251*Energia!Y251*(1-$D251)*1000*AM251","v":0},{"$f":"$AL251*Clientes!K251*(1-$D251)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY251*Energia!U251*(1-$D251)*1000*$AM251","v":0},{"$f":"$AY251*Energia!V251*(1-$D251)*1000*$AM251","v":0},{"$f":"$AY251*Energia!W251*(1-$D251)*1000*$AM251","v":0},{"$f":"$AY251*Energia!X251*(1-$D251)*1000*$AM251","v":0},{"$f":"SUMPRODUCT(BB251:BE251,Params!$B$19:$E$19)","v":0},{"$f":"$AZ251*Clientes!G251*(1-$D251)*12","v":0},{"$f":"$AZ251*Clientes!H251*(1-$D251)*12","v":0},{"$f":"$AZ251*Clientes!I251*(1-$D251)*12","v":0},{"$f":"$AZ251*Clientes!J251*(1-$D251)*12","v":0},{"$f":"SUMPRODUCT(BG251:BJ251,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO251*Clientes!Q251","v":0},null,71.849999999999994,null,{"$f":"$BS251*Clientes!M251","v":0},{"$f":"$BS251*Clientes!N251","v":0},{"$f":"$BS251*Clientes!O251","v":0},{"$f":"$BS251*Clientes!P251","v":0},{"$f":"SUMPRODUCT(BU251:BX251,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB251*Energia!K251*1000*CC251","v":0},null,{"$f":"$CB251*Energia!Y251*1000*CC251","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH251*Energia!Y251*(1-$D251)*1000*CC251","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM251*Energia!U251*(1-$D251)*1000*$CC251","v":0},{"$f":"$CM251*Energia!V251*(1-$D251)*1000*$CC251","v":0},{"$f":"$CM251*Energia!W251*(1-$D251)*1000*$CC251","v":0},{"$f":"$CM251*Energia!X251*(1-$D251)*1000*$CC251","v":0},{"$f":"SUMPRODUCT(CO251:CR251,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV251*Energia!K251*1000*CW251","v":0},null,{"$f":"$CV251*Energia!Y251*1000*CW251","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB251*Energia!Y251*(1-$D251)*1000*CW251","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG251*Energia!U251*(1-$D251)*1000*$CW251","v":0},{"$f":"$DG251*Energia!V251*(1-$D251)*1000*$CW251","v":0},{"$f":"$DG251*Energia!W251*(1-$D251)*1000*$CW251","v":0},{"$f":"$DG251*Energia!X251*(1-$D251)*1000*$CW251","v":0},{"$f":"SUMPRODUCT(DI251:DL251,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP251*Energia!G251*1000/2*DQ251","v":0},null,{"$f":"$DP251*Energia!U251*1000/2*DQ251","v":0},1,1.50652209665633E-3,null,{"$f":"$DV251*Energia!U251*(1-$D251)*1000/2*DQ251","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA251*Energia!U251*(1-$D251)*1000/2*$DQ251","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK251&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ251*Energia!K251*1000*EL251","v":0},null,{"$f":"$EJ251*Energia!Y251*1000*EL251","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ251*Energia!Y251*1000*ES251*EL251","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV251*Energia!Y251*(1-$D251)*1000*EL251","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA251*Energia!U251*(1-$D251)*1000*$EL251","v":0},{"$f":"$FA251*Energia!V251*(1-$D251)*1000*$EL251","v":0},{"$f":"$FA251*Energia!W251*(1-$D251)*1000*$EL251","v":0},{"$f":"$FA251*Energia!X251*(1-$D251)*1000*$EL251","v":0},{"$f":"SUMPRODUCT(FC251:FF251,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.7098417660573401E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL251&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ251*Energia!K251*1000*FM251","v":0},{"$f":"$FK251*Potencia!K251*12*1000*$FM251","v":0},null,{"$f":"$FJ251*Energia!Y251*1000*FM251","v":0},1,1.7098417660573401E-3,null,{"$f":"$FS251*Energia!Y251*(1-$D251)*1000*FM251","v":0},{"$f":"$FK251*Potencia!K251*(1-$D251)*12*1000*$FM251","v":0},1.0002307191784936,null,1.7102362593449589E-3,0,null,{"$f":"$FY251*Energia!U251*(1-$D251)*1000*$FM251","v":0},{"$f":"$FY251*Energia!V251*(1-$D251)*1000*$FM251","v":0},{"$f":"$FY251*Energia!W251*(1-$D251)*1000*$FM251","v":0},{"$f":"$FY251*Energia!X251*(1-$D251)*1000*$FM251","v":0},{"$f":"SUMPRODUCT(GB251:GE251,Params!$B$19:$E$19)","v":0},{"$f":"$FZ251*Potencia!G251*(1-$D251)*12*1000*$FM251","v":0},{"$f":"$FZ251*Potencia!H251*(1-$D251)*12*1000*$FM251","v":0},{"$f":"$FZ251*Potencia!I251*(1-$D251)*12*1000*$FM251","v":0},{"$f":"$FZ251*Potencia!J251*(1-$D251)*12*1000*$FM251","v":0},{"$f":"SUMPRODUCT(GG251:GJ251,Params!$B$19:$E$19)","v":0},null,1.6580118000131063E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP251*Energia!G251*1000/2*GQ251","v":0},null,{"$f":"$GP251*Energia!U251*1000/2*GQ251","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV251*Energia!U251*(1-$D251)*1000/2*GQ251","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA251*Energia!U251*(1-$D251)*1000/2*$GQ251","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0417534747320574E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL251&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ251*Energia!G251*1000/2*HM251","v":0},{"$f":"$HK251*Potencia!G251*12*1000/2*$HM251","v":0},null,{"$f":"$HJ251*Energia!U251*1000/2*HM251","v":0},1,1.0417534747320574E-2,null,{"$f":"$HS251*Energia!U251*(1-$D251)*1000/2*HM251","v":0},{"$f":"$HK251*Potencia!G251*(1-$D251)*12*1000/2*$HM251","v":0},1.0002289345094657,null,1.0419919680527794E-2,0,null,{"$f":"$HY251*Energia!U251*(1-$D251)*1000/2*$HM251","v":0},null,null,null,null,{"$f":"$HZ251*Potencia!G251*(1-$D251)*12*1000/2*$HM251","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO251&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN251*Energia!G251*1000/2*IP251","v":0},null,{"$f":"$IN251*Energia!U251*1000/2*IP251","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU251*Energia!U251*1000/2*IW251*$IP251","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ251*Energia!U251*(1-$D251)*1000/2*IP251","v":0},1.0002479531667503,null,8.5415379197486999E-2,null,{"$f":"$JE251*Energia!U251*(1-$D251)*1000/2*$IP251","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A251,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP251&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN251*Energia!G251*1000/2*JQ251","v":0},{"$f":"$JO251*Potencia!G251*12*1000/2*$JQ251","v":0},null,{"$f":"$JN251*Energia!U251*1000/2*JQ251","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW251*Energia!U251*1000/2*IF(JZ251<>0,JZ251,IF(JY251<>0,JY251*KD251,1))*JQ251","v":0},{"$f":"$JO251*Potencia!G251*12*1000/2*IF(JZ251=0,1,JZ251)*JQ251","v":0},1,0,0,{"$f":"$KH251*Energia!$U251*1000/2*JQ251","v":0},{"$f":"$KI251*Potencia!$G251*12*1000/2*JQ251","v":0},null,{"$f":"$KH251*Energia!U251*(1-$D251)*1000/2*JQ251","v":0},{"$f":"$KI251*Potencia!G251*(1-$D251)*12*1000/2*$JQ251","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ251*Energia!U251*(1-$D251)*1000/2*$JQ251","v":0},null,null,null,null,{"$f":"$KR251*Potencia!G251*(1-$D251)*12*1000/2*$JQ251","v":0},null,null,null,null,null,null,8.5415379197486999E-2,null,0,"BTA_0_1"]
["BTA","BTA Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C252=0,0,IF(A252=0,0,INDEX(Params!$B$5:$G$15,MATCH(C252,Params!$A$5:$A$15,0),MATCH(A252,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G252&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E252*Energia!K252*1000*H252","v":0},{"$f":"$F252*Potencia!K252*12*1000*$I252","v":0},null,{"$f":"$E252*Energia!Y252*1000*H252","v":0},1,0,null,{"$f":"$O252*Energia!Y252*(1-$D252)*1000*H252","v":0},{"$f":"$F252*Potencia!K252*(1-$D252)*12*1000*$I252","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U252*Energia!U252*(1-$D252)*1000*$H252","v":0},{"$f":"$U252*Energia!V252*(1-$D252)*1000*$H252","v":0},{"$f":"$U252*Energia!W252*(1-$D252)*1000*$H252","v":0},{"$f":"$U252*Energia!X252*(1-$D252)*1000*$H252","v":0},{"$f":"SUMPRODUCT(X252:AA252,Params!$B$19:$E$19)","v":0},{"$f":"$V252*Potencia!G252*(1-$D252)*12*1000*$I252","v":0},{"$f":"$V252*Potencia!H252*(1-$D252)*12*1000*$I252","v":0},{"$f":"$V252*Potencia!I252*(1-$D252)*12*1000*$I252","v":0},{"$f":"$V252*Potencia!J252*(1-$D252)*12*1000*$I252","v":0},{"$f":"SUMPRODUCT(AC252:AF252,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK252*Energia!K252*1000*AM252","v":0},{"$f":"$AL252*Clientes!K252*12","v":0},null,{"$f":"$AK252*Energia!Y252*1000*AM252","v":0},1,0,null,{"$f":"$AS252*Energia!Y252*(1-$D252)*1000*AM252","v":0},{"$f":"$AL252*Clientes!K252*(1-$D252)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY252*Energia!U252*(1-$D252)*1000*$AM252","v":0},{"$f":"$AY252*Energia!V252*(1-$D252)*1000*$AM252","v":0},{"$f":"$AY252*Energia!W252*(1-$D252)*1000*$AM252","v":0},{"$f":"$AY252*Energia!X252*(1-$D252)*1000*$AM252","v":0},{"$f":"SUMPRODUCT(BB252:BE252,Params!$B$19:$E$19)","v":0},{"$f":"$AZ252*Clientes!G252*(1-$D252)*12","v":0},{"$f":"$AZ252*Clientes!H252*(1-$D252)*12","v":0},{"$f":"$AZ252*Clientes!I252*(1-$D252)*12","v":0},{"$f":"$AZ252*Clientes!J252*(1-$D252)*12","v":0},{"$f":"SUMPRODUCT(BG252:BJ252,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO252*Clientes!Q252","v":0},null,71.849999999999994,null,{"$f":"$BS252*Clientes!M252","v":0},{"$f":"$BS252*Clientes!N252","v":0},{"$f":"$BS252*Clientes!O252","v":0},{"$f":"$BS252*Clientes!P252","v":0},{"$f":"SUMPRODUCT(BU252:BX252,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB252*Energia!K252*1000*CC252","v":0},null,{"$f":"$CB252*Energia!Y252*1000*CC252","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH252*Energia!Y252*(1-$D252)*1000*CC252","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM252*Energia!U252*(1-$D252)*1000*$CC252","v":0},{"$f":"$CM252*Energia!V252*(1-$D252)*1000*$CC252","v":0},{"$f":"$CM252*Energia!W252*(1-$D252)*1000*$CC252","v":0},{"$f":"$CM252*Energia!X252*(1-$D252)*1000*$CC252","v":0},{"$f":"SUMPRODUCT(CO252:CR252,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV252*Energia!K252*1000*CW252","v":0},null,{"$f":"$CV252*Energia!Y252*1000*CW252","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB252*Energia!Y252*(1-$D252)*1000*CW252","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG252*Energia!U252*(1-$D252)*1000*$CW252","v":0},{"$f":"$DG252*Energia!V252*(1-$D252)*1000*$CW252","v":0},{"$f":"$DG252*Energia!W252*(1-$D252)*1000*$CW252","v":0},{"$f":"$DG252*Energia!X252*(1-$D252)*1000*$CW252","v":0},{"$f":"SUMPRODUCT(DI252:DL252,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP252*Energia!G252*1000/2*DQ252","v":0},null,{"$f":"$DP252*Energia!U252*1000/2*DQ252","v":0},1,1.50652209665633E-3,null,{"$f":"$DV252*Energia!U252*(1-$D252)*1000/2*DQ252","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA252*Energia!U252*(1-$D252)*1000/2*$DQ252","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK252&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ252*Energia!K252*1000*EL252","v":0},null,{"$f":"$EJ252*Energia!Y252*1000*EL252","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ252*Energia!Y252*1000*ES252*EL252","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV252*Energia!Y252*(1-$D252)*1000*EL252","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA252*Energia!U252*(1-$D252)*1000*$EL252","v":0},{"$f":"$FA252*Energia!V252*(1-$D252)*1000*$EL252","v":0},{"$f":"$FA252*Energia!W252*(1-$D252)*1000*$EL252","v":0},{"$f":"$FA252*Energia!X252*(1-$D252)*1000*$EL252","v":0},{"$f":"SUMPRODUCT(FC252:FF252,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.7098417660573401E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL252&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ252*Energia!K252*1000*FM252","v":0},{"$f":"$FK252*Potencia!K252*12*1000*$FM252","v":0},null,{"$f":"$FJ252*Energia!Y252*1000*FM252","v":0},1,1.7098417660573401E-3,null,{"$f":"$FS252*Energia!Y252*(1-$D252)*1000*FM252","v":0},{"$f":"$FK252*Potencia!K252*(1-$D252)*12*1000*$FM252","v":0},1.0002307191784936,null,1.7102362593449589E-3,0,null,{"$f":"$FY252*Energia!U252*(1-$D252)*1000*$FM252","v":0},{"$f":"$FY252*Energia!V252*(1-$D252)*1000*$FM252","v":0},{"$f":"$FY252*Energia!W252*(1-$D252)*1000*$FM252","v":0},{"$f":"$FY252*Energia!X252*(1-$D252)*1000*$FM252","v":0},{"$f":"SUMPRODUCT(GB252:GE252,Params!$B$19:$E$19)","v":0},{"$f":"$FZ252*Potencia!G252*(1-$D252)*12*1000*$FM252","v":0},{"$f":"$FZ252*Potencia!H252*(1-$D252)*12*1000*$FM252","v":0},{"$f":"$FZ252*Potencia!I252*(1-$D252)*12*1000*$FM252","v":0},{"$f":"$FZ252*Potencia!J252*(1-$D252)*12*1000*$FM252","v":0},{"$f":"SUMPRODUCT(GG252:GJ252,Params!$B$19:$E$19)","v":0},null,1.6580118000131063E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP252*Energia!G252*1000/2*GQ252","v":0},null,{"$f":"$GP252*Energia!U252*1000/2*GQ252","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV252*Energia!U252*(1-$D252)*1000/2*GQ252","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA252*Energia!U252*(1-$D252)*1000/2*$GQ252","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0417534747320574E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL252&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ252*Energia!G252*1000/2*HM252","v":0},{"$f":"$HK252*Potencia!G252*12*1000/2*$HM252","v":0},null,{"$f":"$HJ252*Energia!U252*1000/2*HM252","v":0},1,1.0417534747320574E-2,null,{"$f":"$HS252*Energia!U252*(1-$D252)*1000/2*HM252","v":0},{"$f":"$HK252*Potencia!G252*(1-$D252)*12*1000/2*$HM252","v":0},1.0002289345094657,null,1.0419919680527794E-2,0,null,{"$f":"$HY252*Energia!U252*(1-$D252)*1000/2*$HM252","v":0},null,null,null,null,{"$f":"$HZ252*Potencia!G252*(1-$D252)*12*1000/2*$HM252","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO252&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN252*Energia!G252*1000/2*IP252","v":0},null,{"$f":"$IN252*Energia!U252*1000/2*IP252","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU252*Energia!U252*1000/2*IW252*$IP252","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ252*Energia!U252*(1-$D252)*1000/2*IP252","v":0},1.0002479531667503,null,8.5415379197486999E-2,null,{"$f":"$JE252*Energia!U252*(1-$D252)*1000/2*$IP252","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A252,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP252&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN252*Energia!G252*1000/2*JQ252","v":0},{"$f":"$JO252*Potencia!G252*12*1000/2*$JQ252","v":0},null,{"$f":"$JN252*Energia!U252*1000/2*JQ252","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW252*Energia!U252*1000/2*IF(JZ252<>0,JZ252,IF(JY252<>0,JY252*KD252,1))*JQ252","v":0},{"$f":"$JO252*Potencia!G252*12*1000/2*IF(JZ252=0,1,JZ252)*JQ252","v":0},1,0,0,{"$f":"$KH252*Energia!$U252*1000/2*JQ252","v":0},{"$f":"$KI252*Potencia!$G252*12*1000/2*JQ252","v":0},null,{"$f":"$KH252*Energia!U252*(1-$D252)*1000/2*JQ252","v":0},{"$f":"$KI252*Potencia!G252*(1-$D252)*12*1000/2*$JQ252","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ252*Energia!U252*(1-$D252)*1000/2*$JQ252","v":0},null,null,null,null,{"$f":"$KR252*Potencia!G252*(1-$D252)*12*1000/2*$JQ252","v":0},null,null,null,null,null,null,8.5415379197486999E-2,null,0,"BTA_0_1"]
["BTA","BTA Cruz Roja","Cruz Roja",{"$f":"IF(C253=0,0,IF(A253=0,0,INDEX(Params!$B$5:$G$15,MATCH(C253,Params!$A$5:$A$15,0),MATCH(A253,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G253&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E253*Energia!K253*1000*H253","v":0},{"$f":"$F253*Potencia!K253*12*1000*$I253","v":0},null,{"$f":"$E253*Energia!Y253*1000*H253","v":0},1,0,null,{"$f":"$O253*Energia!Y253*(1-$D253)*1000*H253","v":0},{"$f":"$F253*Potencia!K253*(1-$D253)*12*1000*$I253","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U253*Energia!U253*(1-$D253)*1000*$H253","v":0},{"$f":"$U253*Energia!V253*(1-$D253)*1000*$H253","v":0},{"$f":"$U253*Energia!W253*(1-$D253)*1000*$H253","v":0},{"$f":"$U253*Energia!X253*(1-$D253)*1000*$H253","v":0},{"$f":"SUMPRODUCT(X253:AA253,Params!$B$19:$E$19)","v":0},{"$f":"$V253*Potencia!G253*(1-$D253)*12*1000*$I253","v":0},{"$f":"$V253*Potencia!H253*(1-$D253)*12*1000*$I253","v":0},{"$f":"$V253*Potencia!I253*(1-$D253)*12*1000*$I253","v":0},{"$f":"$V253*Potencia!J253*(1-$D253)*12*1000*$I253","v":0},{"$f":"SUMPRODUCT(AC253:AF253,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK253*Energia!K253*1000*AM253","v":0},{"$f":"$AL253*Clientes!K253*12","v":0},null,{"$f":"$AK253*Energia!Y253*1000*AM253","v":0},1,0,null,{"$f":"$AS253*Energia!Y253*(1-$D253)*1000*AM253","v":0},{"$f":"$AL253*Clientes!K253*(1-$D253)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY253*Energia!U253*(1-$D253)*1000*$AM253","v":0},{"$f":"$AY253*Energia!V253*(1-$D253)*1000*$AM253","v":0},{"$f":"$AY253*Energia!W253*(1-$D253)*1000*$AM253","v":0},{"$f":"$AY253*Energia!X253*(1-$D253)*1000*$AM253","v":0},{"$f":"SUMPRODUCT(BB253:BE253,Params!$B$19:$E$19)","v":0},{"$f":"$AZ253*Clientes!G253*(1-$D253)*12","v":0},{"$f":"$AZ253*Clientes!H253*(1-$D253)*12","v":0},{"$f":"$AZ253*Clientes!I253*(1-$D253)*12","v":0},{"$f":"$AZ253*Clientes!J253*(1-$D253)*12","v":0},{"$f":"SUMPRODUCT(BG253:BJ253,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO253*Clientes!Q253","v":0},null,71.849999999999994,null,{"$f":"$BS253*Clientes!M253","v":0},{"$f":"$BS253*Clientes!N253","v":0},{"$f":"$BS253*Clientes!O253","v":0},{"$f":"$BS253*Clientes!P253","v":0},{"$f":"SUMPRODUCT(BU253:BX253,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB253*Energia!K253*1000*CC253","v":0},null,{"$f":"$CB253*Energia!Y253*1000*CC253","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH253*Energia!Y253*(1-$D253)*1000*CC253","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM253*Energia!U253*(1-$D253)*1000*$CC253","v":0},{"$f":"$CM253*Energia!V253*(1-$D253)*1000*$CC253","v":0},{"$f":"$CM253*Energia!W253*(1-$D253)*1000*$CC253","v":0},{"$f":"$CM253*Energia!X253*(1-$D253)*1000*$CC253","v":0},{"$f":"SUMPRODUCT(CO253:CR253,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV253*Energia!K253*1000*CW253","v":0},null,{"$f":"$CV253*Energia!Y253*1000*CW253","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB253*Energia!Y253*(1-$D253)*1000*CW253","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG253*Energia!U253*(1-$D253)*1000*$CW253","v":0},{"$f":"$DG253*Energia!V253*(1-$D253)*1000*$CW253","v":0},{"$f":"$DG253*Energia!W253*(1-$D253)*1000*$CW253","v":0},{"$f":"$DG253*Energia!X253*(1-$D253)*1000*$CW253","v":0},{"$f":"SUMPRODUCT(DI253:DL253,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP253*Energia!G253*1000/2*DQ253","v":0},null,{"$f":"$DP253*Energia!U253*1000/2*DQ253","v":0},1,1.50652209665633E-3,null,{"$f":"$DV253*Energia!U253*(1-$D253)*1000/2*DQ253","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA253*Energia!U253*(1-$D253)*1000/2*$DQ253","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK253&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ253*Energia!K253*1000*EL253","v":0},null,{"$f":"$EJ253*Energia!Y253*1000*EL253","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ253*Energia!Y253*1000*ES253*EL253","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV253*Energia!Y253*(1-$D253)*1000*EL253","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA253*Energia!U253*(1-$D253)*1000*$EL253","v":0},{"$f":"$FA253*Energia!V253*(1-$D253)*1000*$EL253","v":0},{"$f":"$FA253*Energia!W253*(1-$D253)*1000*$EL253","v":0},{"$f":"$FA253*Energia!X253*(1-$D253)*1000*$EL253","v":0},{"$f":"SUMPRODUCT(FC253:FF253,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.7098417660573401E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL253&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ253*Energia!K253*1000*FM253","v":0},{"$f":"$FK253*Potencia!K253*12*1000*$FM253","v":0},null,{"$f":"$FJ253*Energia!Y253*1000*FM253","v":0},1,1.7098417660573401E-3,null,{"$f":"$FS253*Energia!Y253*(1-$D253)*1000*FM253","v":0},{"$f":"$FK253*Potencia!K253*(1-$D253)*12*1000*$FM253","v":0},1.0002307191784936,null,1.7102362593449589E-3,0,null,{"$f":"$FY253*Energia!U253*(1-$D253)*1000*$FM253","v":0},{"$f":"$FY253*Energia!V253*(1-$D253)*1000*$FM253","v":0},{"$f":"$FY253*Energia!W253*(1-$D253)*1000*$FM253","v":0},{"$f":"$FY253*Energia!X253*(1-$D253)*1000*$FM253","v":0},{"$f":"SUMPRODUCT(GB253:GE253,Params!$B$19:$E$19)","v":0},{"$f":"$FZ253*Potencia!G253*(1-$D253)*12*1000*$FM253","v":0},{"$f":"$FZ253*Potencia!H253*(1-$D253)*12*1000*$FM253","v":0},{"$f":"$FZ253*Potencia!I253*(1-$D253)*12*1000*$FM253","v":0},{"$f":"$FZ253*Potencia!J253*(1-$D253)*12*1000*$FM253","v":0},{"$f":"SUMPRODUCT(GG253:GJ253,Params!$B$19:$E$19)","v":0},null,1.6580118000131063E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP253*Energia!G253*1000/2*GQ253","v":0},null,{"$f":"$GP253*Energia!U253*1000/2*GQ253","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV253*Energia!U253*(1-$D253)*1000/2*GQ253","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA253*Energia!U253*(1-$D253)*1000/2*$GQ253","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0417534747320574E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL253&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ253*Energia!G253*1000/2*HM253","v":0},{"$f":"$HK253*Potencia!G253*12*1000/2*$HM253","v":0},null,{"$f":"$HJ253*Energia!U253*1000/2*HM253","v":0},1,1.0417534747320574E-2,null,{"$f":"$HS253*Energia!U253*(1-$D253)*1000/2*HM253","v":0},{"$f":"$HK253*Potencia!G253*(1-$D253)*12*1000/2*$HM253","v":0},1.0002289345094657,null,1.0419919680527794E-2,0,null,{"$f":"$HY253*Energia!U253*(1-$D253)*1000/2*$HM253","v":0},null,null,null,null,{"$f":"$HZ253*Potencia!G253*(1-$D253)*12*1000/2*$HM253","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO253&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN253*Energia!G253*1000/2*IP253","v":0},null,{"$f":"$IN253*Energia!U253*1000/2*IP253","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU253*Energia!U253*1000/2*IW253*$IP253","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ253*Energia!U253*(1-$D253)*1000/2*IP253","v":0},1.0002479531667503,null,8.5415379197486999E-2,null,{"$f":"$JE253*Energia!U253*(1-$D253)*1000/2*$IP253","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A253,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP253&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN253*Energia!G253*1000/2*JQ253","v":0},{"$f":"$JO253*Potencia!G253*12*1000/2*$JQ253","v":0},null,{"$f":"$JN253*Energia!U253*1000/2*JQ253","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW253*Energia!U253*1000/2*IF(JZ253<>0,JZ253,IF(JY253<>0,JY253*KD253,1))*JQ253","v":0},{"$f":"$JO253*Potencia!G253*12*1000/2*IF(JZ253=0,1,JZ253)*JQ253","v":0},1,0,0,{"$f":"$KH253*Energia!$U253*1000/2*JQ253","v":0},{"$f":"$KI253*Potencia!$G253*12*1000/2*JQ253","v":0},null,{"$f":"$KH253*Energia!U253*(1-$D253)*1000/2*JQ253","v":0},{"$f":"$KI253*Potencia!G253*(1-$D253)*12*1000/2*$JQ253","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ253*Energia!U253*(1-$D253)*1000/2*$JQ253","v":0},null,null,null,null,{"$f":"$KR253*Potencia!G253*(1-$D253)*12*1000/2*$JQ253","v":0},null,null,null,null,null,null,8.5415379197486999E-2,null,0,"BTA_0_1"]
["BTA","BTA XX","XX",{"$f":"IF(C254=0,0,IF(A254=0,0,INDEX(Params!$B$5:$G$15,MATCH(C254,Params!$A$5:$A$15,0),MATCH(A254,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G254&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E254*Energia!K254*1000*H254","v":0},{"$f":"$F254*Potencia!K254*12*1000*$I254","v":0},null,{"$f":"$E254*Energia!Y254*1000*H254","v":0},1,0,null,{"$f":"$O254*Energia!Y254*(1-$D254)*1000*H254","v":0},{"$f":"$F254*Potencia!K254*(1-$D254)*12*1000*$I254","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U254*Energia!U254*(1-$D254)*1000*$H254","v":0},{"$f":"$U254*Energia!V254*(1-$D254)*1000*$H254","v":0},{"$f":"$U254*Energia!W254*(1-$D254)*1000*$H254","v":0},{"$f":"$U254*Energia!X254*(1-$D254)*1000*$H254","v":0},{"$f":"SUMPRODUCT(X254:AA254,Params!$B$19:$E$19)","v":0},{"$f":"$V254*Potencia!G254*(1-$D254)*12*1000*$I254","v":0},{"$f":"$V254*Potencia!H254*(1-$D254)*12*1000*$I254","v":0},{"$f":"$V254*Potencia!I254*(1-$D254)*12*1000*$I254","v":0},{"$f":"$V254*Potencia!J254*(1-$D254)*12*1000*$I254","v":0},{"$f":"SUMPRODUCT(AC254:AF254,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK254*Energia!K254*1000*AM254","v":0},{"$f":"$AL254*Clientes!K254*12","v":0},null,{"$f":"$AK254*Energia!Y254*1000*AM254","v":0},1,0,null,{"$f":"$AS254*Energia!Y254*(1-$D254)*1000*AM254","v":0},{"$f":"$AL254*Clientes!K254*(1-$D254)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY254*Energia!U254*(1-$D254)*1000*$AM254","v":0},{"$f":"$AY254*Energia!V254*(1-$D254)*1000*$AM254","v":0},{"$f":"$AY254*Energia!W254*(1-$D254)*1000*$AM254","v":0},{"$f":"$AY254*Energia!X254*(1-$D254)*1000*$AM254","v":0},{"$f":"SUMPRODUCT(BB254:BE254,Params!$B$19:$E$19)","v":0},{"$f":"$AZ254*Clientes!G254*(1-$D254)*12","v":0},{"$f":"$AZ254*Clientes!H254*(1-$D254)*12","v":0},{"$f":"$AZ254*Clientes!I254*(1-$D254)*12","v":0},{"$f":"$AZ254*Clientes!J254*(1-$D254)*12","v":0},{"$f":"SUMPRODUCT(BG254:BJ254,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO254*Clientes!Q254","v":0},null,71.849999999999994,null,{"$f":"$BS254*Clientes!M254","v":0},{"$f":"$BS254*Clientes!N254","v":0},{"$f":"$BS254*Clientes!O254","v":0},{"$f":"$BS254*Clientes!P254","v":0},{"$f":"SUMPRODUCT(BU254:BX254,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB254*Energia!K254*1000*CC254","v":0},null,{"$f":"$CB254*Energia!Y254*1000*CC254","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH254*Energia!Y254*(1-$D254)*1000*CC254","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM254*Energia!U254*(1-$D254)*1000*$CC254","v":0},{"$f":"$CM254*Energia!V254*(1-$D254)*1000*$CC254","v":0},{"$f":"$CM254*Energia!W254*(1-$D254)*1000*$CC254","v":0},{"$f":"$CM254*Energia!X254*(1-$D254)*1000*$CC254","v":0},{"$f":"SUMPRODUCT(CO254:CR254,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV254*Energia!K254*1000*CW254","v":0},null,{"$f":"$CV254*Energia!Y254*1000*CW254","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB254*Energia!Y254*(1-$D254)*1000*CW254","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG254*Energia!U254*(1-$D254)*1000*$CW254","v":0},{"$f":"$DG254*Energia!V254*(1-$D254)*1000*$CW254","v":0},{"$f":"$DG254*Energia!W254*(1-$D254)*1000*$CW254","v":0},{"$f":"$DG254*Energia!X254*(1-$D254)*1000*$CW254","v":0},{"$f":"SUMPRODUCT(DI254:DL254,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP254*Energia!G254*1000/2*DQ254","v":0},null,{"$f":"$DP254*Energia!U254*1000/2*DQ254","v":0},1,1.50652209665633E-3,null,{"$f":"$DV254*Energia!U254*(1-$D254)*1000/2*DQ254","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA254*Energia!U254*(1-$D254)*1000/2*$DQ254","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK254&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ254*Energia!K254*1000*EL254","v":0},null,{"$f":"$EJ254*Energia!Y254*1000*EL254","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ254*Energia!Y254*1000*ES254*EL254","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV254*Energia!Y254*(1-$D254)*1000*EL254","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA254*Energia!U254*(1-$D254)*1000*$EL254","v":0},{"$f":"$FA254*Energia!V254*(1-$D254)*1000*$EL254","v":0},{"$f":"$FA254*Energia!W254*(1-$D254)*1000*$EL254","v":0},{"$f":"$FA254*Energia!X254*(1-$D254)*1000*$EL254","v":0},{"$f":"SUMPRODUCT(FC254:FF254,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.7098417660573401E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL254&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ254*Energia!K254*1000*FM254","v":0},{"$f":"$FK254*Potencia!K254*12*1000*$FM254","v":0},null,{"$f":"$FJ254*Energia!Y254*1000*FM254","v":0},1,1.7098417660573401E-3,null,{"$f":"$FS254*Energia!Y254*(1-$D254)*1000*FM254","v":0},{"$f":"$FK254*Potencia!K254*(1-$D254)*12*1000*$FM254","v":0},1.0002307191784936,null,1.7102362593449589E-3,0,null,{"$f":"$FY254*Energia!U254*(1-$D254)*1000*$FM254","v":0},{"$f":"$FY254*Energia!V254*(1-$D254)*1000*$FM254","v":0},{"$f":"$FY254*Energia!W254*(1-$D254)*1000*$FM254","v":0},{"$f":"$FY254*Energia!X254*(1-$D254)*1000*$FM254","v":0},{"$f":"SUMPRODUCT(GB254:GE254,Params!$B$19:$E$19)","v":0},{"$f":"$FZ254*Potencia!G254*(1-$D254)*12*1000*$FM254","v":0},{"$f":"$FZ254*Potencia!H254*(1-$D254)*12*1000*$FM254","v":0},{"$f":"$FZ254*Potencia!I254*(1-$D254)*12*1000*$FM254","v":0},{"$f":"$FZ254*Potencia!J254*(1-$D254)*12*1000*$FM254","v":0},{"$f":"SUMPRODUCT(GG254:GJ254,Params!$B$19:$E$19)","v":0},null,1.6580118000131063E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP254*Energia!G254*1000/2*GQ254","v":0},null,{"$f":"$GP254*Energia!U254*1000/2*GQ254","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV254*Energia!U254*(1-$D254)*1000/2*GQ254","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA254*Energia!U254*(1-$D254)*1000/2*$GQ254","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0417534747320574E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL254&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ254*Energia!G254*1000/2*HM254","v":0},{"$f":"$HK254*Potencia!G254*12*1000/2*$HM254","v":0},null,{"$f":"$HJ254*Energia!U254*1000/2*HM254","v":0},1,1.0417534747320574E-2,null,{"$f":"$HS254*Energia!U254*(1-$D254)*1000/2*HM254","v":0},{"$f":"$HK254*Potencia!G254*(1-$D254)*12*1000/2*$HM254","v":0},1.0002289345094657,null,1.0419919680527794E-2,0,null,{"$f":"$HY254*Energia!U254*(1-$D254)*1000/2*$HM254","v":0},null,null,null,null,{"$f":"$HZ254*Potencia!G254*(1-$D254)*12*1000/2*$HM254","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO254&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN254*Energia!G254*1000/2*IP254","v":0},null,{"$f":"$IN254*Energia!U254*1000/2*IP254","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU254*Energia!U254*1000/2*IW254*$IP254","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ254*Energia!U254*(1-$D254)*1000/2*IP254","v":0},1.0002479531667503,null,8.5415379197486999E-2,null,{"$f":"$JE254*Energia!U254*(1-$D254)*1000/2*$IP254","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A254,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP254&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN254*Energia!G254*1000/2*JQ254","v":0},{"$f":"$JO254*Potencia!G254*12*1000/2*$JQ254","v":0},null,{"$f":"$JN254*Energia!U254*1000/2*JQ254","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW254*Energia!U254*1000/2*IF(JZ254<>0,JZ254,IF(JY254<>0,JY254*KD254,1))*JQ254","v":0},{"$f":"$JO254*Potencia!G254*12*1000/2*IF(JZ254=0,1,JZ254)*JQ254","v":0},1,0,0,{"$f":"$KH254*Energia!$U254*1000/2*JQ254","v":0},{"$f":"$KI254*Potencia!$G254*12*1000/2*JQ254","v":0},null,{"$f":"$KH254*Energia!U254*(1-$D254)*1000/2*JQ254","v":0},{"$f":"$KI254*Potencia!G254*(1-$D254)*12*1000/2*$JQ254","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ254*Energia!U254*(1-$D254)*1000/2*$JQ254","v":0},null,null,null,null,{"$f":"$KR254*Potencia!G254*(1-$D254)*12*1000/2*$JQ254","v":0},null,null,null,null,null,null,8.5415379197486999E-2,null,0,"BTA_0_1"]
["BTA","BTA YY","YY",{"$f":"IF(C255=0,0,IF(A255=0,0,INDEX(Params!$B$5:$G$15,MATCH(C255,Params!$A$5:$A$15,0),MATCH(A255,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G255&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":12.347635928926916},"M",1,1,{"$f":"$E255*Energia!K255*1000*H255","v":0},{"$f":"$F255*Potencia!K255*12*1000*$I255","v":0},null,{"$f":"$E255*Energia!Y255*1000*H255","v":0},1,0,null,{"$f":"$O255*Energia!Y255*(1-$D255)*1000*H255","v":0},{"$f":"$F255*Potencia!K255*(1-$D255)*12*1000*$I255","v":0},1.0002304578016825,null,0,12.350481537959073,null,{"$f":"$U255*Energia!U255*(1-$D255)*1000*$H255","v":0},{"$f":"$U255*Energia!V255*(1-$D255)*1000*$H255","v":0},{"$f":"$U255*Energia!W255*(1-$D255)*1000*$H255","v":0},{"$f":"$U255*Energia!X255*(1-$D255)*1000*$H255","v":0},{"$f":"SUMPRODUCT(X255:AA255,Params!$B$19:$E$19)","v":0},{"$f":"$V255*Potencia!G255*(1-$D255)*12*1000*$I255","v":0},{"$f":"$V255*Potencia!H255*(1-$D255)*12*1000*$I255","v":0},{"$f":"$V255*Potencia!I255*(1-$D255)*12*1000*$I255","v":0},{"$f":"$V255*Potencia!J255*(1-$D255)*12*1000*$I255","v":0},{"$f":"SUMPRODUCT(AC255:AF255,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":5.57},1,{"$f":"$AK255*Energia!K255*1000*AM255","v":0},{"$f":"$AL255*Clientes!K255*12","v":0},null,{"$f":"$AK255*Energia!Y255*1000*AM255","v":0},1,0,null,{"$f":"$AS255*Energia!Y255*(1-$D255)*1000*AM255","v":0},{"$f":"$AL255*Clientes!K255*(1-$D255)*12","v":0},1.0003202291032038,null,0,5.5717836761048458,null,{"$f":"$AY255*Energia!U255*(1-$D255)*1000*$AM255","v":0},{"$f":"$AY255*Energia!V255*(1-$D255)*1000*$AM255","v":0},{"$f":"$AY255*Energia!W255*(1-$D255)*1000*$AM255","v":0},{"$f":"$AY255*Energia!X255*(1-$D255)*1000*$AM255","v":0},{"$f":"SUMPRODUCT(BB255:BE255,Params!$B$19:$E$19)","v":0},{"$f":"$AZ255*Clientes!G255*(1-$D255)*12","v":0},{"$f":"$AZ255*Clientes!H255*(1-$D255)*12","v":0},{"$f":"$AZ255*Clientes!I255*(1-$D255)*12","v":0},{"$f":"$AZ255*Clientes!J255*(1-$D255)*12","v":0},{"$f":"SUMPRODUCT(BG255:BJ255,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":71.849999999999994},null,{"$f":"$BO255*Clientes!Q255","v":0},null,71.849999999999994,null,{"$f":"$BS255*Clientes!M255","v":0},{"$f":"$BS255*Clientes!N255","v":0},{"$f":"$BS255*Clientes!O255","v":0},{"$f":"$BS255*Clientes!P255","v":0},{"$f":"SUMPRODUCT(BU255:BX255,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.7714051341846333E-3},1,{"$f":"$CB255*Energia!K255*1000*CC255","v":0},null,{"$f":"$CB255*Energia!Y255*1000*CC255","v":0},1,4.7714051341846333E-3,null,{"$f":"$CH255*Energia!Y255*(1-$D255)*1000*CC255","v":0},1.000221622265635,null,4.7724625838007342E-3,null,{"$f":"$CM255*Energia!U255*(1-$D255)*1000*$CC255","v":0},{"$f":"$CM255*Energia!V255*(1-$D255)*1000*$CC255","v":0},{"$f":"$CM255*Energia!W255*(1-$D255)*1000*$CC255","v":0},{"$f":"$CM255*Energia!X255*(1-$D255)*1000*$CC255","v":0},{"$f":"SUMPRODUCT(CO255:CR255,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV255*Energia!K255*1000*CW255","v":0},null,{"$f":"$CV255*Energia!Y255*1000*CW255","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB255*Energia!Y255*(1-$D255)*1000*CW255","v":0},1.0002216222656348,null,2.3289170778172598E-3,null,{"$f":"$DG255*Energia!U255*(1-$D255)*1000*$CW255","v":0},{"$f":"$DG255*Energia!V255*(1-$D255)*1000*$CW255","v":0},{"$f":"$DG255*Energia!W255*(1-$D255)*1000*$CW255","v":0},{"$f":"$DG255*Energia!X255*(1-$D255)*1000*$CW255","v":0},{"$f":"SUMPRODUCT(DI255:DL255,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP255*Energia!G255*1000/2*DQ255","v":0},null,{"$f":"$DP255*Energia!U255*1000/2*DQ255","v":0},1,1.50652209665633E-3,null,{"$f":"$DV255*Energia!U255*(1-$D255)*1000/2*DQ255","v":0},1.000221622265635,null,1.5068559754966202E-3,null,{"$f":"$EA255*Energia!U255*(1-$D255)*1000/2*$DQ255","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK255&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.4866586974098643E-2},"T",1,{"$f":"$EJ255*Energia!K255*1000*EL255","v":0},null,{"$f":"$EJ255*Energia!Y255*1000*EL255","v":0},1,1.4866586974098643E-2,null,1,{"$f":"$EQ255*Energia!Y255*1000*ES255*EL255","v":0},1,1.4866586974098643E-2,null,{"$f":"$EV255*Energia!Y255*(1-$D255)*1000*EL255","v":0},1.000221622265635,null,1.4869881740786104E-2,null,{"$f":"$FA255*Energia!U255*(1-$D255)*1000*$EL255","v":0},{"$f":"$FA255*Energia!V255*(1-$D255)*1000*$EL255","v":0},{"$f":"$FA255*Energia!W255*(1-$D255)*1000*$EL255","v":0},{"$f":"$FA255*Energia!X255*(1-$D255)*1000*$EL255","v":0},{"$f":"SUMPRODUCT(FC255:FF255,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.7098417660573401E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL255&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ255*Energia!K255*1000*FM255","v":0},{"$f":"$FK255*Potencia!K255*12*1000*$FM255","v":0},null,{"$f":"$FJ255*Energia!Y255*1000*FM255","v":0},1,1.7098417660573401E-3,null,{"$f":"$FS255*Energia!Y255*(1-$D255)*1000*FM255","v":0},{"$f":"$FK255*Potencia!K255*(1-$D255)*12*1000*$FM255","v":0},1.0002307191784936,null,1.7102362593449589E-3,0,null,{"$f":"$FY255*Energia!U255*(1-$D255)*1000*$FM255","v":0},{"$f":"$FY255*Energia!V255*(1-$D255)*1000*$FM255","v":0},{"$f":"$FY255*Energia!W255*(1-$D255)*1000*$FM255","v":0},{"$f":"$FY255*Energia!X255*(1-$D255)*1000*$FM255","v":0},{"$f":"SUMPRODUCT(GB255:GE255,Params!$B$19:$E$19)","v":0},{"$f":"$FZ255*Potencia!G255*(1-$D255)*12*1000*$FM255","v":0},{"$f":"$FZ255*Potencia!H255*(1-$D255)*12*1000*$FM255","v":0},{"$f":"$FZ255*Potencia!I255*(1-$D255)*12*1000*$FM255","v":0},{"$f":"$FZ255*Potencia!J255*(1-$D255)*12*1000*$FM255","v":0},{"$f":"SUMPRODUCT(GG255:GJ255,Params!$B$19:$E$19)","v":0},null,1.6580118000131063E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP255*Energia!G255*1000/2*GQ255","v":0},null,{"$f":"$GP255*Energia!U255*1000/2*GQ255","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV255*Energia!U255*(1-$D255)*1000/2*GQ255","v":0},1.0002554367486018,null,4.6442952554459453E-3,null,{"$f":"$HA255*Energia!U255*(1-$D255)*1000/2*$GQ255","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0417534747320574E-2},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL255&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ255*Energia!G255*1000/2*HM255","v":0},{"$f":"$HK255*Potencia!G255*12*1000/2*$HM255","v":0},null,{"$f":"$HJ255*Energia!U255*1000/2*HM255","v":0},1,1.0417534747320574E-2,null,{"$f":"$HS255*Energia!U255*(1-$D255)*1000/2*HM255","v":0},{"$f":"$HK255*Potencia!G255*(1-$D255)*12*1000/2*$HM255","v":0},1.0002289345094657,null,1.0419919680527794E-2,0,null,{"$f":"$HY255*Energia!U255*(1-$D255)*1000/2*$HM255","v":0},null,null,null,null,{"$f":"$HZ255*Potencia!G255*(1-$D255)*12*1000/2*$HM255","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO255&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN255*Energia!G255*1000/2*IP255","v":0},null,{"$f":"$IN255*Energia!U255*1000/2*IP255","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU255*Energia!U255*1000/2*IW255*$IP255","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ255*Energia!U255*(1-$D255)*1000/2*IP255","v":0},1.0002479531667503,null,8.5415379197486999E-2,null,{"$f":"$JE255*Energia!U255*(1-$D255)*1000/2*$IP255","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A255,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP255&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN255*Energia!G255*1000/2*JQ255","v":0},{"$f":"$JO255*Potencia!G255*12*1000/2*$JQ255","v":0},null,{"$f":"$JN255*Energia!U255*1000/2*JQ255","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW255*Energia!U255*1000/2*IF(JZ255<>0,JZ255,IF(JY255<>0,JY255*KD255,1))*JQ255","v":0},{"$f":"$JO255*Potencia!G255*12*1000/2*IF(JZ255=0,1,JZ255)*JQ255","v":0},1,0,0,{"$f":"$KH255*Energia!$U255*1000/2*JQ255","v":0},{"$f":"$KI255*Potencia!$G255*12*1000/2*JQ255","v":0},null,{"$f":"$KH255*Energia!U255*(1-$D255)*1000/2*JQ255","v":0},{"$f":"$KI255*Potencia!G255*(1-$D255)*12*1000/2*$JQ255","v":0},1.0002411171612442,null,0,0,null,{"$f":"$KQ255*Energia!U255*(1-$D255)*1000/2*$JQ255","v":0},null,null,null,null,{"$f":"$KR255*Potencia!G255*(1-$D255)*12*1000/2*$JQ255","v":0},null,null,null,null,null,null,8.5415379197486999E-2,null,0,"BTA_0_1"]
["MTA","MTA",null,{"$f":"IF(C256=0,0,IF(A256=0,0,INDEX(Params!$B$5:$G$15,MATCH(C256,Params!$A$5:$A$15,0),MATCH(A256,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G256&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"SUM(J257:J266)","v":0},0,null,{"$f":"SUM(M257:M266)","v":0},{"$f":"IF(M256=0,1,J$256/M$256)","v":1},0,null,{"$f":"SUM(Q257:Q266)","v":0},{"$f":"SUM(R257:R266)","v":0},{"$f":"IF(Q$22+R$22+Q$78+R$78+Q$217+R$217+Q$218+R$218+Q$256+R$256=0,1,(J$22+K$22+J$78+K$78+J$217+K$217+J$218+K$218+J$256+K$256)/(Q$22+R$22+Q$78+R$78+Q$217+R$217+Q$218+R$218+Q$256+R$256))","v":1.0002388008603709},null,0,11.28539648731137,null,{"$f":"SUM(X257:X266)","v":0},0,0,0,0,{"$f":"SUM(AC257:AC266)","v":0},{"$f":"SUM(AD257:AD266)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"SUM(AN257:AN266)","v":0},{"$f":"SUM(AO257:AO266)","v":0},null,{"$f":"SUM(AQ257:AQ266)","v":0},{"$f":"IF(AQ256=0,1,AN$256/AQ$256)","v":1},0,null,{"$f":"SUM(AU257:AU266)","v":0},{"$f":"SUM(AV257:AV266)","v":0},{"$f":"IF(AU$22+AV$22+AU$78+AV$78+AU$217+AV$217+AU$218+AV$218+AU$256+AV$256=0,1,(AN$22+AO$22+AN$78+AO$78+AN$217+AO$217+AN$218+AO$218+AN$256+AO$256)/(AU$22+AV$22+AU$78+AV$78+AU$217+AV$217+AU$218+AV$218+AU$256+AV$256))","v":1.0008565386670856},null,0,10.028582517444198,null,{"$f":"SUM(BB257:BB266)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"SUM(BQ257:BQ266)","v":0},null,141.52000000000001,null,{"$f":"SUM(BU257:BU266)","v":0},{"$f":"SUM(BV257:BV266)","v":0},{"$f":"SUM(BW257:BW266)","v":0},{"$f":"SUM(BX257:BX266)","v":0},{"$f":"SUM(BY257:BY266)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"SUM(CD257:CD266)","v":0},null,{"$f":"SUM(CF257:CF266)","v":0},{"$f":"IF(CF256=0,1,CD$256/CF$256)","v":1},4.5864884262239187E-3,null,{"$f":"SUM(CJ257:CJ266)","v":0},{"$f":"IF(CJ$22+CJ$78+CJ$217+CJ$218+CJ$256=0,1,(CD$22+CD$78+CD$217+CD$218+CD$256)/(CJ$22+CJ$78+CJ$217+CJ$218+CJ$256))","v":1.0002837121401218},null,4.5877896686709668E-3,null,{"$f":"SUM(CO257:CO266)","v":0},{"$f":"SUM(CP257:CP266)","v":0},{"$f":"SUM(CQ257:CQ266)","v":0},{"$f":"SUM(CR257:CR266)","v":0},{"$f":"SUM(CS257:CS266)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"SUM(CX257:CX266)","v":0},null,{"$f":"SUM(CZ257:CZ266)","v":0},{"$f":"IF(CZ256=0,1,CX$256/CZ$256)","v":1},2.3284010523007422E-3,null,{"$f":"SUM(DD257:DD266)","v":0},{"$f":"IF(DD$22+DD$78+DD$217+DD$218+DD$256=0,1,(CX$22+CX$78+CX$217+CX$218+CX$256)/(DD$22+DD$78+DD$217+DD$218+DD$256))","v":1.000283712140122},null,2.3290616479463527E-3,null,{"$f":"SUM(DI257:DI266)","v":0},{"$f":"SUM(DJ257:DJ266)","v":0},{"$f":"SUM(DK257:DK266)","v":0},{"$f":"SUM(DL257:DL266)","v":0},{"$f":"SUM(DM257:DM266)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"SUM(DR257:DR266)","v":0},null,{"$f":"SUM(DT257:DT266)","v":0},{"$f":"IF(DT256=0,1,DR$256/DT$256)","v":1},1.50652209665633E-3,null,{"$f":"SUM(DX257:DX266)","v":0},{"$f":"IF(DX$22+DX$78+DX$217+DX$218+DX$256=0,1,(DR$22+DR$78+DR$217+DR$218+DR$256)/(DX$22+DX$78+DX$217+DX$218+DX$256))","v":1.0002837121401218},null,1.5069495152645132E-3,null,{"$f":"SUM(EC257:EC266)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK256&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"SUM(EM257:EM266)","v":0},null,{"$f":"SUM(EO257:EO266)","v":0},{"$f":"IF(EO256=0,1,EM$256/EO$256)","v":1},1.0903717884773805E-2,null,1,{"$f":"SUM(ET257:ET266)","v":0},{"$f":"IF(ET$256=0,1,EM$256/ET$256)","v":1},1.0903717884773805E-2,null,{"$f":"SUM(EX257:EX266)","v":0},{"$f":"IF(EX$22+EX$78+EX$217+EX$218+EX$256=0,1,(EM$22+EM$78+EM$217+EM$218+EM$256)/(EX$22+EX$78+EX$217+EX$218+EX$256))","v":1.0002837121401218},null,1.0906811401910178E-2,null,{"$f":"SUM(FC257:FC266)","v":0},{"$f":"SUM(FD257:FD266)","v":0},{"$f":"SUM(FE257:FE266)","v":0},{"$f":"SUM(FF257:FF266)","v":0},{"$f":"SUM(FG257:FG266)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":9.5201091498269333E-4},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL256&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"SUM(FN257:FN266)","v":0},{"$f":"SUM(FO257:FO266)","v":0},null,{"$f":"SUM(FQ257:FQ266)","v":0},{"$f":"IF(FQ256=0,1,FN$256/FQ$256)","v":1},9.5201091498269333E-4,null,{"$f":"SUM(FU257:FU266)","v":0},{"$f":"SUM(FV257:FV266)","v":0},{"$f":"IF(FU$22+FV$22+FU$78+FV$78+FU$217+FV$217+FU$218+FV$218+FU$256+FV$256=0,1,(FN$22+FO$22+FN$78+FO$78+FN$217+FO$217+FN$218+FO$218+FN$256+FO$256)/(FU$22+FV$22+FU$78+FV$78+FU$217+FV$217+FU$218+FV$218+FU$256+FV$256))","v":1.0002384851107464},null,9.5223795541118483E-4,0,null,{"$f":"SUM(GB257:GB266)","v":0},{"$f":"SUM(GC257:GC266)","v":0},0,0,{"$f":"SUM(GF257:GF266)","v":0},{"$f":"SUM(GG257:GG266)","v":0},{"$f":"SUM(GH257:GH266)","v":0},0,0,{"$f":"SUM(GK257:GK266)","v":0},null,1.1859049357321362E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"SUM(GR257:GR266)","v":0},null,{"$f":"SUM(GT257:GT266)","v":0},{"$f":"IF(GT256=0,1,GR$256/GT$256)","v":1},4.6431092347196251E-3,null,{"$f":"SUM(GX257:GX266)","v":0},{"$f":"IF(GX$22+GX$78+GX$217+GX$218+GX$256=0,1,(GR$22+GR$78+GR$217+GR$218+GR$256)/(GX$22+GX$78+GX$217+GX$218+GX$256))","v":1.0007040215845617},null,4.6463780838403457E-3,null,{"$f":"SUM(HC257:HC266)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":8.2040102052724113E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL256&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M256","v":"M"},1,{"$f":"SUM(HN257:HN266)","v":0},{"$f":"SUM(HO257:HO266)","v":0},null,{"$f":"SUM(HQ257:HQ266)","v":0},{"$f":"IF(HQ256=0,1,HN$256/HQ$256)","v":1},8.2040102052724113E-3,null,{"$f":"SUM(HU257:HU266)","v":0},{"$f":"SUM(HV257:HV266)","v":0},{"$f":"IF(HU$22+HV$22+HU$78+HV$78+HU$217+HV$217+HU$218+HV$218+HU$256+HV$256=0,1,(HN$22+HO$22+HN$78+HO$78+HN$217+HO$217+HN$218+HO$218+HN$256+HO$256)/(HU$22+HV$22+HU$78+HV$78+HU$217+HV$217+HU$218+HV$218+HU$256+HV$256))","v":1.0002620605518817},null,8.2061601527144475E-3,0,null,{"$f":"SUM(IB257:IB266)","v":0},null,null,null,null,{"$f":"SUM(IG257:IG266)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO256&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"SUM(IQ257:IQ266)","v":0},null,{"$f":"SUM(IS257:IS266)","v":0},{"$f":"IF(IS256=0,1,IQ$256/IS$256)","v":1},8.5394205433827558E-2,null,1,{"$f":"SUM(IX257:IX266)","v":0},{"$f":"IF(IX$256=0,1,IQ$256/IX$256)","v":1},8.5394205433827558E-2,null,{"$f":"SUM(JB257:JB266)","v":0},{"$f":"IF(JB$22+JB$78+JB$217+JB$218+JB$256=0,1,(IQ$22+IQ$78+IQ$217+IQ$218+IQ$256)/(JB$22+JB$78+JB$217+JB$218+JB$256))","v":1.0007040215845617},null,8.5454324797649472E-2,null,{"$f":"SUM(JG257:JG266)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A256,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP256&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M256","v":"M"},1,{"$f":"SUM(JR257:JR266)","v":0},{"$f":"SUM(JS257:JS266)","v":0},null,{"$f":"SUM(JU257:JU266)","v":0},{"$f":"IF(JU256=0,1,JR$256/JU$256)","v":1},0,null,null,null,null,null,null,1,{"$f":"SUM(KE257:KE266)","v":0},{"$f":"SUM(KF257:KF266)","v":0},1,0,0,{"$f":"SUM(KJ257:KJ266)","v":0},{"$f":"SUM(KK257:KK266)","v":0},null,{"$f":"SUM(KM257:KM266)","v":0},{"$f":"SUM(KN257:KN266)","v":0},{"$f":"IF(KM$22+KN$22+KM$78+KN$78+KM$217+KN$217+KM$218+KN$218+KM$256+KN$256=0,1,(KJ$22+KK$22+KJ$78+KK$78+KJ$217+KK$217+KJ$218+KK$218+KJ$256+KK$256)/(KM$22+KN$22+KM$78+KN$78+KM$217+KN$217+KM$218+KN$218+KM$256+KN$256))","v":1.0002694060239621},null,0,0,null,{"$f":"SUM(KT257:KT266)","v":0},null,null,null,null,{"$f":"SUM(KY257:KY266)","v":0},null,null,null,null,null,null,8.5454324797649472E-2,null,0,"MTA_0_1"]
["MTA","MTA Regular","Regular",{"$f":"IF(C257=0,0,IF(A257=0,0,INDEX(Params!$B$5:$G$15,MATCH(C257,Params!$A$5:$A$15,0),MATCH(A257,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G257&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},{"$f":"G256","v":"M"},1,1,{"$f":"$E257*Energia!K257*1000*H257","v":0},{"$f":"$F257*Potencia!K257*12*1000*$I257","v":0},null,{"$f":"$E257*Energia!Y257*1000*H257","v":0},1,0,null,{"$f":"$O257*Energia!Y257*(1-$D257)*1000*H257","v":0},{"$f":"$F257*Potencia!K257*(1-$D257)*12*1000*$I257","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U257*Energia!U257*(1-$D257)*1000*$H257","v":0},{"$f":"$U257*Energia!V257*(1-$D257)*1000*$H257","v":0},{"$f":"$U257*Energia!W257*(1-$D257)*1000*$H257","v":0},{"$f":"$U257*Energia!X257*(1-$D257)*1000*$H257","v":0},{"$f":"SUMPRODUCT(X257:AA257,Params!$B$19:$E$19)","v":0},{"$f":"$V257*Potencia!G257*(1-$D257)*12*1000*$I257","v":0},{"$f":"$V257*Potencia!H257*(1-$D257)*12*1000*$I257","v":0},{"$f":"$V257*Potencia!I257*(1-$D257)*12*1000*$I257","v":0},{"$f":"$V257*Potencia!J257*(1-$D257)*12*1000*$I257","v":0},{"$f":"SUMPRODUCT(AC257:AF257,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK257*Energia!K257*1000*AM257","v":0},{"$f":"$AL257*Clientes!K257*12","v":0},null,{"$f":"$AK257*Energia!Y257*1000*AM257","v":0},1,0,null,{"$f":"$AS257*Energia!Y257*(1-$D257)*1000*AM257","v":0},{"$f":"$AL257*Clientes!K257*(1-$D257)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY257*Energia!U257*(1-$D257)*1000*$AM257","v":0},{"$f":"$AY257*Energia!V257*(1-$D257)*1000*$AM257","v":0},{"$f":"$AY257*Energia!W257*(1-$D257)*1000*$AM257","v":0},{"$f":"$AY257*Energia!X257*(1-$D257)*1000*$AM257","v":0},{"$f":"SUMPRODUCT(BB257:BE257,Params!$B$19:$E$19)","v":0},{"$f":"$AZ257*Clientes!G257*(1-$D257)*12","v":0},{"$f":"$AZ257*Clientes!H257*(1-$D257)*12","v":0},{"$f":"$AZ257*Clientes!I257*(1-$D257)*12","v":0},{"$f":"$AZ257*Clientes!J257*(1-$D257)*12","v":0},{"$f":"SUMPRODUCT(BG257:BJ257,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO257*Clientes!Q257","v":0},null,141.52000000000001,null,{"$f":"$BS257*Clientes!M257","v":0},{"$f":"$BS257*Clientes!N257","v":0},{"$f":"$BS257*Clientes!O257","v":0},{"$f":"$BS257*Clientes!P257","v":0},{"$f":"SUMPRODUCT(BU257:BX257,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB257*Energia!K257*1000*CC257","v":0},null,{"$f":"$CB257*Energia!Y257*1000*CC257","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH257*Energia!Y257*(1-$D257)*1000*CC257","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM257*Energia!U257*(1-$D257)*1000*$CC257","v":0},{"$f":"$CM257*Energia!V257*(1-$D257)*1000*$CC257","v":0},{"$f":"$CM257*Energia!W257*(1-$D257)*1000*$CC257","v":0},{"$f":"$CM257*Energia!X257*(1-$D257)*1000*$CC257","v":0},{"$f":"SUMPRODUCT(CO257:CR257,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV257*Energia!K257*1000*CW257","v":0},null,{"$f":"$CV257*Energia!Y257*1000*CW257","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB257*Energia!Y257*(1-$D257)*1000*CW257","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG257*Energia!U257*(1-$D257)*1000*$CW257","v":0},{"$f":"$DG257*Energia!V257*(1-$D257)*1000*$CW257","v":0},{"$f":"$DG257*Energia!W257*(1-$D257)*1000*$CW257","v":0},{"$f":"$DG257*Energia!X257*(1-$D257)*1000*$CW257","v":0},{"$f":"SUMPRODUCT(DI257:DL257,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP257*Energia!G257*1000/2*DQ257","v":0},null,{"$f":"$DP257*Energia!U257*1000/2*DQ257","v":0},1,1.50652209665633E-3,null,{"$f":"$DV257*Energia!U257*(1-$D257)*1000/2*DQ257","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA257*Energia!U257*(1-$D257)*1000/2*$DQ257","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK257&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ257*Energia!K257*1000*EL257","v":0},null,{"$f":"$EJ257*Energia!Y257*1000*EL257","v":0},1,1.0903717884773805E-2,null,{"$f":"ES256","v":1},{"$f":"$EQ257*Energia!Y257*1000*ES257*EL257","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV257*Energia!Y257*(1-$D257)*1000*EL257","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA257*Energia!U257*(1-$D257)*1000*$EL257","v":0},{"$f":"$FA257*Energia!V257*(1-$D257)*1000*$EL257","v":0},{"$f":"$FA257*Energia!W257*(1-$D257)*1000*$EL257","v":0},{"$f":"$FA257*Energia!X257*(1-$D257)*1000*$EL257","v":0},{"$f":"SUMPRODUCT(FC257:FF257,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":9.5201091498269333E-4},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL257&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ257*Energia!K257*1000*FM257","v":0},{"$f":"$FK257*Potencia!K257*12*1000*$FM257","v":0},null,{"$f":"$FJ257*Energia!Y257*1000*FM257","v":0},1,9.5201091498269333E-4,null,{"$f":"$FS257*Energia!Y257*(1-$D257)*1000*FM257","v":0},{"$f":"$FK257*Potencia!K257*(1-$D257)*12*1000*$FM257","v":0},1.0002384851107464,null,9.5223795541118483E-4,0,null,{"$f":"$FY257*Energia!U257*(1-$D257)*1000*$FM257","v":0},{"$f":"$FY257*Energia!V257*(1-$D257)*1000*$FM257","v":0},{"$f":"$FY257*Energia!W257*(1-$D257)*1000*$FM257","v":0},{"$f":"$FY257*Energia!X257*(1-$D257)*1000*$FM257","v":0},{"$f":"SUMPRODUCT(GB257:GE257,Params!$B$19:$E$19)","v":0},{"$f":"$FZ257*Potencia!G257*(1-$D257)*12*1000*$FM257","v":0},{"$f":"$FZ257*Potencia!H257*(1-$D257)*12*1000*$FM257","v":0},{"$f":"$FZ257*Potencia!I257*(1-$D257)*12*1000*$FM257","v":0},{"$f":"$FZ257*Potencia!J257*(1-$D257)*12*1000*$FM257","v":0},{"$f":"SUMPRODUCT(GG257:GJ257,Params!$B$19:$E$19)","v":0},null,1.1859049357321362E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP257*Energia!G257*1000/2*GQ257","v":0},null,{"$f":"$GP257*Energia!U257*1000/2*GQ257","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV257*Energia!U257*(1-$D257)*1000/2*GQ257","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA257*Energia!U257*(1-$D257)*1000/2*$GQ257","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":8.2040102052724113E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL257&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL256","v":"M"},1,{"$f":"$HJ257*Energia!G257*1000/2*HM257","v":0},{"$f":"$HK257*Potencia!G257*12*1000/2*$HM257","v":0},null,{"$f":"$HJ257*Energia!U257*1000/2*HM257","v":0},1,8.2040102052724113E-3,null,{"$f":"$HS257*Energia!U257*(1-$D257)*1000/2*HM257","v":0},{"$f":"$HK257*Potencia!G257*(1-$D257)*12*1000/2*$HM257","v":0},1.0002620605518817,null,8.2061601527144475E-3,0,null,{"$f":"$HY257*Energia!U257*(1-$D257)*1000/2*$HM257","v":0},null,null,null,null,{"$f":"$HZ257*Potencia!G257*(1-$D257)*12*1000/2*$HM257","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO257&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN257*Energia!G257*1000/2*IP257","v":0},null,{"$f":"$IN257*Energia!U257*1000/2*IP257","v":0},1,8.5394205433827558E-2,null,{"$f":"IW256","v":1},{"$f":"$IU257*Energia!U257*1000/2*IW257*$IP257","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ257*Energia!U257*(1-$D257)*1000/2*IP257","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE257*Energia!U257*(1-$D257)*1000/2*$IP257","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A257,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP257&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP256","v":"M"},1,{"$f":"$JN257*Energia!G257*1000/2*JQ257","v":0},{"$f":"$JO257*Potencia!G257*12*1000/2*$JQ257","v":0},null,{"$f":"$JN257*Energia!U257*1000/2*JQ257","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW257*Energia!U257*1000/2*IF(JZ257<>0,JZ257,IF(JY257<>0,JY257*KD257,1))*JQ257","v":0},{"$f":"$JO257*Potencia!G257*12*1000/2*IF(JZ257=0,1,JZ257)*JQ257","v":0},1,0,0,{"$f":"$KH257*Energia!$U257*1000/2*JQ257","v":0},{"$f":"$KI257*Potencia!$G257*12*1000/2*JQ257","v":0},null,{"$f":"$KH257*Energia!U257*(1-$D257)*1000/2*JQ257","v":0},{"$f":"$KI257*Potencia!G257*(1-$D257)*12*1000/2*$JQ257","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ257*Energia!U257*(1-$D257)*1000/2*$JQ257","v":0},null,null,null,null,{"$f":"$KR257*Potencia!G257*(1-$D257)*12*1000/2*$JQ257","v":0},null,null,null,null,null,null,8.5454324797649472E-2,null,0,"MTA_0_1"]
["MTA","MTA Agro","Agro",{"$f":"IF(C258=0,0,IF(A258=0,0,INDEX(Params!$B$5:$G$15,MATCH(C258,Params!$A$5:$A$15,0),MATCH(A258,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G258&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},{"$f":"G257","v":"M"},1,1,{"$f":"$E258*Energia!K258*1000*H258","v":0},{"$f":"$F258*Potencia!K258*12*1000*$I258","v":0},null,{"$f":"$E258*Energia!Y258*1000*H258","v":0},1,0,null,{"$f":"$O258*Energia!Y258*(1-$D258)*1000*H258","v":0},{"$f":"$F258*Potencia!K258*(1-$D258)*12*1000*$I258","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U258*Energia!U258*(1-$D258)*1000*$H258","v":0},{"$f":"$U258*Energia!V258*(1-$D258)*1000*$H258","v":0},{"$f":"$U258*Energia!W258*(1-$D258)*1000*$H258","v":0},{"$f":"$U258*Energia!X258*(1-$D258)*1000*$H258","v":0},{"$f":"SUMPRODUCT(X258:AA258,Params!$B$19:$E$19)","v":0},{"$f":"$V258*Potencia!G258*(1-$D258)*12*1000*$I258","v":0},{"$f":"$V258*Potencia!H258*(1-$D258)*12*1000*$I258","v":0},{"$f":"$V258*Potencia!I258*(1-$D258)*12*1000*$I258","v":0},{"$f":"$V258*Potencia!J258*(1-$D258)*12*1000*$I258","v":0},{"$f":"SUMPRODUCT(AC258:AF258,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK258*Energia!K258*1000*AM258","v":0},{"$f":"$AL258*Clientes!K258*12","v":0},null,{"$f":"$AK258*Energia!Y258*1000*AM258","v":0},1,0,null,{"$f":"$AS258*Energia!Y258*(1-$D258)*1000*AM258","v":0},{"$f":"$AL258*Clientes!K258*(1-$D258)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY258*Energia!U258*(1-$D258)*1000*$AM258","v":0},{"$f":"$AY258*Energia!V258*(1-$D258)*1000*$AM258","v":0},{"$f":"$AY258*Energia!W258*(1-$D258)*1000*$AM258","v":0},{"$f":"$AY258*Energia!X258*(1-$D258)*1000*$AM258","v":0},{"$f":"SUMPRODUCT(BB258:BE258,Params!$B$19:$E$19)","v":0},{"$f":"$AZ258*Clientes!G258*(1-$D258)*12","v":0},{"$f":"$AZ258*Clientes!H258*(1-$D258)*12","v":0},{"$f":"$AZ258*Clientes!I258*(1-$D258)*12","v":0},{"$f":"$AZ258*Clientes!J258*(1-$D258)*12","v":0},{"$f":"SUMPRODUCT(BG258:BJ258,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO258*Clientes!Q258","v":0},null,141.52000000000001,null,{"$f":"$BS258*Clientes!M258","v":0},{"$f":"$BS258*Clientes!N258","v":0},{"$f":"$BS258*Clientes!O258","v":0},{"$f":"$BS258*Clientes!P258","v":0},{"$f":"SUMPRODUCT(BU258:BX258,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB258*Energia!K258*1000*CC258","v":0},null,{"$f":"$CB258*Energia!Y258*1000*CC258","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH258*Energia!Y258*(1-$D258)*1000*CC258","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM258*Energia!U258*(1-$D258)*1000*$CC258","v":0},{"$f":"$CM258*Energia!V258*(1-$D258)*1000*$CC258","v":0},{"$f":"$CM258*Energia!W258*(1-$D258)*1000*$CC258","v":0},{"$f":"$CM258*Energia!X258*(1-$D258)*1000*$CC258","v":0},{"$f":"SUMPRODUCT(CO258:CR258,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV258*Energia!K258*1000*CW258","v":0},null,{"$f":"$CV258*Energia!Y258*1000*CW258","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB258*Energia!Y258*(1-$D258)*1000*CW258","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG258*Energia!U258*(1-$D258)*1000*$CW258","v":0},{"$f":"$DG258*Energia!V258*(1-$D258)*1000*$CW258","v":0},{"$f":"$DG258*Energia!W258*(1-$D258)*1000*$CW258","v":0},{"$f":"$DG258*Energia!X258*(1-$D258)*1000*$CW258","v":0},{"$f":"SUMPRODUCT(DI258:DL258,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP258*Energia!G258*1000/2*DQ258","v":0},null,{"$f":"$DP258*Energia!U258*1000/2*DQ258","v":0},1,1.50652209665633E-3,null,{"$f":"$DV258*Energia!U258*(1-$D258)*1000/2*DQ258","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA258*Energia!U258*(1-$D258)*1000/2*$DQ258","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK258&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ258*Energia!K258*1000*EL258","v":0},null,{"$f":"$EJ258*Energia!Y258*1000*EL258","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ258*Energia!Y258*1000*ES258*EL258","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV258*Energia!Y258*(1-$D258)*1000*EL258","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA258*Energia!U258*(1-$D258)*1000*$EL258","v":0},{"$f":"$FA258*Energia!V258*(1-$D258)*1000*$EL258","v":0},{"$f":"$FA258*Energia!W258*(1-$D258)*1000*$EL258","v":0},{"$f":"$FA258*Energia!X258*(1-$D258)*1000*$EL258","v":0},{"$f":"SUMPRODUCT(FC258:FF258,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":9.5201091498269333E-4},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL258&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ258*Energia!K258*1000*FM258","v":0},{"$f":"$FK258*Potencia!K258*12*1000*$FM258","v":0},null,{"$f":"$FJ258*Energia!Y258*1000*FM258","v":0},1,9.5201091498269333E-4,null,{"$f":"$FS258*Energia!Y258*(1-$D258)*1000*FM258","v":0},{"$f":"$FK258*Potencia!K258*(1-$D258)*12*1000*$FM258","v":0},1.0002384851107464,null,9.5223795541118483E-4,0,null,{"$f":"$FY258*Energia!U258*(1-$D258)*1000*$FM258","v":0},{"$f":"$FY258*Energia!V258*(1-$D258)*1000*$FM258","v":0},{"$f":"$FY258*Energia!W258*(1-$D258)*1000*$FM258","v":0},{"$f":"$FY258*Energia!X258*(1-$D258)*1000*$FM258","v":0},{"$f":"SUMPRODUCT(GB258:GE258,Params!$B$19:$E$19)","v":0},{"$f":"$FZ258*Potencia!G258*(1-$D258)*12*1000*$FM258","v":0},{"$f":"$FZ258*Potencia!H258*(1-$D258)*12*1000*$FM258","v":0},{"$f":"$FZ258*Potencia!I258*(1-$D258)*12*1000*$FM258","v":0},{"$f":"$FZ258*Potencia!J258*(1-$D258)*12*1000*$FM258","v":0},{"$f":"SUMPRODUCT(GG258:GJ258,Params!$B$19:$E$19)","v":0},null,1.1859049357321362E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP258*Energia!G258*1000/2*GQ258","v":0},null,{"$f":"$GP258*Energia!U258*1000/2*GQ258","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV258*Energia!U258*(1-$D258)*1000/2*GQ258","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA258*Energia!U258*(1-$D258)*1000/2*$GQ258","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":8.2040102052724113E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL258&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ258*Energia!G258*1000/2*HM258","v":0},{"$f":"$HK258*Potencia!G258*12*1000/2*$HM258","v":0},null,{"$f":"$HJ258*Energia!U258*1000/2*HM258","v":0},1,8.2040102052724113E-3,null,{"$f":"$HS258*Energia!U258*(1-$D258)*1000/2*HM258","v":0},{"$f":"$HK258*Potencia!G258*(1-$D258)*12*1000/2*$HM258","v":0},1.0002620605518817,null,8.2061601527144475E-3,0,null,{"$f":"$HY258*Energia!U258*(1-$D258)*1000/2*$HM258","v":0},null,null,null,null,{"$f":"$HZ258*Potencia!G258*(1-$D258)*12*1000/2*$HM258","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO258&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN258*Energia!G258*1000/2*IP258","v":0},null,{"$f":"$IN258*Energia!U258*1000/2*IP258","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU258*Energia!U258*1000/2*IW258*$IP258","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ258*Energia!U258*(1-$D258)*1000/2*IP258","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE258*Energia!U258*(1-$D258)*1000/2*$IP258","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A258,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP258&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN258*Energia!G258*1000/2*JQ258","v":0},{"$f":"$JO258*Potencia!G258*12*1000/2*$JQ258","v":0},null,{"$f":"$JN258*Energia!U258*1000/2*JQ258","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW258*Energia!U258*1000/2*IF(JZ258<>0,JZ258,IF(JY258<>0,JY258*KD258,1))*JQ258","v":0},{"$f":"$JO258*Potencia!G258*12*1000/2*IF(JZ258=0,1,JZ258)*JQ258","v":0},1,0,0,{"$f":"$KH258*Energia!$U258*1000/2*JQ258","v":0},{"$f":"$KI258*Potencia!$G258*12*1000/2*JQ258","v":0},null,{"$f":"$KH258*Energia!U258*(1-$D258)*1000/2*JQ258","v":0},{"$f":"$KI258*Potencia!G258*(1-$D258)*12*1000/2*$JQ258","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ258*Energia!U258*(1-$D258)*1000/2*$JQ258","v":0},null,null,null,null,{"$f":"$KR258*Potencia!G258*(1-$D258)*12*1000/2*$JQ258","v":0},null,null,null,null,null,null,8.5454324797649472E-2,null,0,"MTA_0_1"]
["MTA","MTA Jub. 1","Jub. 1",{"$f":"IF(C259=0,0,IF(A259=0,0,INDEX(Params!$B$5:$G$15,MATCH(C259,Params!$A$5:$A$15,0),MATCH(A259,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G259&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E259*Energia!K259*1000*H259","v":0},{"$f":"$F259*Potencia!K259*12*1000*$I259","v":0},null,{"$f":"$E259*Energia!Y259*1000*H259","v":0},1,0,null,{"$f":"$O259*Energia!Y259*(1-$D259)*1000*H259","v":0},{"$f":"$F259*Potencia!K259*(1-$D259)*12*1000*$I259","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U259*Energia!U259*(1-$D259)*1000*$H259","v":0},{"$f":"$U259*Energia!V259*(1-$D259)*1000*$H259","v":0},{"$f":"$U259*Energia!W259*(1-$D259)*1000*$H259","v":0},{"$f":"$U259*Energia!X259*(1-$D259)*1000*$H259","v":0},{"$f":"SUMPRODUCT(X259:AA259,Params!$B$19:$E$19)","v":0},{"$f":"$V259*Potencia!G259*(1-$D259)*12*1000*$I259","v":0},{"$f":"$V259*Potencia!H259*(1-$D259)*12*1000*$I259","v":0},{"$f":"$V259*Potencia!I259*(1-$D259)*12*1000*$I259","v":0},{"$f":"$V259*Potencia!J259*(1-$D259)*12*1000*$I259","v":0},{"$f":"SUMPRODUCT(AC259:AF259,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK259*Energia!K259*1000*AM259","v":0},{"$f":"$AL259*Clientes!K259*12","v":0},null,{"$f":"$AK259*Energia!Y259*1000*AM259","v":0},1,0,null,{"$f":"$AS259*Energia!Y259*(1-$D259)*1000*AM259","v":0},{"$f":"$AL259*Clientes!K259*(1-$D259)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY259*Energia!U259*(1-$D259)*1000*$AM259","v":0},{"$f":"$AY259*Energia!V259*(1-$D259)*1000*$AM259","v":0},{"$f":"$AY259*Energia!W259*(1-$D259)*1000*$AM259","v":0},{"$f":"$AY259*Energia!X259*(1-$D259)*1000*$AM259","v":0},{"$f":"SUMPRODUCT(BB259:BE259,Params!$B$19:$E$19)","v":0},{"$f":"$AZ259*Clientes!G259*(1-$D259)*12","v":0},{"$f":"$AZ259*Clientes!H259*(1-$D259)*12","v":0},{"$f":"$AZ259*Clientes!I259*(1-$D259)*12","v":0},{"$f":"$AZ259*Clientes!J259*(1-$D259)*12","v":0},{"$f":"SUMPRODUCT(BG259:BJ259,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO259*Clientes!Q259","v":0},null,141.52000000000001,null,{"$f":"$BS259*Clientes!M259","v":0},{"$f":"$BS259*Clientes!N259","v":0},{"$f":"$BS259*Clientes!O259","v":0},{"$f":"$BS259*Clientes!P259","v":0},{"$f":"SUMPRODUCT(BU259:BX259,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB259*Energia!K259*1000*CC259","v":0},null,{"$f":"$CB259*Energia!Y259*1000*CC259","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH259*Energia!Y259*(1-$D259)*1000*CC259","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM259*Energia!U259*(1-$D259)*1000*$CC259","v":0},{"$f":"$CM259*Energia!V259*(1-$D259)*1000*$CC259","v":0},{"$f":"$CM259*Energia!W259*(1-$D259)*1000*$CC259","v":0},{"$f":"$CM259*Energia!X259*(1-$D259)*1000*$CC259","v":0},{"$f":"SUMPRODUCT(CO259:CR259,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV259*Energia!K259*1000*CW259","v":0},null,{"$f":"$CV259*Energia!Y259*1000*CW259","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB259*Energia!Y259*(1-$D259)*1000*CW259","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG259*Energia!U259*(1-$D259)*1000*$CW259","v":0},{"$f":"$DG259*Energia!V259*(1-$D259)*1000*$CW259","v":0},{"$f":"$DG259*Energia!W259*(1-$D259)*1000*$CW259","v":0},{"$f":"$DG259*Energia!X259*(1-$D259)*1000*$CW259","v":0},{"$f":"SUMPRODUCT(DI259:DL259,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP259*Energia!G259*1000/2*DQ259","v":0},null,{"$f":"$DP259*Energia!U259*1000/2*DQ259","v":0},1,1.50652209665633E-3,null,{"$f":"$DV259*Energia!U259*(1-$D259)*1000/2*DQ259","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA259*Energia!U259*(1-$D259)*1000/2*$DQ259","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK259&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ259*Energia!K259*1000*EL259","v":0},null,{"$f":"$EJ259*Energia!Y259*1000*EL259","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ259*Energia!Y259*1000*ES259*EL259","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV259*Energia!Y259*(1-$D259)*1000*EL259","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA259*Energia!U259*(1-$D259)*1000*$EL259","v":0},{"$f":"$FA259*Energia!V259*(1-$D259)*1000*$EL259","v":0},{"$f":"$FA259*Energia!W259*(1-$D259)*1000*$EL259","v":0},{"$f":"$FA259*Energia!X259*(1-$D259)*1000*$EL259","v":0},{"$f":"SUMPRODUCT(FC259:FF259,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":9.5201091498269333E-4},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL259&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ259*Energia!K259*1000*FM259","v":0},{"$f":"$FK259*Potencia!K259*12*1000*$FM259","v":0},null,{"$f":"$FJ259*Energia!Y259*1000*FM259","v":0},1,9.5201091498269333E-4,null,{"$f":"$FS259*Energia!Y259*(1-$D259)*1000*FM259","v":0},{"$f":"$FK259*Potencia!K259*(1-$D259)*12*1000*$FM259","v":0},{"$f":"IF(FU$22+FV$22+FU$78+FV$78+FU$217+FV$217+FU$218+FV$218+FU$256+FV$256=0,1,(FN$22+FO$22+FN$78+FO$78+FN$217+FO$217+FN$218+FO$218+FN$256+FO$256)/(FU$22+FV$22+FU$78+FV$78+FU$217+FV$217+FU$218+FV$218+FU$256+FV$256))","v":1.0002384851107464},null,9.5223795541118483E-4,0,null,{"$f":"$FY259*Energia!U259*(1-$D259)*1000*$FM259","v":0},{"$f":"$FY259*Energia!V259*(1-$D259)*1000*$FM259","v":0},{"$f":"$FY259*Energia!W259*(1-$D259)*1000*$FM259","v":0},{"$f":"$FY259*Energia!X259*(1-$D259)*1000*$FM259","v":0},{"$f":"SUMPRODUCT(GB259:GE259,Params!$B$19:$E$19)","v":0},{"$f":"$FZ259*Potencia!G259*(1-$D259)*12*1000*$FM259","v":0},{"$f":"$FZ259*Potencia!H259*(1-$D259)*12*1000*$FM259","v":0},{"$f":"$FZ259*Potencia!I259*(1-$D259)*12*1000*$FM259","v":0},{"$f":"$FZ259*Potencia!J259*(1-$D259)*12*1000*$FM259","v":0},{"$f":"SUMPRODUCT(GG259:GJ259,Params!$B$19:$E$19)","v":0},null,1.1859049357321362E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP259*Energia!G259*1000/2*GQ259","v":0},null,{"$f":"$GP259*Energia!U259*1000/2*GQ259","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV259*Energia!U259*(1-$D259)*1000/2*GQ259","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA259*Energia!U259*(1-$D259)*1000/2*$GQ259","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":8.2040102052724113E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL259&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ259*Energia!G259*1000/2*HM259","v":0},{"$f":"$HK259*Potencia!G259*12*1000/2*$HM259","v":0},null,{"$f":"$HJ259*Energia!U259*1000/2*HM259","v":0},1,8.2040102052724113E-3,null,{"$f":"$HS259*Energia!U259*(1-$D259)*1000/2*HM259","v":0},{"$f":"$HK259*Potencia!G259*(1-$D259)*12*1000/2*$HM259","v":0},1.0002620605518817,null,8.2061601527144475E-3,0,null,{"$f":"$HY259*Energia!U259*(1-$D259)*1000/2*$HM259","v":0},null,null,null,null,{"$f":"$HZ259*Potencia!G259*(1-$D259)*12*1000/2*$HM259","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO259&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN259*Energia!G259*1000/2*IP259","v":0},null,{"$f":"$IN259*Energia!U259*1000/2*IP259","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU259*Energia!U259*1000/2*IW259*$IP259","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ259*Energia!U259*(1-$D259)*1000/2*IP259","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE259*Energia!U259*(1-$D259)*1000/2*$IP259","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A259,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP259&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN259*Energia!G259*1000/2*JQ259","v":0},{"$f":"$JO259*Potencia!G259*12*1000/2*$JQ259","v":0},null,{"$f":"$JN259*Energia!U259*1000/2*JQ259","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW259*Energia!U259*1000/2*IF(JZ259<>0,JZ259,IF(JY259<>0,JY259*KD259,1))*JQ259","v":0},{"$f":"$JO259*Potencia!G259*12*1000/2*IF(JZ259=0,1,JZ259)*JQ259","v":0},1,0,0,{"$f":"$KH259*Energia!$U259*1000/2*JQ259","v":0},{"$f":"$KI259*Potencia!$G259*12*1000/2*JQ259","v":0},null,{"$f":"$KH259*Energia!U259*(1-$D259)*1000/2*JQ259","v":0},{"$f":"$KI259*Potencia!G259*(1-$D259)*12*1000/2*$JQ259","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ259*Energia!U259*(1-$D259)*1000/2*$JQ259","v":0},null,null,null,null,{"$f":"$KR259*Potencia!G259*(1-$D259)*12*1000/2*$JQ259","v":0},null,null,null,null,null,null,8.5454324797649472E-2,null,0,"MTA_0_1"]
["MTA","MTA Jub. 2","Jub. 2",{"$f":"IF(C260=0,0,IF(A260=0,0,INDEX(Params!$B$5:$G$15,MATCH(C260,Params!$A$5:$A$15,0),MATCH(A260,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G260&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E260*Energia!K260*1000*H260","v":0},{"$f":"$F260*Potencia!K260*12*1000*$I260","v":0},null,{"$f":"$E260*Energia!Y260*1000*H260","v":0},1,0,null,{"$f":"$O260*Energia!Y260*(1-$D260)*1000*H260","v":0},{"$f":"$F260*Potencia!K260*(1-$D260)*12*1000*$I260","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U260*Energia!U260*(1-$D260)*1000*$H260","v":0},{"$f":"$U260*Energia!V260*(1-$D260)*1000*$H260","v":0},{"$f":"$U260*Energia!W260*(1-$D260)*1000*$H260","v":0},{"$f":"$U260*Energia!X260*(1-$D260)*1000*$H260","v":0},{"$f":"SUMPRODUCT(X260:AA260,Params!$B$19:$E$19)","v":0},{"$f":"$V260*Potencia!G260*(1-$D260)*12*1000*$I260","v":0},{"$f":"$V260*Potencia!H260*(1-$D260)*12*1000*$I260","v":0},{"$f":"$V260*Potencia!I260*(1-$D260)*12*1000*$I260","v":0},{"$f":"$V260*Potencia!J260*(1-$D260)*12*1000*$I260","v":0},{"$f":"SUMPRODUCT(AC260:AF260,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK260*Energia!K260*1000*AM260","v":0},{"$f":"$AL260*Clientes!K260*12","v":0},null,{"$f":"$AK260*Energia!Y260*1000*AM260","v":0},1,0,null,{"$f":"$AS260*Energia!Y260*(1-$D260)*1000*AM260","v":0},{"$f":"$AL260*Clientes!K260*(1-$D260)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY260*Energia!U260*(1-$D260)*1000*$AM260","v":0},{"$f":"$AY260*Energia!V260*(1-$D260)*1000*$AM260","v":0},{"$f":"$AY260*Energia!W260*(1-$D260)*1000*$AM260","v":0},{"$f":"$AY260*Energia!X260*(1-$D260)*1000*$AM260","v":0},{"$f":"SUMPRODUCT(BB260:BE260,Params!$B$19:$E$19)","v":0},{"$f":"$AZ260*Clientes!G260*(1-$D260)*12","v":0},{"$f":"$AZ260*Clientes!H260*(1-$D260)*12","v":0},{"$f":"$AZ260*Clientes!I260*(1-$D260)*12","v":0},{"$f":"$AZ260*Clientes!J260*(1-$D260)*12","v":0},{"$f":"SUMPRODUCT(BG260:BJ260,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO260*Clientes!Q260","v":0},null,141.52000000000001,null,{"$f":"$BS260*Clientes!M260","v":0},{"$f":"$BS260*Clientes!N260","v":0},{"$f":"$BS260*Clientes!O260","v":0},{"$f":"$BS260*Clientes!P260","v":0},{"$f":"SUMPRODUCT(BU260:BX260,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB260*Energia!K260*1000*CC260","v":0},null,{"$f":"$CB260*Energia!Y260*1000*CC260","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH260*Energia!Y260*(1-$D260)*1000*CC260","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM260*Energia!U260*(1-$D260)*1000*$CC260","v":0},{"$f":"$CM260*Energia!V260*(1-$D260)*1000*$CC260","v":0},{"$f":"$CM260*Energia!W260*(1-$D260)*1000*$CC260","v":0},{"$f":"$CM260*Energia!X260*(1-$D260)*1000*$CC260","v":0},{"$f":"SUMPRODUCT(CO260:CR260,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV260*Energia!K260*1000*CW260","v":0},null,{"$f":"$CV260*Energia!Y260*1000*CW260","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB260*Energia!Y260*(1-$D260)*1000*CW260","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG260*Energia!U260*(1-$D260)*1000*$CW260","v":0},{"$f":"$DG260*Energia!V260*(1-$D260)*1000*$CW260","v":0},{"$f":"$DG260*Energia!W260*(1-$D260)*1000*$CW260","v":0},{"$f":"$DG260*Energia!X260*(1-$D260)*1000*$CW260","v":0},{"$f":"SUMPRODUCT(DI260:DL260,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP260*Energia!G260*1000/2*DQ260","v":0},null,{"$f":"$DP260*Energia!U260*1000/2*DQ260","v":0},1,1.50652209665633E-3,null,{"$f":"$DV260*Energia!U260*(1-$D260)*1000/2*DQ260","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA260*Energia!U260*(1-$D260)*1000/2*$DQ260","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK260&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ260*Energia!K260*1000*EL260","v":0},null,{"$f":"$EJ260*Energia!Y260*1000*EL260","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ260*Energia!Y260*1000*ES260*EL260","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV260*Energia!Y260*(1-$D260)*1000*EL260","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA260*Energia!U260*(1-$D260)*1000*$EL260","v":0},{"$f":"$FA260*Energia!V260*(1-$D260)*1000*$EL260","v":0},{"$f":"$FA260*Energia!W260*(1-$D260)*1000*$EL260","v":0},{"$f":"$FA260*Energia!X260*(1-$D260)*1000*$EL260","v":0},{"$f":"SUMPRODUCT(FC260:FF260,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":9.5201091498269333E-4},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL260&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ260*Energia!K260*1000*FM260","v":0},{"$f":"$FK260*Potencia!K260*12*1000*$FM260","v":0},null,{"$f":"$FJ260*Energia!Y260*1000*FM260","v":0},1,9.5201091498269333E-4,null,{"$f":"$FS260*Energia!Y260*(1-$D260)*1000*FM260","v":0},{"$f":"$FK260*Potencia!K260*(1-$D260)*12*1000*$FM260","v":0},1.0002384851107464,null,9.5223795541118483E-4,0,null,{"$f":"$FY260*Energia!U260*(1-$D260)*1000*$FM260","v":0},{"$f":"$FY260*Energia!V260*(1-$D260)*1000*$FM260","v":0},{"$f":"$FY260*Energia!W260*(1-$D260)*1000*$FM260","v":0},{"$f":"$FY260*Energia!X260*(1-$D260)*1000*$FM260","v":0},{"$f":"SUMPRODUCT(GB260:GE260,Params!$B$19:$E$19)","v":0},{"$f":"$FZ260*Potencia!G260*(1-$D260)*12*1000*$FM260","v":0},{"$f":"$FZ260*Potencia!H260*(1-$D260)*12*1000*$FM260","v":0},{"$f":"$FZ260*Potencia!I260*(1-$D260)*12*1000*$FM260","v":0},{"$f":"$FZ260*Potencia!J260*(1-$D260)*12*1000*$FM260","v":0},{"$f":"SUMPRODUCT(GG260:GJ260,Params!$B$19:$E$19)","v":0},null,1.1859049357321362E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP260*Energia!G260*1000/2*GQ260","v":0},null,{"$f":"$GP260*Energia!U260*1000/2*GQ260","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV260*Energia!U260*(1-$D260)*1000/2*GQ260","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA260*Energia!U260*(1-$D260)*1000/2*$GQ260","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":8.2040102052724113E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL260&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ260*Energia!G260*1000/2*HM260","v":0},{"$f":"$HK260*Potencia!G260*12*1000/2*$HM260","v":0},null,{"$f":"$HJ260*Energia!U260*1000/2*HM260","v":0},1,8.2040102052724113E-3,null,{"$f":"$HS260*Energia!U260*(1-$D260)*1000/2*HM260","v":0},{"$f":"$HK260*Potencia!G260*(1-$D260)*12*1000/2*$HM260","v":0},1.0002620605518817,null,8.2061601527144475E-3,0,null,{"$f":"$HY260*Energia!U260*(1-$D260)*1000/2*$HM260","v":0},null,null,null,null,{"$f":"$HZ260*Potencia!G260*(1-$D260)*12*1000/2*$HM260","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO260&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN260*Energia!G260*1000/2*IP260","v":0},null,{"$f":"$IN260*Energia!U260*1000/2*IP260","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU260*Energia!U260*1000/2*IW260*$IP260","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ260*Energia!U260*(1-$D260)*1000/2*IP260","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE260*Energia!U260*(1-$D260)*1000/2*$IP260","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A260,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP260&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN260*Energia!G260*1000/2*JQ260","v":0},{"$f":"$JO260*Potencia!G260*12*1000/2*$JQ260","v":0},null,{"$f":"$JN260*Energia!U260*1000/2*JQ260","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW260*Energia!U260*1000/2*IF(JZ260<>0,JZ260,IF(JY260<>0,JY260*KD260,1))*JQ260","v":0},{"$f":"$JO260*Potencia!G260*12*1000/2*IF(JZ260=0,1,JZ260)*JQ260","v":0},1,0,0,{"$f":"$KH260*Energia!$U260*1000/2*JQ260","v":0},{"$f":"$KI260*Potencia!$G260*12*1000/2*JQ260","v":0},null,{"$f":"$KH260*Energia!U260*(1-$D260)*1000/2*JQ260","v":0},{"$f":"$KI260*Potencia!G260*(1-$D260)*12*1000/2*$JQ260","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ260*Energia!U260*(1-$D260)*1000/2*$JQ260","v":0},null,null,null,null,{"$f":"$KR260*Potencia!G260*(1-$D260)*12*1000/2*$JQ260","v":0},null,null,null,null,null,null,8.5454324797649472E-2,null,0,"MTA_0_1"]
["MTA","MTA Político","Part Político",{"$f":"IF(C261=0,0,IF(A261=0,0,INDEX(Params!$B$5:$G$15,MATCH(C261,Params!$A$5:$A$15,0),MATCH(A261,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G261&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E261*Energia!K261*1000*H261","v":0},{"$f":"$F261*Potencia!K261*12*1000*$I261","v":0},null,{"$f":"$E261*Energia!Y261*1000*H261","v":0},1,0,null,{"$f":"$O261*Energia!Y261*(1-$D261)*1000*H261","v":0},{"$f":"$F261*Potencia!K261*(1-$D261)*12*1000*$I261","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U261*Energia!U261*(1-$D261)*1000*$H261","v":0},{"$f":"$U261*Energia!V261*(1-$D261)*1000*$H261","v":0},{"$f":"$U261*Energia!W261*(1-$D261)*1000*$H261","v":0},{"$f":"$U261*Energia!X261*(1-$D261)*1000*$H261","v":0},{"$f":"SUMPRODUCT(X261:AA261,Params!$B$19:$E$19)","v":0},{"$f":"$V261*Potencia!G261*(1-$D261)*12*1000*$I261","v":0},{"$f":"$V261*Potencia!H261*(1-$D261)*12*1000*$I261","v":0},{"$f":"$V261*Potencia!I261*(1-$D261)*12*1000*$I261","v":0},{"$f":"$V261*Potencia!J261*(1-$D261)*12*1000*$I261","v":0},{"$f":"SUMPRODUCT(AC261:AF261,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK261*Energia!K261*1000*AM261","v":0},{"$f":"$AL261*Clientes!K261*12","v":0},null,{"$f":"$AK261*Energia!Y261*1000*AM261","v":0},1,0,null,{"$f":"$AS261*Energia!Y261*(1-$D261)*1000*AM261","v":0},{"$f":"$AL261*Clientes!K261*(1-$D261)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY261*Energia!U261*(1-$D261)*1000*$AM261","v":0},{"$f":"$AY261*Energia!V261*(1-$D261)*1000*$AM261","v":0},{"$f":"$AY261*Energia!W261*(1-$D261)*1000*$AM261","v":0},{"$f":"$AY261*Energia!X261*(1-$D261)*1000*$AM261","v":0},{"$f":"SUMPRODUCT(BB261:BE261,Params!$B$19:$E$19)","v":0},{"$f":"$AZ261*Clientes!G261*(1-$D261)*12","v":0},{"$f":"$AZ261*Clientes!H261*(1-$D261)*12","v":0},{"$f":"$AZ261*Clientes!I261*(1-$D261)*12","v":0},{"$f":"$AZ261*Clientes!J261*(1-$D261)*12","v":0},{"$f":"SUMPRODUCT(BG261:BJ261,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO261*Clientes!Q261","v":0},null,141.52000000000001,null,{"$f":"$BS261*Clientes!M261","v":0},{"$f":"$BS261*Clientes!N261","v":0},{"$f":"$BS261*Clientes!O261","v":0},{"$f":"$BS261*Clientes!P261","v":0},{"$f":"SUMPRODUCT(BU261:BX261,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB261*Energia!K261*1000*CC261","v":0},null,{"$f":"$CB261*Energia!Y261*1000*CC261","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH261*Energia!Y261*(1-$D261)*1000*CC261","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM261*Energia!U261*(1-$D261)*1000*$CC261","v":0},{"$f":"$CM261*Energia!V261*(1-$D261)*1000*$CC261","v":0},{"$f":"$CM261*Energia!W261*(1-$D261)*1000*$CC261","v":0},{"$f":"$CM261*Energia!X261*(1-$D261)*1000*$CC261","v":0},{"$f":"SUMPRODUCT(CO261:CR261,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV261*Energia!K261*1000*CW261","v":0},null,{"$f":"$CV261*Energia!Y261*1000*CW261","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB261*Energia!Y261*(1-$D261)*1000*CW261","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG261*Energia!U261*(1-$D261)*1000*$CW261","v":0},{"$f":"$DG261*Energia!V261*(1-$D261)*1000*$CW261","v":0},{"$f":"$DG261*Energia!W261*(1-$D261)*1000*$CW261","v":0},{"$f":"$DG261*Energia!X261*(1-$D261)*1000*$CW261","v":0},{"$f":"SUMPRODUCT(DI261:DL261,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP261*Energia!G261*1000/2*DQ261","v":0},null,{"$f":"$DP261*Energia!U261*1000/2*DQ261","v":0},1,1.50652209665633E-3,null,{"$f":"$DV261*Energia!U261*(1-$D261)*1000/2*DQ261","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA261*Energia!U261*(1-$D261)*1000/2*$DQ261","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK261&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ261*Energia!K261*1000*EL261","v":0},null,{"$f":"$EJ261*Energia!Y261*1000*EL261","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ261*Energia!Y261*1000*ES261*EL261","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV261*Energia!Y261*(1-$D261)*1000*EL261","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA261*Energia!U261*(1-$D261)*1000*$EL261","v":0},{"$f":"$FA261*Energia!V261*(1-$D261)*1000*$EL261","v":0},{"$f":"$FA261*Energia!W261*(1-$D261)*1000*$EL261","v":0},{"$f":"$FA261*Energia!X261*(1-$D261)*1000*$EL261","v":0},{"$f":"SUMPRODUCT(FC261:FF261,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":9.5201091498269333E-4},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL261&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ261*Energia!K261*1000*FM261","v":0},{"$f":"$FK261*Potencia!K261*12*1000*$FM261","v":0},null,{"$f":"$FJ261*Energia!Y261*1000*FM261","v":0},1,9.5201091498269333E-4,null,{"$f":"$FS261*Energia!Y261*(1-$D261)*1000*FM261","v":0},{"$f":"$FK261*Potencia!K261*(1-$D261)*12*1000*$FM261","v":0},1.0002384851107464,null,9.5223795541118483E-4,0,null,{"$f":"$FY261*Energia!U261*(1-$D261)*1000*$FM261","v":0},{"$f":"$FY261*Energia!V261*(1-$D261)*1000*$FM261","v":0},{"$f":"$FY261*Energia!W261*(1-$D261)*1000*$FM261","v":0},{"$f":"$FY261*Energia!X261*(1-$D261)*1000*$FM261","v":0},{"$f":"SUMPRODUCT(GB261:GE261,Params!$B$19:$E$19)","v":0},{"$f":"$FZ261*Potencia!G261*(1-$D261)*12*1000*$FM261","v":0},{"$f":"$FZ261*Potencia!H261*(1-$D261)*12*1000*$FM261","v":0},{"$f":"$FZ261*Potencia!I261*(1-$D261)*12*1000*$FM261","v":0},{"$f":"$FZ261*Potencia!J261*(1-$D261)*12*1000*$FM261","v":0},{"$f":"SUMPRODUCT(GG261:GJ261,Params!$B$19:$E$19)","v":0},null,1.1859049357321362E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP261*Energia!G261*1000/2*GQ261","v":0},null,{"$f":"$GP261*Energia!U261*1000/2*GQ261","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV261*Energia!U261*(1-$D261)*1000/2*GQ261","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA261*Energia!U261*(1-$D261)*1000/2*$GQ261","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":8.2040102052724113E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL261&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ261*Energia!G261*1000/2*HM261","v":0},{"$f":"$HK261*Potencia!G261*12*1000/2*$HM261","v":0},null,{"$f":"$HJ261*Energia!U261*1000/2*HM261","v":0},1,8.2040102052724113E-3,null,{"$f":"$HS261*Energia!U261*(1-$D261)*1000/2*HM261","v":0},{"$f":"$HK261*Potencia!G261*(1-$D261)*12*1000/2*$HM261","v":0},1.0002620605518817,null,8.2061601527144475E-3,0,null,{"$f":"$HY261*Energia!U261*(1-$D261)*1000/2*$HM261","v":0},null,null,null,null,{"$f":"$HZ261*Potencia!G261*(1-$D261)*12*1000/2*$HM261","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO261&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN261*Energia!G261*1000/2*IP261","v":0},null,{"$f":"$IN261*Energia!U261*1000/2*IP261","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU261*Energia!U261*1000/2*IW261*$IP261","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ261*Energia!U261*(1-$D261)*1000/2*IP261","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE261*Energia!U261*(1-$D261)*1000/2*$IP261","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A261,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP261&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN261*Energia!G261*1000/2*JQ261","v":0},{"$f":"$JO261*Potencia!G261*12*1000/2*$JQ261","v":0},null,{"$f":"$JN261*Energia!U261*1000/2*JQ261","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW261*Energia!U261*1000/2*IF(JZ261<>0,JZ261,IF(JY261<>0,JY261*KD261,1))*JQ261","v":0},{"$f":"$JO261*Potencia!G261*12*1000/2*IF(JZ261=0,1,JZ261)*JQ261","v":0},1,0,0,{"$f":"$KH261*Energia!$U261*1000/2*JQ261","v":0},{"$f":"$KI261*Potencia!$G261*12*1000/2*JQ261","v":0},null,{"$f":"$KH261*Energia!U261*(1-$D261)*1000/2*JQ261","v":0},{"$f":"$KI261*Potencia!G261*(1-$D261)*12*1000/2*$JQ261","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ261*Energia!U261*(1-$D261)*1000/2*$JQ261","v":0},null,null,null,null,{"$f":"$KR261*Potencia!G261*(1-$D261)*12*1000/2*$JQ261","v":0},null,null,null,null,null,null,8.5454324797649472E-2,null,0,"MTA_0_1"]
["MTA","MTA Discap.","Discapacitados",{"$f":"IF(C262=0,0,IF(A262=0,0,INDEX(Params!$B$5:$G$15,MATCH(C262,Params!$A$5:$A$15,0),MATCH(A262,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G262&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E262*Energia!K262*1000*H262","v":0},{"$f":"$F262*Potencia!K262*12*1000*$I262","v":0},null,{"$f":"$E262*Energia!Y262*1000*H262","v":0},1,0,null,{"$f":"$O262*Energia!Y262*(1-$D262)*1000*H262","v":0},{"$f":"$F262*Potencia!K262*(1-$D262)*12*1000*$I262","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U262*Energia!U262*(1-$D262)*1000*$H262","v":0},{"$f":"$U262*Energia!V262*(1-$D262)*1000*$H262","v":0},{"$f":"$U262*Energia!W262*(1-$D262)*1000*$H262","v":0},{"$f":"$U262*Energia!X262*(1-$D262)*1000*$H262","v":0},{"$f":"SUMPRODUCT(X262:AA262,Params!$B$19:$E$19)","v":0},{"$f":"$V262*Potencia!G262*(1-$D262)*12*1000*$I262","v":0},{"$f":"$V262*Potencia!H262*(1-$D262)*12*1000*$I262","v":0},{"$f":"$V262*Potencia!I262*(1-$D262)*12*1000*$I262","v":0},{"$f":"$V262*Potencia!J262*(1-$D262)*12*1000*$I262","v":0},{"$f":"SUMPRODUCT(AC262:AF262,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK262*Energia!K262*1000*AM262","v":0},{"$f":"$AL262*Clientes!K262*12","v":0},null,{"$f":"$AK262*Energia!Y262*1000*AM262","v":0},1,0,null,{"$f":"$AS262*Energia!Y262*(1-$D262)*1000*AM262","v":0},{"$f":"$AL262*Clientes!K262*(1-$D262)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY262*Energia!U262*(1-$D262)*1000*$AM262","v":0},{"$f":"$AY262*Energia!V262*(1-$D262)*1000*$AM262","v":0},{"$f":"$AY262*Energia!W262*(1-$D262)*1000*$AM262","v":0},{"$f":"$AY262*Energia!X262*(1-$D262)*1000*$AM262","v":0},{"$f":"SUMPRODUCT(BB262:BE262,Params!$B$19:$E$19)","v":0},{"$f":"$AZ262*Clientes!G262*(1-$D262)*12","v":0},{"$f":"$AZ262*Clientes!H262*(1-$D262)*12","v":0},{"$f":"$AZ262*Clientes!I262*(1-$D262)*12","v":0},{"$f":"$AZ262*Clientes!J262*(1-$D262)*12","v":0},{"$f":"SUMPRODUCT(BG262:BJ262,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO262*Clientes!Q262","v":0},null,141.52000000000001,null,{"$f":"$BS262*Clientes!M262","v":0},{"$f":"$BS262*Clientes!N262","v":0},{"$f":"$BS262*Clientes!O262","v":0},{"$f":"$BS262*Clientes!P262","v":0},{"$f":"SUMPRODUCT(BU262:BX262,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB262*Energia!K262*1000*CC262","v":0},null,{"$f":"$CB262*Energia!Y262*1000*CC262","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH262*Energia!Y262*(1-$D262)*1000*CC262","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM262*Energia!U262*(1-$D262)*1000*$CC262","v":0},{"$f":"$CM262*Energia!V262*(1-$D262)*1000*$CC262","v":0},{"$f":"$CM262*Energia!W262*(1-$D262)*1000*$CC262","v":0},{"$f":"$CM262*Energia!X262*(1-$D262)*1000*$CC262","v":0},{"$f":"SUMPRODUCT(CO262:CR262,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV262*Energia!K262*1000*CW262","v":0},null,{"$f":"$CV262*Energia!Y262*1000*CW262","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB262*Energia!Y262*(1-$D262)*1000*CW262","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG262*Energia!U262*(1-$D262)*1000*$CW262","v":0},{"$f":"$DG262*Energia!V262*(1-$D262)*1000*$CW262","v":0},{"$f":"$DG262*Energia!W262*(1-$D262)*1000*$CW262","v":0},{"$f":"$DG262*Energia!X262*(1-$D262)*1000*$CW262","v":0},{"$f":"SUMPRODUCT(DI262:DL262,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP262*Energia!G262*1000/2*DQ262","v":0},null,{"$f":"$DP262*Energia!U262*1000/2*DQ262","v":0},1,1.50652209665633E-3,null,{"$f":"$DV262*Energia!U262*(1-$D262)*1000/2*DQ262","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA262*Energia!U262*(1-$D262)*1000/2*$DQ262","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK262&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ262*Energia!K262*1000*EL262","v":0},null,{"$f":"$EJ262*Energia!Y262*1000*EL262","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ262*Energia!Y262*1000*ES262*EL262","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV262*Energia!Y262*(1-$D262)*1000*EL262","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA262*Energia!U262*(1-$D262)*1000*$EL262","v":0},{"$f":"$FA262*Energia!V262*(1-$D262)*1000*$EL262","v":0},{"$f":"$FA262*Energia!W262*(1-$D262)*1000*$EL262","v":0},{"$f":"$FA262*Energia!X262*(1-$D262)*1000*$EL262","v":0},{"$f":"SUMPRODUCT(FC262:FF262,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":9.5201091498269333E-4},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL262&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ262*Energia!K262*1000*FM262","v":0},{"$f":"$FK262*Potencia!K262*12*1000*$FM262","v":0},null,{"$f":"$FJ262*Energia!Y262*1000*FM262","v":0},1,9.5201091498269333E-4,null,{"$f":"$FS262*Energia!Y262*(1-$D262)*1000*FM262","v":0},{"$f":"$FK262*Potencia!K262*(1-$D262)*12*1000*$FM262","v":0},1.0002384851107464,null,9.5223795541118483E-4,0,null,{"$f":"$FY262*Energia!U262*(1-$D262)*1000*$FM262","v":0},{"$f":"$FY262*Energia!V262*(1-$D262)*1000*$FM262","v":0},{"$f":"$FY262*Energia!W262*(1-$D262)*1000*$FM262","v":0},{"$f":"$FY262*Energia!X262*(1-$D262)*1000*$FM262","v":0},{"$f":"SUMPRODUCT(GB262:GE262,Params!$B$19:$E$19)","v":0},{"$f":"$FZ262*Potencia!G262*(1-$D262)*12*1000*$FM262","v":0},{"$f":"$FZ262*Potencia!H262*(1-$D262)*12*1000*$FM262","v":0},{"$f":"$FZ262*Potencia!I262*(1-$D262)*12*1000*$FM262","v":0},{"$f":"$FZ262*Potencia!J262*(1-$D262)*12*1000*$FM262","v":0},{"$f":"SUMPRODUCT(GG262:GJ262,Params!$B$19:$E$19)","v":0},null,1.1859049357321362E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP262*Energia!G262*1000/2*GQ262","v":0},null,{"$f":"$GP262*Energia!U262*1000/2*GQ262","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV262*Energia!U262*(1-$D262)*1000/2*GQ262","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA262*Energia!U262*(1-$D262)*1000/2*$GQ262","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":8.2040102052724113E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL262&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ262*Energia!G262*1000/2*HM262","v":0},{"$f":"$HK262*Potencia!G262*12*1000/2*$HM262","v":0},null,{"$f":"$HJ262*Energia!U262*1000/2*HM262","v":0},1,8.2040102052724113E-3,null,{"$f":"$HS262*Energia!U262*(1-$D262)*1000/2*HM262","v":0},{"$f":"$HK262*Potencia!G262*(1-$D262)*12*1000/2*$HM262","v":0},1.0002620605518817,null,8.2061601527144475E-3,0,null,{"$f":"$HY262*Energia!U262*(1-$D262)*1000/2*$HM262","v":0},null,null,null,null,{"$f":"$HZ262*Potencia!G262*(1-$D262)*12*1000/2*$HM262","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO262&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN262*Energia!G262*1000/2*IP262","v":0},null,{"$f":"$IN262*Energia!U262*1000/2*IP262","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU262*Energia!U262*1000/2*IW262*$IP262","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ262*Energia!U262*(1-$D262)*1000/2*IP262","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE262*Energia!U262*(1-$D262)*1000/2*$IP262","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A262,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP262&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN262*Energia!G262*1000/2*JQ262","v":0},{"$f":"$JO262*Potencia!G262*12*1000/2*$JQ262","v":0},null,{"$f":"$JN262*Energia!U262*1000/2*JQ262","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW262*Energia!U262*1000/2*IF(JZ262<>0,JZ262,IF(JY262<>0,JY262*KD262,1))*JQ262","v":0},{"$f":"$JO262*Potencia!G262*12*1000/2*IF(JZ262=0,1,JZ262)*JQ262","v":0},1,0,0,{"$f":"$KH262*Energia!$U262*1000/2*JQ262","v":0},{"$f":"$KI262*Potencia!$G262*12*1000/2*JQ262","v":0},null,{"$f":"$KH262*Energia!U262*(1-$D262)*1000/2*JQ262","v":0},{"$f":"$KI262*Potencia!G262*(1-$D262)*12*1000/2*$JQ262","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ262*Energia!U262*(1-$D262)*1000/2*$JQ262","v":0},null,null,null,null,{"$f":"$KR262*Potencia!G262*(1-$D262)*12*1000/2*$JQ262","v":0},null,null,null,null,null,null,8.5454324797649472E-2,null,0,"MTA_0_1"]
["MTA","MTA Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C263=0,0,IF(A263=0,0,INDEX(Params!$B$5:$G$15,MATCH(C263,Params!$A$5:$A$15,0),MATCH(A263,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G263&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E263*Energia!K263*1000*H263","v":0},{"$f":"$F263*Potencia!K263*12*1000*$I263","v":0},null,{"$f":"$E263*Energia!Y263*1000*H263","v":0},1,0,null,{"$f":"$O263*Energia!Y263*(1-$D263)*1000*H263","v":0},{"$f":"$F263*Potencia!K263*(1-$D263)*12*1000*$I263","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U263*Energia!U263*(1-$D263)*1000*$H263","v":0},{"$f":"$U263*Energia!V263*(1-$D263)*1000*$H263","v":0},{"$f":"$U263*Energia!W263*(1-$D263)*1000*$H263","v":0},{"$f":"$U263*Energia!X263*(1-$D263)*1000*$H263","v":0},{"$f":"SUMPRODUCT(X263:AA263,Params!$B$19:$E$19)","v":0},{"$f":"$V263*Potencia!G263*(1-$D263)*12*1000*$I263","v":0},{"$f":"$V263*Potencia!H263*(1-$D263)*12*1000*$I263","v":0},{"$f":"$V263*Potencia!I263*(1-$D263)*12*1000*$I263","v":0},{"$f":"$V263*Potencia!J263*(1-$D263)*12*1000*$I263","v":0},{"$f":"SUMPRODUCT(AC263:AF263,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK263*Energia!K263*1000*AM263","v":0},{"$f":"$AL263*Clientes!K263*12","v":0},null,{"$f":"$AK263*Energia!Y263*1000*AM263","v":0},1,0,null,{"$f":"$AS263*Energia!Y263*(1-$D263)*1000*AM263","v":0},{"$f":"$AL263*Clientes!K263*(1-$D263)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY263*Energia!U263*(1-$D263)*1000*$AM263","v":0},{"$f":"$AY263*Energia!V263*(1-$D263)*1000*$AM263","v":0},{"$f":"$AY263*Energia!W263*(1-$D263)*1000*$AM263","v":0},{"$f":"$AY263*Energia!X263*(1-$D263)*1000*$AM263","v":0},{"$f":"SUMPRODUCT(BB263:BE263,Params!$B$19:$E$19)","v":0},{"$f":"$AZ263*Clientes!G263*(1-$D263)*12","v":0},{"$f":"$AZ263*Clientes!H263*(1-$D263)*12","v":0},{"$f":"$AZ263*Clientes!I263*(1-$D263)*12","v":0},{"$f":"$AZ263*Clientes!J263*(1-$D263)*12","v":0},{"$f":"SUMPRODUCT(BG263:BJ263,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO263*Clientes!Q263","v":0},null,141.52000000000001,null,{"$f":"$BS263*Clientes!M263","v":0},{"$f":"$BS263*Clientes!N263","v":0},{"$f":"$BS263*Clientes!O263","v":0},{"$f":"$BS263*Clientes!P263","v":0},{"$f":"SUMPRODUCT(BU263:BX263,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB263*Energia!K263*1000*CC263","v":0},null,{"$f":"$CB263*Energia!Y263*1000*CC263","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH263*Energia!Y263*(1-$D263)*1000*CC263","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM263*Energia!U263*(1-$D263)*1000*$CC263","v":0},{"$f":"$CM263*Energia!V263*(1-$D263)*1000*$CC263","v":0},{"$f":"$CM263*Energia!W263*(1-$D263)*1000*$CC263","v":0},{"$f":"$CM263*Energia!X263*(1-$D263)*1000*$CC263","v":0},{"$f":"SUMPRODUCT(CO263:CR263,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV263*Energia!K263*1000*CW263","v":0},null,{"$f":"$CV263*Energia!Y263*1000*CW263","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB263*Energia!Y263*(1-$D263)*1000*CW263","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG263*Energia!U263*(1-$D263)*1000*$CW263","v":0},{"$f":"$DG263*Energia!V263*(1-$D263)*1000*$CW263","v":0},{"$f":"$DG263*Energia!W263*(1-$D263)*1000*$CW263","v":0},{"$f":"$DG263*Energia!X263*(1-$D263)*1000*$CW263","v":0},{"$f":"SUMPRODUCT(DI263:DL263,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP263*Energia!G263*1000/2*DQ263","v":0},null,{"$f":"$DP263*Energia!U263*1000/2*DQ263","v":0},1,1.50652209665633E-3,null,{"$f":"$DV263*Energia!U263*(1-$D263)*1000/2*DQ263","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA263*Energia!U263*(1-$D263)*1000/2*$DQ263","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK263&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ263*Energia!K263*1000*EL263","v":0},null,{"$f":"$EJ263*Energia!Y263*1000*EL263","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ263*Energia!Y263*1000*ES263*EL263","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV263*Energia!Y263*(1-$D263)*1000*EL263","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA263*Energia!U263*(1-$D263)*1000*$EL263","v":0},{"$f":"$FA263*Energia!V263*(1-$D263)*1000*$EL263","v":0},{"$f":"$FA263*Energia!W263*(1-$D263)*1000*$EL263","v":0},{"$f":"$FA263*Energia!X263*(1-$D263)*1000*$EL263","v":0},{"$f":"SUMPRODUCT(FC263:FF263,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":9.5201091498269333E-4},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL263&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ263*Energia!K263*1000*FM263","v":0},{"$f":"$FK263*Potencia!K263*12*1000*$FM263","v":0},null,{"$f":"$FJ263*Energia!Y263*1000*FM263","v":0},1,9.5201091498269333E-4,null,{"$f":"$FS263*Energia!Y263*(1-$D263)*1000*FM263","v":0},{"$f":"$FK263*Potencia!K263*(1-$D263)*12*1000*$FM263","v":0},1.0002384851107464,null,9.5223795541118483E-4,0,null,{"$f":"$FY263*Energia!U263*(1-$D263)*1000*$FM263","v":0},{"$f":"$FY263*Energia!V263*(1-$D263)*1000*$FM263","v":0},{"$f":"$FY263*Energia!W263*(1-$D263)*1000*$FM263","v":0},{"$f":"$FY263*Energia!X263*(1-$D263)*1000*$FM263","v":0},{"$f":"SUMPRODUCT(GB263:GE263,Params!$B$19:$E$19)","v":0},{"$f":"$FZ263*Potencia!G263*(1-$D263)*12*1000*$FM263","v":0},{"$f":"$FZ263*Potencia!H263*(1-$D263)*12*1000*$FM263","v":0},{"$f":"$FZ263*Potencia!I263*(1-$D263)*12*1000*$FM263","v":0},{"$f":"$FZ263*Potencia!J263*(1-$D263)*12*1000*$FM263","v":0},{"$f":"SUMPRODUCT(GG263:GJ263,Params!$B$19:$E$19)","v":0},null,1.1859049357321362E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP263*Energia!G263*1000/2*GQ263","v":0},null,{"$f":"$GP263*Energia!U263*1000/2*GQ263","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV263*Energia!U263*(1-$D263)*1000/2*GQ263","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA263*Energia!U263*(1-$D263)*1000/2*$GQ263","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":8.2040102052724113E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL263&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ263*Energia!G263*1000/2*HM263","v":0},{"$f":"$HK263*Potencia!G263*12*1000/2*$HM263","v":0},null,{"$f":"$HJ263*Energia!U263*1000/2*HM263","v":0},1,8.2040102052724113E-3,null,{"$f":"$HS263*Energia!U263*(1-$D263)*1000/2*HM263","v":0},{"$f":"$HK263*Potencia!G263*(1-$D263)*12*1000/2*$HM263","v":0},1.0002620605518817,null,8.2061601527144475E-3,0,null,{"$f":"$HY263*Energia!U263*(1-$D263)*1000/2*$HM263","v":0},null,null,null,null,{"$f":"$HZ263*Potencia!G263*(1-$D263)*12*1000/2*$HM263","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO263&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN263*Energia!G263*1000/2*IP263","v":0},null,{"$f":"$IN263*Energia!U263*1000/2*IP263","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU263*Energia!U263*1000/2*IW263*$IP263","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ263*Energia!U263*(1-$D263)*1000/2*IP263","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE263*Energia!U263*(1-$D263)*1000/2*$IP263","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A263,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP263&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN263*Energia!G263*1000/2*JQ263","v":0},{"$f":"$JO263*Potencia!G263*12*1000/2*$JQ263","v":0},null,{"$f":"$JN263*Energia!U263*1000/2*JQ263","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW263*Energia!U263*1000/2*IF(JZ263<>0,JZ263,IF(JY263<>0,JY263*KD263,1))*JQ263","v":0},{"$f":"$JO263*Potencia!G263*12*1000/2*IF(JZ263=0,1,JZ263)*JQ263","v":0},1,0,0,{"$f":"$KH263*Energia!$U263*1000/2*JQ263","v":0},{"$f":"$KI263*Potencia!$G263*12*1000/2*JQ263","v":0},null,{"$f":"$KH263*Energia!U263*(1-$D263)*1000/2*JQ263","v":0},{"$f":"$KI263*Potencia!G263*(1-$D263)*12*1000/2*$JQ263","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ263*Energia!U263*(1-$D263)*1000/2*$JQ263","v":0},null,null,null,null,{"$f":"$KR263*Potencia!G263*(1-$D263)*12*1000/2*$JQ263","v":0},null,null,null,null,null,null,8.5454324797649472E-2,null,0,"MTA_0_1"]
["MTA","MTA Cruz Roja","Cruz Roja",{"$f":"IF(C264=0,0,IF(A264=0,0,INDEX(Params!$B$5:$G$15,MATCH(C264,Params!$A$5:$A$15,0),MATCH(A264,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G264&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E264*Energia!K264*1000*H264","v":0},{"$f":"$F264*Potencia!K264*12*1000*$I264","v":0},null,{"$f":"$E264*Energia!Y264*1000*H264","v":0},1,0,null,{"$f":"$O264*Energia!Y264*(1-$D264)*1000*H264","v":0},{"$f":"$F264*Potencia!K264*(1-$D264)*12*1000*$I264","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U264*Energia!U264*(1-$D264)*1000*$H264","v":0},{"$f":"$U264*Energia!V264*(1-$D264)*1000*$H264","v":0},{"$f":"$U264*Energia!W264*(1-$D264)*1000*$H264","v":0},{"$f":"$U264*Energia!X264*(1-$D264)*1000*$H264","v":0},{"$f":"SUMPRODUCT(X264:AA264,Params!$B$19:$E$19)","v":0},{"$f":"$V264*Potencia!G264*(1-$D264)*12*1000*$I264","v":0},{"$f":"$V264*Potencia!H264*(1-$D264)*12*1000*$I264","v":0},{"$f":"$V264*Potencia!I264*(1-$D264)*12*1000*$I264","v":0},{"$f":"$V264*Potencia!J264*(1-$D264)*12*1000*$I264","v":0},{"$f":"SUMPRODUCT(AC264:AF264,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK264*Energia!K264*1000*AM264","v":0},{"$f":"$AL264*Clientes!K264*12","v":0},null,{"$f":"$AK264*Energia!Y264*1000*AM264","v":0},1,0,null,{"$f":"$AS264*Energia!Y264*(1-$D264)*1000*AM264","v":0},{"$f":"$AL264*Clientes!K264*(1-$D264)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY264*Energia!U264*(1-$D264)*1000*$AM264","v":0},{"$f":"$AY264*Energia!V264*(1-$D264)*1000*$AM264","v":0},{"$f":"$AY264*Energia!W264*(1-$D264)*1000*$AM264","v":0},{"$f":"$AY264*Energia!X264*(1-$D264)*1000*$AM264","v":0},{"$f":"SUMPRODUCT(BB264:BE264,Params!$B$19:$E$19)","v":0},{"$f":"$AZ264*Clientes!G264*(1-$D264)*12","v":0},{"$f":"$AZ264*Clientes!H264*(1-$D264)*12","v":0},{"$f":"$AZ264*Clientes!I264*(1-$D264)*12","v":0},{"$f":"$AZ264*Clientes!J264*(1-$D264)*12","v":0},{"$f":"SUMPRODUCT(BG264:BJ264,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO264*Clientes!Q264","v":0},null,141.52000000000001,null,{"$f":"$BS264*Clientes!M264","v":0},{"$f":"$BS264*Clientes!N264","v":0},{"$f":"$BS264*Clientes!O264","v":0},{"$f":"$BS264*Clientes!P264","v":0},{"$f":"SUMPRODUCT(BU264:BX264,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB264*Energia!K264*1000*CC264","v":0},null,{"$f":"$CB264*Energia!Y264*1000*CC264","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH264*Energia!Y264*(1-$D264)*1000*CC264","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM264*Energia!U264*(1-$D264)*1000*$CC264","v":0},{"$f":"$CM264*Energia!V264*(1-$D264)*1000*$CC264","v":0},{"$f":"$CM264*Energia!W264*(1-$D264)*1000*$CC264","v":0},{"$f":"$CM264*Energia!X264*(1-$D264)*1000*$CC264","v":0},{"$f":"SUMPRODUCT(CO264:CR264,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV264*Energia!K264*1000*CW264","v":0},null,{"$f":"$CV264*Energia!Y264*1000*CW264","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB264*Energia!Y264*(1-$D264)*1000*CW264","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG264*Energia!U264*(1-$D264)*1000*$CW264","v":0},{"$f":"$DG264*Energia!V264*(1-$D264)*1000*$CW264","v":0},{"$f":"$DG264*Energia!W264*(1-$D264)*1000*$CW264","v":0},{"$f":"$DG264*Energia!X264*(1-$D264)*1000*$CW264","v":0},{"$f":"SUMPRODUCT(DI264:DL264,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP264*Energia!G264*1000/2*DQ264","v":0},null,{"$f":"$DP264*Energia!U264*1000/2*DQ264","v":0},1,1.50652209665633E-3,null,{"$f":"$DV264*Energia!U264*(1-$D264)*1000/2*DQ264","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA264*Energia!U264*(1-$D264)*1000/2*$DQ264","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK264&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ264*Energia!K264*1000*EL264","v":0},null,{"$f":"$EJ264*Energia!Y264*1000*EL264","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ264*Energia!Y264*1000*ES264*EL264","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV264*Energia!Y264*(1-$D264)*1000*EL264","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA264*Energia!U264*(1-$D264)*1000*$EL264","v":0},{"$f":"$FA264*Energia!V264*(1-$D264)*1000*$EL264","v":0},{"$f":"$FA264*Energia!W264*(1-$D264)*1000*$EL264","v":0},{"$f":"$FA264*Energia!X264*(1-$D264)*1000*$EL264","v":0},{"$f":"SUMPRODUCT(FC264:FF264,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":9.5201091498269333E-4},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL264&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ264*Energia!K264*1000*FM264","v":0},{"$f":"$FK264*Potencia!K264*12*1000*$FM264","v":0},null,{"$f":"$FJ264*Energia!Y264*1000*FM264","v":0},1,9.5201091498269333E-4,null,{"$f":"$FS264*Energia!Y264*(1-$D264)*1000*FM264","v":0},{"$f":"$FK264*Potencia!K264*(1-$D264)*12*1000*$FM264","v":0},1.0002384851107464,null,9.5223795541118483E-4,0,null,{"$f":"$FY264*Energia!U264*(1-$D264)*1000*$FM264","v":0},{"$f":"$FY264*Energia!V264*(1-$D264)*1000*$FM264","v":0},{"$f":"$FY264*Energia!W264*(1-$D264)*1000*$FM264","v":0},{"$f":"$FY264*Energia!X264*(1-$D264)*1000*$FM264","v":0},{"$f":"SUMPRODUCT(GB264:GE264,Params!$B$19:$E$19)","v":0},{"$f":"$FZ264*Potencia!G264*(1-$D264)*12*1000*$FM264","v":0},{"$f":"$FZ264*Potencia!H264*(1-$D264)*12*1000*$FM264","v":0},{"$f":"$FZ264*Potencia!I264*(1-$D264)*12*1000*$FM264","v":0},{"$f":"$FZ264*Potencia!J264*(1-$D264)*12*1000*$FM264","v":0},{"$f":"SUMPRODUCT(GG264:GJ264,Params!$B$19:$E$19)","v":0},null,1.1859049357321362E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP264*Energia!G264*1000/2*GQ264","v":0},null,{"$f":"$GP264*Energia!U264*1000/2*GQ264","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV264*Energia!U264*(1-$D264)*1000/2*GQ264","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA264*Energia!U264*(1-$D264)*1000/2*$GQ264","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":8.2040102052724113E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL264&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ264*Energia!G264*1000/2*HM264","v":0},{"$f":"$HK264*Potencia!G264*12*1000/2*$HM264","v":0},null,{"$f":"$HJ264*Energia!U264*1000/2*HM264","v":0},1,8.2040102052724113E-3,null,{"$f":"$HS264*Energia!U264*(1-$D264)*1000/2*HM264","v":0},{"$f":"$HK264*Potencia!G264*(1-$D264)*12*1000/2*$HM264","v":0},1.0002620605518817,null,8.2061601527144475E-3,0,null,{"$f":"$HY264*Energia!U264*(1-$D264)*1000/2*$HM264","v":0},null,null,null,null,{"$f":"$HZ264*Potencia!G264*(1-$D264)*12*1000/2*$HM264","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO264&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN264*Energia!G264*1000/2*IP264","v":0},null,{"$f":"$IN264*Energia!U264*1000/2*IP264","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU264*Energia!U264*1000/2*IW264*$IP264","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ264*Energia!U264*(1-$D264)*1000/2*IP264","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE264*Energia!U264*(1-$D264)*1000/2*$IP264","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A264,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP264&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN264*Energia!G264*1000/2*JQ264","v":0},{"$f":"$JO264*Potencia!G264*12*1000/2*$JQ264","v":0},null,{"$f":"$JN264*Energia!U264*1000/2*JQ264","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW264*Energia!U264*1000/2*IF(JZ264<>0,JZ264,IF(JY264<>0,JY264*KD264,1))*JQ264","v":0},{"$f":"$JO264*Potencia!G264*12*1000/2*IF(JZ264=0,1,JZ264)*JQ264","v":0},1,0,0,{"$f":"$KH264*Energia!$U264*1000/2*JQ264","v":0},{"$f":"$KI264*Potencia!$G264*12*1000/2*JQ264","v":0},null,{"$f":"$KH264*Energia!U264*(1-$D264)*1000/2*JQ264","v":0},{"$f":"$KI264*Potencia!G264*(1-$D264)*12*1000/2*$JQ264","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ264*Energia!U264*(1-$D264)*1000/2*$JQ264","v":0},null,null,null,null,{"$f":"$KR264*Potencia!G264*(1-$D264)*12*1000/2*$JQ264","v":0},null,null,null,null,null,null,8.5454324797649472E-2,null,0,"MTA_0_1"]
["MTA","MTA XX","XX",{"$f":"IF(C265=0,0,IF(A265=0,0,INDEX(Params!$B$5:$G$15,MATCH(C265,Params!$A$5:$A$15,0),MATCH(A265,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G265&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E265*Energia!K265*1000*H265","v":0},{"$f":"$F265*Potencia!K265*12*1000*$I265","v":0},null,{"$f":"$E265*Energia!Y265*1000*H265","v":0},1,0,null,{"$f":"$O265*Energia!Y265*(1-$D265)*1000*H265","v":0},{"$f":"$F265*Potencia!K265*(1-$D265)*12*1000*$I265","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U265*Energia!U265*(1-$D265)*1000*$H265","v":0},{"$f":"$U265*Energia!V265*(1-$D265)*1000*$H265","v":0},{"$f":"$U265*Energia!W265*(1-$D265)*1000*$H265","v":0},{"$f":"$U265*Energia!X265*(1-$D265)*1000*$H265","v":0},{"$f":"SUMPRODUCT(X265:AA265,Params!$B$19:$E$19)","v":0},{"$f":"$V265*Potencia!G265*(1-$D265)*12*1000*$I265","v":0},{"$f":"$V265*Potencia!H265*(1-$D265)*12*1000*$I265","v":0},{"$f":"$V265*Potencia!I265*(1-$D265)*12*1000*$I265","v":0},{"$f":"$V265*Potencia!J265*(1-$D265)*12*1000*$I265","v":0},{"$f":"SUMPRODUCT(AC265:AF265,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK265*Energia!K265*1000*AM265","v":0},{"$f":"$AL265*Clientes!K265*12","v":0},null,{"$f":"$AK265*Energia!Y265*1000*AM265","v":0},1,0,null,{"$f":"$AS265*Energia!Y265*(1-$D265)*1000*AM265","v":0},{"$f":"$AL265*Clientes!K265*(1-$D265)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY265*Energia!U265*(1-$D265)*1000*$AM265","v":0},{"$f":"$AY265*Energia!V265*(1-$D265)*1000*$AM265","v":0},{"$f":"$AY265*Energia!W265*(1-$D265)*1000*$AM265","v":0},{"$f":"$AY265*Energia!X265*(1-$D265)*1000*$AM265","v":0},{"$f":"SUMPRODUCT(BB265:BE265,Params!$B$19:$E$19)","v":0},{"$f":"$AZ265*Clientes!G265*(1-$D265)*12","v":0},{"$f":"$AZ265*Clientes!H265*(1-$D265)*12","v":0},{"$f":"$AZ265*Clientes!I265*(1-$D265)*12","v":0},{"$f":"$AZ265*Clientes!J265*(1-$D265)*12","v":0},{"$f":"SUMPRODUCT(BG265:BJ265,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO265*Clientes!Q265","v":0},null,141.52000000000001,null,{"$f":"$BS265*Clientes!M265","v":0},{"$f":"$BS265*Clientes!N265","v":0},{"$f":"$BS265*Clientes!O265","v":0},{"$f":"$BS265*Clientes!P265","v":0},{"$f":"SUMPRODUCT(BU265:BX265,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB265*Energia!K265*1000*CC265","v":0},null,{"$f":"$CB265*Energia!Y265*1000*CC265","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH265*Energia!Y265*(1-$D265)*1000*CC265","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM265*Energia!U265*(1-$D265)*1000*$CC265","v":0},{"$f":"$CM265*Energia!V265*(1-$D265)*1000*$CC265","v":0},{"$f":"$CM265*Energia!W265*(1-$D265)*1000*$CC265","v":0},{"$f":"$CM265*Energia!X265*(1-$D265)*1000*$CC265","v":0},{"$f":"SUMPRODUCT(CO265:CR265,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV265*Energia!K265*1000*CW265","v":0},null,{"$f":"$CV265*Energia!Y265*1000*CW265","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB265*Energia!Y265*(1-$D265)*1000*CW265","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG265*Energia!U265*(1-$D265)*1000*$CW265","v":0},{"$f":"$DG265*Energia!V265*(1-$D265)*1000*$CW265","v":0},{"$f":"$DG265*Energia!W265*(1-$D265)*1000*$CW265","v":0},{"$f":"$DG265*Energia!X265*(1-$D265)*1000*$CW265","v":0},{"$f":"SUMPRODUCT(DI265:DL265,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP265*Energia!G265*1000/2*DQ265","v":0},null,{"$f":"$DP265*Energia!U265*1000/2*DQ265","v":0},1,1.50652209665633E-3,null,{"$f":"$DV265*Energia!U265*(1-$D265)*1000/2*DQ265","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA265*Energia!U265*(1-$D265)*1000/2*$DQ265","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK265&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ265*Energia!K265*1000*EL265","v":0},null,{"$f":"$EJ265*Energia!Y265*1000*EL265","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ265*Energia!Y265*1000*ES265*EL265","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV265*Energia!Y265*(1-$D265)*1000*EL265","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA265*Energia!U265*(1-$D265)*1000*$EL265","v":0},{"$f":"$FA265*Energia!V265*(1-$D265)*1000*$EL265","v":0},{"$f":"$FA265*Energia!W265*(1-$D265)*1000*$EL265","v":0},{"$f":"$FA265*Energia!X265*(1-$D265)*1000*$EL265","v":0},{"$f":"SUMPRODUCT(FC265:FF265,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":9.5201091498269333E-4},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL265&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ265*Energia!K265*1000*FM265","v":0},{"$f":"$FK265*Potencia!K265*12*1000*$FM265","v":0},null,{"$f":"$FJ265*Energia!Y265*1000*FM265","v":0},1,9.5201091498269333E-4,null,{"$f":"$FS265*Energia!Y265*(1-$D265)*1000*FM265","v":0},{"$f":"$FK265*Potencia!K265*(1-$D265)*12*1000*$FM265","v":0},1.0002384851107464,null,9.5223795541118483E-4,0,null,{"$f":"$FY265*Energia!U265*(1-$D265)*1000*$FM265","v":0},{"$f":"$FY265*Energia!V265*(1-$D265)*1000*$FM265","v":0},{"$f":"$FY265*Energia!W265*(1-$D265)*1000*$FM265","v":0},{"$f":"$FY265*Energia!X265*(1-$D265)*1000*$FM265","v":0},{"$f":"SUMPRODUCT(GB265:GE265,Params!$B$19:$E$19)","v":0},{"$f":"$FZ265*Potencia!G265*(1-$D265)*12*1000*$FM265","v":0},{"$f":"$FZ265*Potencia!H265*(1-$D265)*12*1000*$FM265","v":0},{"$f":"$FZ265*Potencia!I265*(1-$D265)*12*1000*$FM265","v":0},{"$f":"$FZ265*Potencia!J265*(1-$D265)*12*1000*$FM265","v":0},{"$f":"SUMPRODUCT(GG265:GJ265,Params!$B$19:$E$19)","v":0},null,1.1859049357321362E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP265*Energia!G265*1000/2*GQ265","v":0},null,{"$f":"$GP265*Energia!U265*1000/2*GQ265","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV265*Energia!U265*(1-$D265)*1000/2*GQ265","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA265*Energia!U265*(1-$D265)*1000/2*$GQ265","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":8.2040102052724113E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL265&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ265*Energia!G265*1000/2*HM265","v":0},{"$f":"$HK265*Potencia!G265*12*1000/2*$HM265","v":0},null,{"$f":"$HJ265*Energia!U265*1000/2*HM265","v":0},1,8.2040102052724113E-3,null,{"$f":"$HS265*Energia!U265*(1-$D265)*1000/2*HM265","v":0},{"$f":"$HK265*Potencia!G265*(1-$D265)*12*1000/2*$HM265","v":0},1.0002620605518817,null,8.2061601527144475E-3,0,null,{"$f":"$HY265*Energia!U265*(1-$D265)*1000/2*$HM265","v":0},null,null,null,null,{"$f":"$HZ265*Potencia!G265*(1-$D265)*12*1000/2*$HM265","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO265&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN265*Energia!G265*1000/2*IP265","v":0},null,{"$f":"$IN265*Energia!U265*1000/2*IP265","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU265*Energia!U265*1000/2*IW265*$IP265","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ265*Energia!U265*(1-$D265)*1000/2*IP265","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE265*Energia!U265*(1-$D265)*1000/2*$IP265","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A265,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP265&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN265*Energia!G265*1000/2*JQ265","v":0},{"$f":"$JO265*Potencia!G265*12*1000/2*$JQ265","v":0},null,{"$f":"$JN265*Energia!U265*1000/2*JQ265","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW265*Energia!U265*1000/2*IF(JZ265<>0,JZ265,IF(JY265<>0,JY265*KD265,1))*JQ265","v":0},{"$f":"$JO265*Potencia!G265*12*1000/2*IF(JZ265=0,1,JZ265)*JQ265","v":0},1,0,0,{"$f":"$KH265*Energia!$U265*1000/2*JQ265","v":0},{"$f":"$KI265*Potencia!$G265*12*1000/2*JQ265","v":0},null,{"$f":"$KH265*Energia!U265*(1-$D265)*1000/2*JQ265","v":0},{"$f":"$KI265*Potencia!G265*(1-$D265)*12*1000/2*$JQ265","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ265*Energia!U265*(1-$D265)*1000/2*$JQ265","v":0},null,null,null,null,{"$f":"$KR265*Potencia!G265*(1-$D265)*12*1000/2*$JQ265","v":0},null,null,null,null,null,null,8.5454324797649472E-2,null,0,"MTA_0_1"]
["MTA","MTA YY","YY",{"$f":"IF(C266=0,0,IF(A266=0,0,INDEX(Params!$B$5:$G$15,MATCH(C266,Params!$A$5:$A$15,0),MATCH(A266,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G266&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":11.282702168326265},"M",1,1,{"$f":"$E266*Energia!K266*1000*H266","v":0},{"$f":"$F266*Potencia!K266*12*1000*$I266","v":0},null,{"$f":"$E266*Energia!Y266*1000*H266","v":0},1,0,null,{"$f":"$O266*Energia!Y266*(1-$D266)*1000*H266","v":0},{"$f":"$F266*Potencia!K266*(1-$D266)*12*1000*$I266","v":0},1.0002388008603709,null,0,11.28539648731137,null,{"$f":"$U266*Energia!U266*(1-$D266)*1000*$H266","v":0},{"$f":"$U266*Energia!V266*(1-$D266)*1000*$H266","v":0},{"$f":"$U266*Energia!W266*(1-$D266)*1000*$H266","v":0},{"$f":"$U266*Energia!X266*(1-$D266)*1000*$H266","v":0},{"$f":"SUMPRODUCT(X266:AA266,Params!$B$19:$E$19)","v":0},{"$f":"$V266*Potencia!G266*(1-$D266)*12*1000*$I266","v":0},{"$f":"$V266*Potencia!H266*(1-$D266)*12*1000*$I266","v":0},{"$f":"$V266*Potencia!I266*(1-$D266)*12*1000*$I266","v":0},{"$f":"$V266*Potencia!J266*(1-$D266)*12*1000*$I266","v":0},{"$f":"SUMPRODUCT(AC266:AF266,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":10.02},1,{"$f":"$AK266*Energia!K266*1000*AM266","v":0},{"$f":"$AL266*Clientes!K266*12","v":0},null,{"$f":"$AK266*Energia!Y266*1000*AM266","v":0},1,0,null,{"$f":"$AS266*Energia!Y266*(1-$D266)*1000*AM266","v":0},{"$f":"$AL266*Clientes!K266*(1-$D266)*12","v":0},1.0008565386670856,null,0,10.028582517444198,null,{"$f":"$AY266*Energia!U266*(1-$D266)*1000*$AM266","v":0},{"$f":"$AY266*Energia!V266*(1-$D266)*1000*$AM266","v":0},{"$f":"$AY266*Energia!W266*(1-$D266)*1000*$AM266","v":0},{"$f":"$AY266*Energia!X266*(1-$D266)*1000*$AM266","v":0},{"$f":"SUMPRODUCT(BB266:BE266,Params!$B$19:$E$19)","v":0},{"$f":"$AZ266*Clientes!G266*(1-$D266)*12","v":0},{"$f":"$AZ266*Clientes!H266*(1-$D266)*12","v":0},{"$f":"$AZ266*Clientes!I266*(1-$D266)*12","v":0},{"$f":"$AZ266*Clientes!J266*(1-$D266)*12","v":0},{"$f":"SUMPRODUCT(BG266:BJ266,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":141.52000000000001},null,{"$f":"$BO266*Clientes!Q266","v":0},null,141.52000000000001,null,{"$f":"$BS266*Clientes!M266","v":0},{"$f":"$BS266*Clientes!N266","v":0},{"$f":"$BS266*Clientes!O266","v":0},{"$f":"$BS266*Clientes!P266","v":0},{"$f":"SUMPRODUCT(BU266:BX266,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.5864884262239187E-3},1,{"$f":"$CB266*Energia!K266*1000*CC266","v":0},null,{"$f":"$CB266*Energia!Y266*1000*CC266","v":0},1,4.5864884262239187E-3,null,{"$f":"$CH266*Energia!Y266*(1-$D266)*1000*CC266","v":0},1.0002837121401218,null,4.5877896686709668E-3,null,{"$f":"$CM266*Energia!U266*(1-$D266)*1000*$CC266","v":0},{"$f":"$CM266*Energia!V266*(1-$D266)*1000*$CC266","v":0},{"$f":"$CM266*Energia!W266*(1-$D266)*1000*$CC266","v":0},{"$f":"$CM266*Energia!X266*(1-$D266)*1000*$CC266","v":0},{"$f":"SUMPRODUCT(CO266:CR266,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":2.3284010523007422E-3},1,{"$f":"$CV266*Energia!K266*1000*CW266","v":0},null,{"$f":"$CV266*Energia!Y266*1000*CW266","v":0},1,2.3284010523007422E-3,null,{"$f":"$DB266*Energia!Y266*(1-$D266)*1000*CW266","v":0},1.000283712140122,null,2.3290616479463527E-3,null,{"$f":"$DG266*Energia!U266*(1-$D266)*1000*$CW266","v":0},{"$f":"$DG266*Energia!V266*(1-$D266)*1000*$CW266","v":0},{"$f":"$DG266*Energia!W266*(1-$D266)*1000*$CW266","v":0},{"$f":"$DG266*Energia!X266*(1-$D266)*1000*$CW266","v":0},{"$f":"SUMPRODUCT(DI266:DL266,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":1.50652209665633E-3},1,{"$f":"$DP266*Energia!G266*1000/2*DQ266","v":0},null,{"$f":"$DP266*Energia!U266*1000/2*DQ266","v":0},1,1.50652209665633E-3,null,{"$f":"$DV266*Energia!U266*(1-$D266)*1000/2*DQ266","v":0},1.0002837121401218,null,1.5069495152645132E-3,null,{"$f":"$EA266*Energia!U266*(1-$D266)*1000/2*$DQ266","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK266&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":1.0903717884773805E-2},"T",1,{"$f":"$EJ266*Energia!K266*1000*EL266","v":0},null,{"$f":"$EJ266*Energia!Y266*1000*EL266","v":0},1,1.0903717884773805E-2,null,1,{"$f":"$EQ266*Energia!Y266*1000*ES266*EL266","v":0},1,1.0903717884773805E-2,null,{"$f":"$EV266*Energia!Y266*(1-$D266)*1000*EL266","v":0},1.0002837121401218,null,1.0906811401910178E-2,null,{"$f":"$FA266*Energia!U266*(1-$D266)*1000*$EL266","v":0},{"$f":"$FA266*Energia!V266*(1-$D266)*1000*$EL266","v":0},{"$f":"$FA266*Energia!W266*(1-$D266)*1000*$EL266","v":0},{"$f":"$FA266*Energia!X266*(1-$D266)*1000*$EL266","v":0},{"$f":"SUMPRODUCT(FC266:FF266,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":9.5201091498269333E-4},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL266&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$FJ266*Energia!K266*1000*FM266","v":0},{"$f":"$FK266*Potencia!K266*12*1000*$FM266","v":0},null,{"$f":"$FJ266*Energia!Y266*1000*FM266","v":0},1,9.5201091498269333E-4,null,{"$f":"$FS266*Energia!Y266*(1-$D266)*1000*FM266","v":0},{"$f":"$FK266*Potencia!K266*(1-$D266)*12*1000*$FM266","v":0},1.0002384851107464,null,9.5223795541118483E-4,0,null,{"$f":"$FY266*Energia!U266*(1-$D266)*1000*$FM266","v":0},{"$f":"$FY266*Energia!V266*(1-$D266)*1000*$FM266","v":0},{"$f":"$FY266*Energia!W266*(1-$D266)*1000*$FM266","v":0},{"$f":"$FY266*Energia!X266*(1-$D266)*1000*$FM266","v":0},{"$f":"SUMPRODUCT(GB266:GE266,Params!$B$19:$E$19)","v":0},{"$f":"$FZ266*Potencia!G266*(1-$D266)*12*1000*$FM266","v":0},{"$f":"$FZ266*Potencia!H266*(1-$D266)*12*1000*$FM266","v":0},{"$f":"$FZ266*Potencia!I266*(1-$D266)*12*1000*$FM266","v":0},{"$f":"$FZ266*Potencia!J266*(1-$D266)*12*1000*$FM266","v":0},{"$f":"SUMPRODUCT(GG266:GJ266,Params!$B$19:$E$19)","v":0},null,1.1859049357321362E-2,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":4.6431092347196251E-3},1,{"$f":"$GP266*Energia!G266*1000/2*GQ266","v":0},null,{"$f":"$GP266*Energia!U266*1000/2*GQ266","v":0},1,4.6431092347196251E-3,null,{"$f":"$GV266*Energia!U266*(1-$D266)*1000/2*GQ266","v":0},1.0007040215845617,null,4.6463780838403457E-3,null,{"$f":"$HA266*Energia!U266*(1-$D266)*1000/2*$GQ266","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":8.2040102052724113E-3},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL266&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$HJ266*Energia!G266*1000/2*HM266","v":0},{"$f":"$HK266*Potencia!G266*12*1000/2*$HM266","v":0},null,{"$f":"$HJ266*Energia!U266*1000/2*HM266","v":0},1,8.2040102052724113E-3,null,{"$f":"$HS266*Energia!U266*(1-$D266)*1000/2*HM266","v":0},{"$f":"$HK266*Potencia!G266*(1-$D266)*12*1000/2*$HM266","v":0},1.0002620605518817,null,8.2061601527144475E-3,0,null,{"$f":"$HY266*Energia!U266*(1-$D266)*1000/2*$HM266","v":0},null,null,null,null,{"$f":"$HZ266*Potencia!G266*(1-$D266)*12*1000/2*$HM266","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO266&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":8.5394205433827558E-2},"T",1,{"$f":"$IN266*Energia!G266*1000/2*IP266","v":0},null,{"$f":"$IN266*Energia!U266*1000/2*IP266","v":0},1,8.5394205433827558E-2,null,1,{"$f":"$IU266*Energia!U266*1000/2*IW266*$IP266","v":0},1,8.5394205433827558E-2,null,{"$f":"$IZ266*Energia!U266*(1-$D266)*1000/2*IP266","v":0},1.0007040215845617,null,8.5454324797649472E-2,null,{"$f":"$JE266*Energia!U266*(1-$D266)*1000/2*$IP266","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A266,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP266&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"M",1,{"$f":"$JN266*Energia!G266*1000/2*JQ266","v":0},{"$f":"$JO266*Potencia!G266*12*1000/2*$JQ266","v":0},null,{"$f":"$JN266*Energia!U266*1000/2*JQ266","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW266*Energia!U266*1000/2*IF(JZ266<>0,JZ266,IF(JY266<>0,JY266*KD266,1))*JQ266","v":0},{"$f":"$JO266*Potencia!G266*12*1000/2*IF(JZ266=0,1,JZ266)*JQ266","v":0},1,{"$f":"JQ266*IF($JZ266<>0,JW266*$JZ266*$KG266,IF(KC266=0,JW266*$KG266,IF(JY266=0,JW266*KG266,JW266*JY266*KD266*$KG266)))","v":0},0,{"$f":"$KH266*Energia!$U266*1000/2*JQ266","v":0},{"$f":"$KI266*Potencia!$G266*12*1000/2*JQ266","v":0},null,{"$f":"$KH266*Energia!U266*(1-$D266)*1000/2*JQ266","v":0},{"$f":"$KI266*Potencia!G266*(1-$D266)*12*1000/2*$JQ266","v":0},1.0002694060239621,null,0,0,null,{"$f":"$KQ266*Energia!U266*(1-$D266)*1000/2*$JQ266","v":0},null,null,null,null,{"$f":"$KR266*Potencia!G266*(1-$D266)*12*1000/2*$JQ266","v":0},null,null,null,null,null,null,8.5454324797649472E-2,null,0,"MTA_0_1"]
[null,"CCC",null,{"$f":"IF(C267=0,0,IF(A267=0,0,INDEX(Params!$B$5:$G$15,MATCH(C267,Params!$A$5:$A$15,0),MATCH(A267,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G267&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M267","v":0},1,1,{"$f":"SUM(J268:J277)","v":0},0,null,{"$f":"SUM(M268:M277)","v":0},{"$f":"IF(M267=0,1,J$267/M$267)","v":1},0,null,{"$f":"SUM(Q268:Q277)","v":0},0,{"$f":"IF(Q$267+R$267=0,1,(J$267+K$267)/(Q$267+R$267))","v":1},null,0,0,null,{"$f":"SUM(X268:X277)","v":0},0,0,0,0,0,{"$f":"SUM(AD268:AD277)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(AN268:AN277)","v":0},{"$f":"SUM(AO268:AO277)","v":0},null,{"$f":"SUM(AQ268:AQ277)","v":0},{"$f":"IF(AQ267=0,1,AN$267/AQ$267)","v":1},0,null,{"$f":"SUM(AU268:AU277)","v":0},{"$f":"SUM(AV268:AV277)","v":0},{"$f":"IF(AU$267+AV$267=0,1,(AN$267+AO$267)/(AU$267+AV$267))","v":1},null,0,0,null,{"$f":"SUM(BB268:BB277)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"SUM(BQ268:BQ277)","v":0},null,0,null,{"$f":"SUM(BU268:BU277)","v":0},{"$f":"SUM(BV268:BV277)","v":0},{"$f":"SUM(BW268:BW277)","v":0},{"$f":"SUM(BX268:BX277)","v":0},{"$f":"SUM(BY268:BY277)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(CD268:CD277)","v":0},null,{"$f":"SUM(CF268:CF277)","v":0},{"$f":"IF(CF267=0,1,CD$267/CF$267)","v":1},0,null,{"$f":"SUM(CJ268:CJ277)","v":0},{"$f":"IF(CJ$267=0,1,(CD$267)/(CJ$267))","v":1},null,0,null,{"$f":"SUM(CO268:CO277)","v":0},{"$f":"SUM(CP268:CP277)","v":0},{"$f":"SUM(CQ268:CQ277)","v":0},{"$f":"SUM(CR268:CR277)","v":0},{"$f":"SUM(CS268:CS277)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(CX268:CX277)","v":0},null,{"$f":"SUM(CZ268:CZ277)","v":0},{"$f":"IF(CZ267=0,1,CX$267/CZ$267)","v":1},0,null,{"$f":"SUM(DD268:DD277)","v":0},{"$f":"IF(DD$267=0,1,(CX$267)/(DD$267))","v":1},null,0,null,{"$f":"SUM(DI268:DI277)","v":0},{"$f":"SUM(DJ268:DJ277)","v":0},{"$f":"SUM(DK268:DK277)","v":0},{"$f":"SUM(DL268:DL277)","v":0},{"$f":"SUM(DM268:DM277)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(DR268:DR277)","v":0},null,{"$f":"SUM(DT268:DT277)","v":0},{"$f":"IF(DT267=0,1,DR$267/DT$267)","v":1},0,null,{"$f":"SUM(DX268:DX277)","v":0},{"$f":"IF(DX$267=0,1,(DR$267)/(DX$267))","v":1},null,0,null,{"$f":"SUM(EC268:EC277)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK267&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"SUM(EM268:EM277)","v":0},null,{"$f":"SUM(EO268:EO277)","v":0},{"$f":"IF(EO267=0,1,EM$267/EO$267)","v":1},0,null,1,{"$f":"SUM(ET268:ET277)","v":0},{"$f":"IF(ET$267=0,1,EM$267/ET$267)","v":1},0,null,{"$f":"SUM(EX268:EX277)","v":0},{"$f":"IF(EX$267=0,1,(EM$267)/(EX$267))","v":1},null,0,null,{"$f":"SUM(FC268:FC277)","v":0},{"$f":"SUM(FD268:FD277)","v":0},{"$f":"SUM(FE268:FE277)","v":0},{"$f":"SUM(FF268:FF277)","v":0},{"$f":"SUM(FG268:FG277)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL267&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN268:FN277)","v":0},{"$f":"SUM(FO268:FO277)","v":0},null,{"$f":"SUM(FQ268:FQ277)","v":0},{"$f":"IF(FQ267=0,1,FN$267/FQ$267)","v":1},0,null,{"$f":"SUM(FU268:FU277)","v":0},{"$f":"SUM(FV268:FV277)","v":0},{"$f":"IF(FU$267+FV$267=0,1,(FN$267+FO$267)/(FU$267+FV$267))","v":1},null,0,0,null,{"$f":"SUM(GB268:GB277)","v":0},{"$f":"SUM(GC268:GC277)","v":0},0,0,{"$f":"SUM(GF268:GF277)","v":0},{"$f":"SUM(GG268:GG277)","v":0},{"$f":"SUM(GH268:GH277)","v":0},0,0,{"$f":"SUM(GK268:GK277)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(GR268:GR277)","v":0},null,{"$f":"SUM(GT268:GT277)","v":0},{"$f":"IF(GT267=0,1,GR$267/GT$267)","v":1},0,null,{"$f":"SUM(GX268:GX277)","v":0},{"$f":"IF(GX$267=0,1,(GR$267)/(GX$267))","v":1},null,0,null,{"$f":"SUM(HC268:HC277)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL267&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M267","v":0},1,{"$f":"SUM(HN268:HN277)","v":0},{"$f":"SUM(HO268:HO277)","v":0},null,{"$f":"SUM(HQ268:HQ277)","v":0},{"$f":"IF(HQ267=0,1,HN$267/HQ$267)","v":1},0,null,{"$f":"SUM(HU268:HU277)","v":0},{"$f":"SUM(HV268:HV277)","v":0},{"$f":"IF(HU$267+HV$267=0,1,(HN$267+HO$267)/(HU$267+HV$267))","v":1},null,0,0,null,{"$f":"SUM(IB268:IB277)","v":0},null,null,null,null,{"$f":"SUM(IG268:IG277)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO267&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"SUM(IQ268:IQ277)","v":0},null,{"$f":"SUM(IS268:IS277)","v":0},{"$f":"IF(IS267=0,1,IQ$267/IS$267)","v":1},0,null,1,{"$f":"SUM(IX268:IX277)","v":0},{"$f":"IF(IX$267=0,1,IQ$267/IX$267)","v":1},0,null,{"$f":"SUM(JB268:JB277)","v":0},{"$f":"IF(JB$267=0,1,(IQ$267)/(JB$267))","v":1},null,0,null,{"$f":"SUM(JG268:JG277)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A267,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP267&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M267","v":0},1,{"$f":"SUM(JR268:JR277)","v":0},{"$f":"SUM(JS268:JS277)","v":0},null,{"$f":"SUM(JU268:JU277)","v":0},{"$f":"IF(JU267=0,1,JR$267/JU$267)","v":1},0,null,null,null,null,null,null,1,{"$f":"SUM(KE268:KE277)","v":0},{"$f":"SUM(KF268:KF277)","v":0},1,0,0,{"$f":"SUM(KJ268:KJ277)","v":0},{"$f":"SUM(KK268:KK277)","v":0},null,{"$f":"SUM(KM268:KM277)","v":0},{"$f":"SUM(KN268:KN277)","v":0},{"$f":"IF(KM$267+KN$267=0,1,(KJ$267+KK$267)/(KM$267+KN$267))","v":1},null,0,0,null,{"$f":"SUM(KT268:KT277)","v":0},null,null,null,null,{"$f":"SUM(KY268:KY277)","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"CCC Regular","Regular",{"$f":"IF(C268=0,0,IF(A268=0,0,INDEX(Params!$B$5:$G$15,MATCH(C268,Params!$A$5:$A$15,0),MATCH(A268,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G268&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G267","v":0},1,1,{"$f":"$E268*Energia!K268*1000*H268","v":0},{"$f":"$F268*Potencia!K268*12*1000*$I268","v":0},null,{"$f":"$E268*Energia!Y268*1000*H268","v":0},1,0,null,{"$f":"$O268*Energia!Y268*(1-$D268)*1000*H268","v":0},{"$f":"$F268*Potencia!K268*(1-$D268)*12*1000*$I268","v":0},1,null,0,0,null,{"$f":"$U268*Energia!U268*(1-$D268)*1000*$H268","v":0},{"$f":"$U268*Energia!V268*(1-$D268)*1000*$H268","v":0},{"$f":"$U268*Energia!W268*(1-$D268)*1000*$H268","v":0},{"$f":"$U268*Energia!X268*(1-$D268)*1000*$H268","v":0},{"$f":"SUMPRODUCT(X268:AA268,Params!$B$19:$E$19)","v":0},{"$f":"$V268*Potencia!G268*(1-$D268)*12*1000*$I268","v":0},{"$f":"$V268*Potencia!H268*(1-$D268)*12*1000*$I268","v":0},{"$f":"$V268*Potencia!I268*(1-$D268)*12*1000*$I268","v":0},{"$f":"$V268*Potencia!J268*(1-$D268)*12*1000*$I268","v":0},{"$f":"SUMPRODUCT(AC268:AF268,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK268*Energia!K268*1000*AM268","v":0},{"$f":"$AL268*Clientes!K268*12","v":0},null,{"$f":"$AK268*Energia!Y268*1000*AM268","v":0},1,0,null,{"$f":"$AS268*Energia!Y268*(1-$D268)*1000*AM268","v":0},{"$f":"$AL268*Clientes!K268*(1-$D268)*12","v":0},1,null,0,0,null,{"$f":"$AY268*Energia!U268*(1-$D268)*1000*$AM268","v":0},{"$f":"$AY268*Energia!V268*(1-$D268)*1000*$AM268","v":0},{"$f":"$AY268*Energia!W268*(1-$D268)*1000*$AM268","v":0},{"$f":"$AY268*Energia!X268*(1-$D268)*1000*$AM268","v":0},{"$f":"SUMPRODUCT(BB268:BE268,Params!$B$19:$E$19)","v":0},{"$f":"$AZ268*Clientes!G268*(1-$D268)*12","v":0},{"$f":"$AZ268*Clientes!H268*(1-$D268)*12","v":0},{"$f":"$AZ268*Clientes!I268*(1-$D268)*12","v":0},{"$f":"$AZ268*Clientes!J268*(1-$D268)*12","v":0},{"$f":"SUMPRODUCT(BG268:BJ268,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO268*Clientes!Q268","v":0},null,0,null,{"$f":"$BS268*Clientes!M268","v":0},{"$f":"$BS268*Clientes!N268","v":0},{"$f":"$BS268*Clientes!O268","v":0},{"$f":"$BS268*Clientes!P268","v":0},{"$f":"SUMPRODUCT(BU268:BX268,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB268*Energia!K268*1000*CC268","v":0},null,{"$f":"$CB268*Energia!Y268*1000*CC268","v":0},1,0,null,{"$f":"$CH268*Energia!Y268*(1-$D268)*1000*CC268","v":0},1,null,0,null,{"$f":"$CM268*Energia!U268*(1-$D268)*1000*$CC268","v":0},{"$f":"$CM268*Energia!V268*(1-$D268)*1000*$CC268","v":0},{"$f":"$CM268*Energia!W268*(1-$D268)*1000*$CC268","v":0},{"$f":"$CM268*Energia!X268*(1-$D268)*1000*$CC268","v":0},{"$f":"SUMPRODUCT(CO268:CR268,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV268*Energia!K268*1000*CW268","v":0},null,{"$f":"$CV268*Energia!Y268*1000*CW268","v":0},1,0,null,{"$f":"$DB268*Energia!Y268*(1-$D268)*1000*CW268","v":0},1,null,0,null,{"$f":"$DG268*Energia!U268*(1-$D268)*1000*$CW268","v":0},{"$f":"$DG268*Energia!V268*(1-$D268)*1000*$CW268","v":0},{"$f":"$DG268*Energia!W268*(1-$D268)*1000*$CW268","v":0},{"$f":"$DG268*Energia!X268*(1-$D268)*1000*$CW268","v":0},{"$f":"SUMPRODUCT(DI268:DL268,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP268*Energia!G268*1000/2*DQ268","v":0},null,{"$f":"$DP268*Energia!U268*1000/2*DQ268","v":0},1,0,null,{"$f":"$DV268*Energia!U268*(1-$D268)*1000/2*DQ268","v":0},1,null,0,null,{"$f":"$EA268*Energia!U268*(1-$D268)*1000/2*$DQ268","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK268&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ268*Energia!K268*1000*EL268","v":0},null,{"$f":"$EJ268*Energia!Y268*1000*EL268","v":0},1,0,null,{"$f":"ES267","v":1},{"$f":"$EQ268*Energia!Y268*1000*ES268*EL268","v":0},1,0,null,{"$f":"$EV268*Energia!Y268*(1-$D268)*1000*EL268","v":0},1,null,0,null,{"$f":"$FA268*Energia!U268*(1-$D268)*1000*$EL268","v":0},{"$f":"$FA268*Energia!V268*(1-$D268)*1000*$EL268","v":0},{"$f":"$FA268*Energia!W268*(1-$D268)*1000*$EL268","v":0},{"$f":"$FA268*Energia!X268*(1-$D268)*1000*$EL268","v":0},{"$f":"SUMPRODUCT(FC268:FF268,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL268&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ268*Energia!K268*1000*FM268","v":0},{"$f":"$FK268*Potencia!K268*12*1000*$FM268","v":0},null,{"$f":"$FJ268*Energia!Y268*1000*FM268","v":0},1,0,null,{"$f":"$FS268*Energia!Y268*(1-$D268)*1000*FM268","v":0},{"$f":"$FK268*Potencia!K268*(1-$D268)*12*1000*$FM268","v":0},1,null,0,0,null,{"$f":"$FY268*Energia!U268*(1-$D268)*1000*$FM268","v":0},{"$f":"$FY268*Energia!V268*(1-$D268)*1000*$FM268","v":0},{"$f":"$FY268*Energia!W268*(1-$D268)*1000*$FM268","v":0},{"$f":"$FY268*Energia!X268*(1-$D268)*1000*$FM268","v":0},{"$f":"SUMPRODUCT(GB268:GE268,Params!$B$19:$E$19)","v":0},{"$f":"$FZ268*Potencia!G268*(1-$D268)*12*1000*$FM268","v":0},{"$f":"$FZ268*Potencia!H268*(1-$D268)*12*1000*$FM268","v":0},{"$f":"$FZ268*Potencia!I268*(1-$D268)*12*1000*$FM268","v":0},{"$f":"$FZ268*Potencia!J268*(1-$D268)*12*1000*$FM268","v":0},{"$f":"SUMPRODUCT(GG268:GJ268,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP268*Energia!G268*1000/2*GQ268","v":0},null,{"$f":"$GP268*Energia!U268*1000/2*GQ268","v":0},1,0,null,{"$f":"$GV268*Energia!U268*(1-$D268)*1000/2*GQ268","v":0},1,null,0,null,{"$f":"$HA268*Energia!U268*(1-$D268)*1000/2*$GQ268","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL268&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL267","v":0},1,{"$f":"$HJ268*Energia!G268*1000/2*HM268","v":0},{"$f":"$HK268*Potencia!G268*12*1000/2*$HM268","v":0},null,{"$f":"$HJ268*Energia!U268*1000/2*HM268","v":0},1,0,null,{"$f":"$HS268*Energia!U268*(1-$D268)*1000/2*HM268","v":0},{"$f":"$HK268*Potencia!G268*(1-$D268)*12*1000/2*$HM268","v":0},1,null,0,0,null,{"$f":"$HY268*Energia!U268*(1-$D268)*1000/2*$HM268","v":0},null,null,null,null,{"$f":"$HZ268*Potencia!G268*(1-$D268)*12*1000/2*$HM268","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO268&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN268*Energia!G268*1000/2*IP268","v":0},null,{"$f":"$IN268*Energia!U268*1000/2*IP268","v":0},1,0,null,{"$f":"IW267","v":1},{"$f":"$IU268*Energia!U268*1000/2*IW268*$IP268","v":0},1,0,null,{"$f":"$IZ268*Energia!U268*(1-$D268)*1000/2*IP268","v":0},1,null,0,null,{"$f":"$JE268*Energia!U268*(1-$D268)*1000/2*$IP268","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A268,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP268&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP267","v":0},1,{"$f":"$JN268*Energia!G268*1000/2*JQ268","v":0},{"$f":"$JO268*Potencia!G268*12*1000/2*$JQ268","v":0},null,{"$f":"$JN268*Energia!U268*1000/2*JQ268","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW268*Energia!U268*1000/2*IF(JZ268<>0,JZ268,IF(JY268<>0,JY268*KD268,1))*JQ268","v":0},{"$f":"$JO268*Potencia!G268*12*1000/2*IF(JZ268=0,1,JZ268)*JQ268","v":0},1,0,0,{"$f":"$KH268*Energia!$U268*1000/2*JQ268","v":0},{"$f":"$KI268*Potencia!$G268*12*1000/2*JQ268","v":0},null,{"$f":"$KH268*Energia!U268*(1-$D268)*1000/2*JQ268","v":0},{"$f":"$KI268*Potencia!G268*(1-$D268)*12*1000/2*$JQ268","v":0},1,null,0,0,null,{"$f":"$KQ268*Energia!U268*(1-$D268)*1000/2*$JQ268","v":0},null,null,null,null,{"$f":"$KR268*Potencia!G268*(1-$D268)*12*1000/2*$JQ268","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"CCC Agro","Agro",{"$f":"IF(C269=0,0,IF(A269=0,0,INDEX(Params!$B$5:$G$15,MATCH(C269,Params!$A$5:$A$15,0),MATCH(A269,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G269&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G268","v":0},1,1,{"$f":"$E269*Energia!K269*1000*H269","v":0},{"$f":"$F269*Potencia!K269*12*1000*$I269","v":0},null,{"$f":"$E269*Energia!Y269*1000*H269","v":0},1,0,null,{"$f":"$O269*Energia!Y269*(1-$D269)*1000*H269","v":0},{"$f":"$F269*Potencia!K269*(1-$D269)*12*1000*$I269","v":0},1,null,0,0,null,{"$f":"$U269*Energia!U269*(1-$D269)*1000*$H269","v":0},{"$f":"$U269*Energia!V269*(1-$D269)*1000*$H269","v":0},{"$f":"$U269*Energia!W269*(1-$D269)*1000*$H269","v":0},{"$f":"$U269*Energia!X269*(1-$D269)*1000*$H269","v":0},{"$f":"SUMPRODUCT(X269:AA269,Params!$B$19:$E$19)","v":0},{"$f":"$V269*Potencia!G269*(1-$D269)*12*1000*$I269","v":0},{"$f":"$V269*Potencia!H269*(1-$D269)*12*1000*$I269","v":0},{"$f":"$V269*Potencia!I269*(1-$D269)*12*1000*$I269","v":0},{"$f":"$V269*Potencia!J269*(1-$D269)*12*1000*$I269","v":0},{"$f":"SUMPRODUCT(AC269:AF269,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK269*Energia!K269*1000*AM269","v":0},{"$f":"$AL269*Clientes!K269*12","v":0},null,{"$f":"$AK269*Energia!Y269*1000*AM269","v":0},1,0,null,{"$f":"$AS269*Energia!Y269*(1-$D269)*1000*AM269","v":0},{"$f":"$AL269*Clientes!K269*(1-$D269)*12","v":0},1,null,0,0,null,{"$f":"$AY269*Energia!U269*(1-$D269)*1000*$AM269","v":0},{"$f":"$AY269*Energia!V269*(1-$D269)*1000*$AM269","v":0},{"$f":"$AY269*Energia!W269*(1-$D269)*1000*$AM269","v":0},{"$f":"$AY269*Energia!X269*(1-$D269)*1000*$AM269","v":0},{"$f":"SUMPRODUCT(BB269:BE269,Params!$B$19:$E$19)","v":0},{"$f":"$AZ269*Clientes!G269*(1-$D269)*12","v":0},{"$f":"$AZ269*Clientes!H269*(1-$D269)*12","v":0},{"$f":"$AZ269*Clientes!I269*(1-$D269)*12","v":0},{"$f":"$AZ269*Clientes!J269*(1-$D269)*12","v":0},{"$f":"SUMPRODUCT(BG269:BJ269,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO269*Clientes!Q269","v":0},null,0,null,{"$f":"$BS269*Clientes!M269","v":0},{"$f":"$BS269*Clientes!N269","v":0},{"$f":"$BS269*Clientes!O269","v":0},{"$f":"$BS269*Clientes!P269","v":0},{"$f":"SUMPRODUCT(BU269:BX269,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB269*Energia!K269*1000*CC269","v":0},null,{"$f":"$CB269*Energia!Y269*1000*CC269","v":0},1,0,null,{"$f":"$CH269*Energia!Y269*(1-$D269)*1000*CC269","v":0},1,null,0,null,{"$f":"$CM269*Energia!U269*(1-$D269)*1000*$CC269","v":0},{"$f":"$CM269*Energia!V269*(1-$D269)*1000*$CC269","v":0},{"$f":"$CM269*Energia!W269*(1-$D269)*1000*$CC269","v":0},{"$f":"$CM269*Energia!X269*(1-$D269)*1000*$CC269","v":0},{"$f":"SUMPRODUCT(CO269:CR269,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV269*Energia!K269*1000*CW269","v":0},null,{"$f":"$CV269*Energia!Y269*1000*CW269","v":0},1,0,null,{"$f":"$DB269*Energia!Y269*(1-$D269)*1000*CW269","v":0},1,null,0,null,{"$f":"$DG269*Energia!U269*(1-$D269)*1000*$CW269","v":0},{"$f":"$DG269*Energia!V269*(1-$D269)*1000*$CW269","v":0},{"$f":"$DG269*Energia!W269*(1-$D269)*1000*$CW269","v":0},{"$f":"$DG269*Energia!X269*(1-$D269)*1000*$CW269","v":0},{"$f":"SUMPRODUCT(DI269:DL269,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP269*Energia!G269*1000/2*DQ269","v":0},null,{"$f":"$DP269*Energia!U269*1000/2*DQ269","v":0},1,0,null,{"$f":"$DV269*Energia!U269*(1-$D269)*1000/2*DQ269","v":0},1,null,0,null,{"$f":"$EA269*Energia!U269*(1-$D269)*1000/2*$DQ269","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK269&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ269*Energia!K269*1000*EL269","v":0},null,{"$f":"$EJ269*Energia!Y269*1000*EL269","v":0},1,0,null,1,{"$f":"$EQ269*Energia!Y269*1000*ES269*EL269","v":0},1,0,null,{"$f":"$EV269*Energia!Y269*(1-$D269)*1000*EL269","v":0},1,null,0,null,{"$f":"$FA269*Energia!U269*(1-$D269)*1000*$EL269","v":0},{"$f":"$FA269*Energia!V269*(1-$D269)*1000*$EL269","v":0},{"$f":"$FA269*Energia!W269*(1-$D269)*1000*$EL269","v":0},{"$f":"$FA269*Energia!X269*(1-$D269)*1000*$EL269","v":0},{"$f":"SUMPRODUCT(FC269:FF269,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL269&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ269*Energia!K269*1000*FM269","v":0},{"$f":"$FK269*Potencia!K269*12*1000*$FM269","v":0},null,{"$f":"$FJ269*Energia!Y269*1000*FM269","v":0},1,0,null,{"$f":"$FS269*Energia!Y269*(1-$D269)*1000*FM269","v":0},{"$f":"$FK269*Potencia!K269*(1-$D269)*12*1000*$FM269","v":0},1,null,0,0,null,{"$f":"$FY269*Energia!U269*(1-$D269)*1000*$FM269","v":0},{"$f":"$FY269*Energia!V269*(1-$D269)*1000*$FM269","v":0},{"$f":"$FY269*Energia!W269*(1-$D269)*1000*$FM269","v":0},{"$f":"$FY269*Energia!X269*(1-$D269)*1000*$FM269","v":0},{"$f":"SUMPRODUCT(GB269:GE269,Params!$B$19:$E$19)","v":0},{"$f":"$FZ269*Potencia!G269*(1-$D269)*12*1000*$FM269","v":0},{"$f":"$FZ269*Potencia!H269*(1-$D269)*12*1000*$FM269","v":0},{"$f":"$FZ269*Potencia!I269*(1-$D269)*12*1000*$FM269","v":0},{"$f":"$FZ269*Potencia!J269*(1-$D269)*12*1000*$FM269","v":0},{"$f":"SUMPRODUCT(GG269:GJ269,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP269*Energia!G269*1000/2*GQ269","v":0},null,{"$f":"$GP269*Energia!U269*1000/2*GQ269","v":0},1,0,null,{"$f":"$GV269*Energia!U269*(1-$D269)*1000/2*GQ269","v":0},1,null,0,null,{"$f":"$HA269*Energia!U269*(1-$D269)*1000/2*$GQ269","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL269&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ269*Energia!G269*1000/2*HM269","v":0},{"$f":"$HK269*Potencia!G269*12*1000/2*$HM269","v":0},null,{"$f":"$HJ269*Energia!U269*1000/2*HM269","v":0},1,0,null,{"$f":"$HS269*Energia!U269*(1-$D269)*1000/2*HM269","v":0},{"$f":"$HK269*Potencia!G269*(1-$D269)*12*1000/2*$HM269","v":0},1,null,0,0,null,{"$f":"$HY269*Energia!U269*(1-$D269)*1000/2*$HM269","v":0},null,null,null,null,{"$f":"$HZ269*Potencia!G269*(1-$D269)*12*1000/2*$HM269","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO269&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN269*Energia!G269*1000/2*IP269","v":0},null,{"$f":"$IN269*Energia!U269*1000/2*IP269","v":0},1,0,null,1,{"$f":"$IU269*Energia!U269*1000/2*IW269*$IP269","v":0},1,0,null,{"$f":"$IZ269*Energia!U269*(1-$D269)*1000/2*IP269","v":0},1,null,0,null,{"$f":"$JE269*Energia!U269*(1-$D269)*1000/2*$IP269","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A269,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP269&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN269*Energia!G269*1000/2*JQ269","v":0},{"$f":"$JO269*Potencia!G269*12*1000/2*$JQ269","v":0},null,{"$f":"$JN269*Energia!U269*1000/2*JQ269","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW269*Energia!U269*1000/2*IF(JZ269<>0,JZ269,IF(JY269<>0,JY269*KD269,1))*JQ269","v":0},{"$f":"$JO269*Potencia!G269*12*1000/2*IF(JZ269=0,1,JZ269)*JQ269","v":0},1,0,0,{"$f":"$KH269*Energia!$U269*1000/2*JQ269","v":0},{"$f":"$KI269*Potencia!$G269*12*1000/2*JQ269","v":0},null,{"$f":"$KH269*Energia!U269*(1-$D269)*1000/2*JQ269","v":0},{"$f":"$KI269*Potencia!G269*(1-$D269)*12*1000/2*$JQ269","v":0},1,null,0,0,null,{"$f":"$KQ269*Energia!U269*(1-$D269)*1000/2*$JQ269","v":0},null,null,null,null,{"$f":"$KR269*Potencia!G269*(1-$D269)*12*1000/2*$JQ269","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"CCC Jub. 1","Jub. 1",{"$f":"IF(C270=0,0,IF(A270=0,0,INDEX(Params!$B$5:$G$15,MATCH(C270,Params!$A$5:$A$15,0),MATCH(A270,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G270&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E270*Energia!K270*1000*H270","v":0},{"$f":"$F270*Potencia!K270*12*1000*$I270","v":0},null,{"$f":"$E270*Energia!Y270*1000*H270","v":0},1,0,null,{"$f":"$O270*Energia!Y270*(1-$D270)*1000*H270","v":0},{"$f":"$F270*Potencia!K270*(1-$D270)*12*1000*$I270","v":0},1,null,0,0,null,{"$f":"$U270*Energia!U270*(1-$D270)*1000*$H270","v":0},{"$f":"$U270*Energia!V270*(1-$D270)*1000*$H270","v":0},{"$f":"$U270*Energia!W270*(1-$D270)*1000*$H270","v":0},{"$f":"$U270*Energia!X270*(1-$D270)*1000*$H270","v":0},{"$f":"SUMPRODUCT(X270:AA270,Params!$B$19:$E$19)","v":0},{"$f":"$V270*Potencia!G270*(1-$D270)*12*1000*$I270","v":0},{"$f":"$V270*Potencia!H270*(1-$D270)*12*1000*$I270","v":0},{"$f":"$V270*Potencia!I270*(1-$D270)*12*1000*$I270","v":0},{"$f":"$V270*Potencia!J270*(1-$D270)*12*1000*$I270","v":0},{"$f":"SUMPRODUCT(AC270:AF270,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK270*Energia!K270*1000*AM270","v":0},{"$f":"$AL270*Clientes!K270*12","v":0},null,{"$f":"$AK270*Energia!Y270*1000*AM270","v":0},1,0,null,{"$f":"$AS270*Energia!Y270*(1-$D270)*1000*AM270","v":0},{"$f":"$AL270*Clientes!K270*(1-$D270)*12","v":0},1,null,0,0,null,{"$f":"$AY270*Energia!U270*(1-$D270)*1000*$AM270","v":0},{"$f":"$AY270*Energia!V270*(1-$D270)*1000*$AM270","v":0},{"$f":"$AY270*Energia!W270*(1-$D270)*1000*$AM270","v":0},{"$f":"$AY270*Energia!X270*(1-$D270)*1000*$AM270","v":0},{"$f":"SUMPRODUCT(BB270:BE270,Params!$B$19:$E$19)","v":0},{"$f":"$AZ270*Clientes!G270*(1-$D270)*12","v":0},{"$f":"$AZ270*Clientes!H270*(1-$D270)*12","v":0},{"$f":"$AZ270*Clientes!I270*(1-$D270)*12","v":0},{"$f":"$AZ270*Clientes!J270*(1-$D270)*12","v":0},{"$f":"SUMPRODUCT(BG270:BJ270,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO270*Clientes!Q270","v":0},null,0,null,{"$f":"$BS270*Clientes!M270","v":0},{"$f":"$BS270*Clientes!N270","v":0},{"$f":"$BS270*Clientes!O270","v":0},{"$f":"$BS270*Clientes!P270","v":0},{"$f":"SUMPRODUCT(BU270:BX270,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB270*Energia!K270*1000*CC270","v":0},null,{"$f":"$CB270*Energia!Y270*1000*CC270","v":0},1,0,null,{"$f":"$CH270*Energia!Y270*(1-$D270)*1000*CC270","v":0},1,null,0,null,{"$f":"$CM270*Energia!U270*(1-$D270)*1000*$CC270","v":0},{"$f":"$CM270*Energia!V270*(1-$D270)*1000*$CC270","v":0},{"$f":"$CM270*Energia!W270*(1-$D270)*1000*$CC270","v":0},{"$f":"$CM270*Energia!X270*(1-$D270)*1000*$CC270","v":0},{"$f":"SUMPRODUCT(CO270:CR270,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV270*Energia!K270*1000*CW270","v":0},null,{"$f":"$CV270*Energia!Y270*1000*CW270","v":0},1,0,null,{"$f":"$DB270*Energia!Y270*(1-$D270)*1000*CW270","v":0},1,null,0,null,{"$f":"$DG270*Energia!U270*(1-$D270)*1000*$CW270","v":0},{"$f":"$DG270*Energia!V270*(1-$D270)*1000*$CW270","v":0},{"$f":"$DG270*Energia!W270*(1-$D270)*1000*$CW270","v":0},{"$f":"$DG270*Energia!X270*(1-$D270)*1000*$CW270","v":0},{"$f":"SUMPRODUCT(DI270:DL270,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP270*Energia!G270*1000/2*DQ270","v":0},null,{"$f":"$DP270*Energia!U270*1000/2*DQ270","v":0},1,0,null,{"$f":"$DV270*Energia!U270*(1-$D270)*1000/2*DQ270","v":0},1,null,0,null,{"$f":"$EA270*Energia!U270*(1-$D270)*1000/2*$DQ270","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK270&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ270*Energia!K270*1000*EL270","v":0},null,{"$f":"$EJ270*Energia!Y270*1000*EL270","v":0},1,0,null,1,{"$f":"$EQ270*Energia!Y270*1000*ES270*EL270","v":0},1,0,null,{"$f":"$EV270*Energia!Y270*(1-$D270)*1000*EL270","v":0},1,null,0,null,{"$f":"$FA270*Energia!U270*(1-$D270)*1000*$EL270","v":0},{"$f":"$FA270*Energia!V270*(1-$D270)*1000*$EL270","v":0},{"$f":"$FA270*Energia!W270*(1-$D270)*1000*$EL270","v":0},{"$f":"$FA270*Energia!X270*(1-$D270)*1000*$EL270","v":0},{"$f":"SUMPRODUCT(FC270:FF270,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL270&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ270*Energia!K270*1000*FM270","v":0},{"$f":"$FK270*Potencia!K270*12*1000*$FM270","v":0},null,{"$f":"$FJ270*Energia!Y270*1000*FM270","v":0},1,0,null,{"$f":"$FS270*Energia!Y270*(1-$D270)*1000*FM270","v":0},{"$f":"$FK270*Potencia!K270*(1-$D270)*12*1000*$FM270","v":0},1,null,0,0,null,{"$f":"$FY270*Energia!U270*(1-$D270)*1000*$FM270","v":0},{"$f":"$FY270*Energia!V270*(1-$D270)*1000*$FM270","v":0},{"$f":"$FY270*Energia!W270*(1-$D270)*1000*$FM270","v":0},{"$f":"$FY270*Energia!X270*(1-$D270)*1000*$FM270","v":0},{"$f":"SUMPRODUCT(GB270:GE270,Params!$B$19:$E$19)","v":0},{"$f":"$FZ270*Potencia!G270*(1-$D270)*12*1000*$FM270","v":0},{"$f":"$FZ270*Potencia!H270*(1-$D270)*12*1000*$FM270","v":0},{"$f":"$FZ270*Potencia!I270*(1-$D270)*12*1000*$FM270","v":0},{"$f":"$FZ270*Potencia!J270*(1-$D270)*12*1000*$FM270","v":0},{"$f":"SUMPRODUCT(GG270:GJ270,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP270*Energia!G270*1000/2*GQ270","v":0},null,{"$f":"$GP270*Energia!U270*1000/2*GQ270","v":0},1,0,null,{"$f":"$GV270*Energia!U270*(1-$D270)*1000/2*GQ270","v":0},1,null,0,null,{"$f":"$HA270*Energia!U270*(1-$D270)*1000/2*$GQ270","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL270&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ270*Energia!G270*1000/2*HM270","v":0},{"$f":"$HK270*Potencia!G270*12*1000/2*$HM270","v":0},null,{"$f":"$HJ270*Energia!U270*1000/2*HM270","v":0},1,0,null,{"$f":"$HS270*Energia!U270*(1-$D270)*1000/2*HM270","v":0},{"$f":"$HK270*Potencia!G270*(1-$D270)*12*1000/2*$HM270","v":0},1,null,0,0,null,{"$f":"$HY270*Energia!U270*(1-$D270)*1000/2*$HM270","v":0},null,null,null,null,{"$f":"$HZ270*Potencia!G270*(1-$D270)*12*1000/2*$HM270","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO270&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN270*Energia!G270*1000/2*IP270","v":0},null,{"$f":"$IN270*Energia!U270*1000/2*IP270","v":0},1,0,null,1,{"$f":"$IU270*Energia!U270*1000/2*IW270*$IP270","v":0},1,0,null,{"$f":"$IZ270*Energia!U270*(1-$D270)*1000/2*IP270","v":0},1,null,0,null,{"$f":"$JE270*Energia!U270*(1-$D270)*1000/2*$IP270","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A270,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP270&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN270*Energia!G270*1000/2*JQ270","v":0},{"$f":"$JO270*Potencia!G270*12*1000/2*$JQ270","v":0},null,{"$f":"$JN270*Energia!U270*1000/2*JQ270","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW270*Energia!U270*1000/2*IF(JZ270<>0,JZ270,IF(JY270<>0,JY270*KD270,1))*JQ270","v":0},{"$f":"$JO270*Potencia!G270*12*1000/2*IF(JZ270=0,1,JZ270)*JQ270","v":0},1,0,0,{"$f":"$KH270*Energia!$U270*1000/2*JQ270","v":0},{"$f":"$KI270*Potencia!$G270*12*1000/2*JQ270","v":0},null,{"$f":"$KH270*Energia!U270*(1-$D270)*1000/2*JQ270","v":0},{"$f":"$KI270*Potencia!G270*(1-$D270)*12*1000/2*$JQ270","v":0},1,null,0,0,null,{"$f":"$KQ270*Energia!U270*(1-$D270)*1000/2*$JQ270","v":0},null,null,null,null,{"$f":"$KR270*Potencia!G270*(1-$D270)*12*1000/2*$JQ270","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"CCC Jub. 2","Jub. 2",{"$f":"IF(C271=0,0,IF(A271=0,0,INDEX(Params!$B$5:$G$15,MATCH(C271,Params!$A$5:$A$15,0),MATCH(A271,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G271&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E271*Energia!K271*1000*H271","v":0},{"$f":"$F271*Potencia!K271*12*1000*$I271","v":0},null,{"$f":"$E271*Energia!Y271*1000*H271","v":0},1,{"$f":"E271*N271","v":0},null,{"$f":"$O271*Energia!Y271*(1-$D271)*1000*H271","v":0},{"$f":"$F271*Potencia!K271*(1-$D271)*12*1000*$I271","v":0},1,null,{"$f":"O271*S271","v":0},{"$f":"F271*S271","v":0},null,{"$f":"$U271*Energia!U271*(1-$D271)*1000*$H271","v":0},{"$f":"$U271*Energia!V271*(1-$D271)*1000*$H271","v":0},{"$f":"$U271*Energia!W271*(1-$D271)*1000*$H271","v":0},{"$f":"$U271*Energia!X271*(1-$D271)*1000*$H271","v":0},{"$f":"SUMPRODUCT(X271:AA271,Params!$B$19:$E$19)","v":0},{"$f":"$V271*Potencia!G271*(1-$D271)*12*1000*$I271","v":0},{"$f":"$V271*Potencia!H271*(1-$D271)*12*1000*$I271","v":0},{"$f":"$V271*Potencia!I271*(1-$D271)*12*1000*$I271","v":0},{"$f":"$V271*Potencia!J271*(1-$D271)*12*1000*$I271","v":0},{"$f":"SUMPRODUCT(AC271:AF271,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK271*Energia!K271*1000*AM271","v":0},{"$f":"$AL271*Clientes!K271*12","v":0},null,{"$f":"$AK271*Energia!Y271*1000*AM271","v":0},1,{"$f":"AK271*AR271","v":0},null,{"$f":"$AS271*Energia!Y271*(1-$D271)*1000*AM271","v":0},{"$f":"$AL271*Clientes!K271*(1-$D271)*12","v":0},1,null,{"$f":"AS271*AW271","v":0},{"$f":"AL271*AW271","v":0},null,{"$f":"$AY271*Energia!U271*(1-$D271)*1000*$AM271","v":0},{"$f":"$AY271*Energia!V271*(1-$D271)*1000*$AM271","v":0},{"$f":"$AY271*Energia!W271*(1-$D271)*1000*$AM271","v":0},{"$f":"$AY271*Energia!X271*(1-$D271)*1000*$AM271","v":0},{"$f":"SUMPRODUCT(BB271:BE271,Params!$B$19:$E$19)","v":0},{"$f":"$AZ271*Clientes!G271*(1-$D271)*12","v":0},{"$f":"$AZ271*Clientes!H271*(1-$D271)*12","v":0},{"$f":"$AZ271*Clientes!I271*(1-$D271)*12","v":0},{"$f":"$AZ271*Clientes!J271*(1-$D271)*12","v":0},{"$f":"SUMPRODUCT(BG271:BJ271,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO271*Clientes!Q271","v":0},null,{"$f":"BO271","v":0},null,{"$f":"$BS271*Clientes!M271","v":0},{"$f":"$BS271*Clientes!N271","v":0},{"$f":"$BS271*Clientes!O271","v":0},{"$f":"$BS271*Clientes!P271","v":0},{"$f":"SUMPRODUCT(BU271:BX271,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB271*Energia!K271*1000*CC271","v":0},null,{"$f":"$CB271*Energia!Y271*1000*CC271","v":0},1,{"$f":"CB271*CG271","v":0},null,{"$f":"$CH271*Energia!Y271*(1-$D271)*1000*CC271","v":0},1,null,{"$f":"CH271*CK271","v":0},null,{"$f":"$CM271*Energia!U271*(1-$D271)*1000*$CC271","v":0},{"$f":"$CM271*Energia!V271*(1-$D271)*1000*$CC271","v":0},{"$f":"$CM271*Energia!W271*(1-$D271)*1000*$CC271","v":0},{"$f":"$CM271*Energia!X271*(1-$D271)*1000*$CC271","v":0},{"$f":"SUMPRODUCT(CO271:CR271,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV271*Energia!K271*1000*CW271","v":0},null,{"$f":"$CV271*Energia!Y271*1000*CW271","v":0},1,{"$f":"CV271*DA271","v":0},null,{"$f":"$DB271*Energia!Y271*(1-$D271)*1000*CW271","v":0},1,null,{"$f":"DB271*DE271","v":0},null,{"$f":"$DG271*Energia!U271*(1-$D271)*1000*$CW271","v":0},{"$f":"$DG271*Energia!V271*(1-$D271)*1000*$CW271","v":0},{"$f":"$DG271*Energia!W271*(1-$D271)*1000*$CW271","v":0},{"$f":"$DG271*Energia!X271*(1-$D271)*1000*$CW271","v":0},{"$f":"SUMPRODUCT(DI271:DL271,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP271*Energia!G271*1000/2*DQ271","v":0},null,{"$f":"$DP271*Energia!U271*1000/2*DQ271","v":0},1,{"$f":"DP271*DU271","v":0},null,{"$f":"$DV271*Energia!U271*(1-$D271)*1000/2*DQ271","v":0},1,null,{"$f":"DV271*DY271","v":0},null,{"$f":"$EA271*Energia!U271*(1-$D271)*1000/2*$DQ271","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK271&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ271*Energia!K271*1000*EL271","v":0},null,{"$f":"$EJ271*Energia!Y271*1000*EL271","v":0},1,{"$f":"EJ271*EP271","v":0},null,1,{"$f":"$EQ271*Energia!Y271*1000*ES271*EL271","v":0},1,{"$f":"EQ271*ES271*EU271*EL271","v":0},null,{"$f":"$EV271*Energia!Y271*(1-$D271)*1000*EL271","v":0},1,null,{"$f":"EV271*EY271","v":0},null,{"$f":"$FA271*Energia!U271*(1-$D271)*1000*$EL271","v":0},{"$f":"$FA271*Energia!V271*(1-$D271)*1000*$EL271","v":0},{"$f":"$FA271*Energia!W271*(1-$D271)*1000*$EL271","v":0},{"$f":"$FA271*Energia!X271*(1-$D271)*1000*$EL271","v":0},{"$f":"SUMPRODUCT(FC271:FF271,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL271&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL271","v":0},{"$f":"H271","v":1},{"$f":"$FJ271*Energia!K271*1000*FM271","v":0},{"$f":"$FK271*Potencia!K271*12*1000*$FM271","v":0},null,{"$f":"$FJ271*Energia!Y271*1000*FM271","v":0},1,{"$f":"FJ271*FR271","v":0},null,{"$f":"$FS271*Energia!Y271*(1-$D271)*1000*FM271","v":0},{"$f":"$FK271*Potencia!K271*(1-$D271)*12*1000*$FM271","v":0},1,null,{"$f":"FS271*FW271","v":0},{"$f":"FK271*FW271","v":0},null,{"$f":"$FY271*Energia!U271*(1-$D271)*1000*$FM271","v":0},{"$f":"$FY271*Energia!V271*(1-$D271)*1000*$FM271","v":0},{"$f":"$FY271*Energia!W271*(1-$D271)*1000*$FM271","v":0},{"$f":"$FY271*Energia!X271*(1-$D271)*1000*$FM271","v":0},{"$f":"SUMPRODUCT(GB271:GE271,Params!$B$19:$E$19)","v":0},{"$f":"$FZ271*Potencia!G271*(1-$D271)*12*1000*$FM271","v":0},{"$f":"$FZ271*Potencia!H271*(1-$D271)*12*1000*$FM271","v":0},{"$f":"$FZ271*Potencia!I271*(1-$D271)*12*1000*$FM271","v":0},{"$f":"$FZ271*Potencia!J271*(1-$D271)*12*1000*$FM271","v":0},{"$f":"SUMPRODUCT(GG271:GJ271,Params!$B$19:$E$19)","v":0},null,{"$f":"FA271+FY271","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"H271","v":1},{"$f":"$GP271*Energia!G271*1000/2*GQ271","v":0},null,{"$f":"$GP271*Energia!U271*1000/2*GQ271","v":0},1,{"$f":"GP271*GU271","v":0},null,{"$f":"$GV271*Energia!U271*(1-$D271)*1000/2*GQ271","v":0},1,null,{"$f":"GV271*GY271","v":0},null,{"$f":"$HA271*Energia!U271*(1-$D271)*1000/2*$GQ271","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL271&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,{"$f":"H271","v":1},{"$f":"$HJ271*Energia!G271*1000/2*HM271","v":0},{"$f":"$HK271*Potencia!G271*12*1000/2*$HM271","v":0},null,{"$f":"$HJ271*Energia!U271*1000/2*HM271","v":0},1,{"$f":"HJ271*HR271","v":0},null,{"$f":"$HS271*Energia!U271*(1-$D271)*1000/2*HM271","v":0},{"$f":"$HK271*Potencia!G271*(1-$D271)*12*1000/2*$HM271","v":0},1,null,{"$f":"HS271*HW271","v":0},{"$f":"HK271*HW271","v":0},null,{"$f":"$HY271*Energia!U271*(1-$D271)*1000/2*$HM271","v":0},null,null,null,null,{"$f":"$HZ271*Potencia!G271*(1-$D271)*12*1000/2*$HM271","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO271&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",{"$f":"H271","v":1},{"$f":"$IN271*Energia!G271*1000/2*IP271","v":0},null,{"$f":"$IN271*Energia!U271*1000/2*IP271","v":0},1,{"$f":"IN271*IT271","v":0},null,1,{"$f":"$IU271*Energia!U271*1000/2*IW271*$IP271","v":0},1,{"$f":"IU271*IW271*IY271*IP271","v":0},null,{"$f":"$IZ271*Energia!U271*(1-$D271)*1000/2*IP271","v":0},1,null,{"$f":"IZ271*JC271","v":0},null,{"$f":"$JE271*Energia!U271*(1-$D271)*1000/2*$IP271","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A271,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP271&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,{"$f":"H271","v":1},{"$f":"$JN271*Energia!G271*1000/2*JQ271","v":0},{"$f":"$JO271*Potencia!G271*12*1000/2*$JQ271","v":0},null,{"$f":"$JN271*Energia!U271*1000/2*JQ271","v":0},1,{"$f":"JN271*JV271","v":0},null,null,null,null,null,null,1,{"$f":"$JW271*Energia!U271*1000/2*IF(JZ271<>0,JZ271,IF(JY271<>0,JY271*KD271,1))*JQ271","v":0},{"$f":"$JO271*Potencia!G271*12*1000/2*IF(JZ271=0,1,JZ271)*JQ271","v":0},1,0,{"$f":"JQ271*IF($JZ271<>0,JO271*$JZ271*$KG271,IF(JY271=0,JO271*$KG271,JO271*$KG271))","v":0},{"$f":"$KH271*Energia!$U271*1000/2*JQ271","v":0},{"$f":"$KI271*Potencia!$G271*12*1000/2*JQ271","v":0},null,{"$f":"$KH271*Energia!U271*(1-$D271)*1000/2*JQ271","v":0},{"$f":"$KI271*Potencia!G271*(1-$D271)*12*1000/2*$JQ271","v":0},1,null,{"$f":"KH271*KO271","v":0},{"$f":"KI271*KO271","v":0},null,{"$f":"$KQ271*Energia!U271*(1-$D271)*1000/2*$JQ271","v":0},null,null,null,null,{"$f":"$KR271*Potencia!G271*(1-$D271)*12*1000/2*$JQ271","v":0},null,null,null,null,null,null,0,null,{"$f":"IF(OR(G271=\"M\",G271=0),0,G271)","v":0},{"$f":"A271&\"_\"&LH271&\"_\"&H271","v":"_0_1"}]
[null,"CCC Político","Part Político",{"$f":"IF(C272=0,0,IF(A272=0,0,INDEX(Params!$B$5:$G$15,MATCH(C272,Params!$A$5:$A$15,0),MATCH(A272,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G272&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E272*Energia!K272*1000*H272","v":0},{"$f":"$F272*Potencia!K272*12*1000*$I272","v":0},null,{"$f":"$E272*Energia!Y272*1000*H272","v":0},1,0,null,{"$f":"$O272*Energia!Y272*(1-$D272)*1000*H272","v":0},{"$f":"$F272*Potencia!K272*(1-$D272)*12*1000*$I272","v":0},1,null,0,0,null,{"$f":"$U272*Energia!U272*(1-$D272)*1000*$H272","v":0},{"$f":"$U272*Energia!V272*(1-$D272)*1000*$H272","v":0},{"$f":"$U272*Energia!W272*(1-$D272)*1000*$H272","v":0},{"$f":"$U272*Energia!X272*(1-$D272)*1000*$H272","v":0},{"$f":"SUMPRODUCT(X272:AA272,Params!$B$19:$E$19)","v":0},{"$f":"$V272*Potencia!G272*(1-$D272)*12*1000*$I272","v":0},{"$f":"$V272*Potencia!H272*(1-$D272)*12*1000*$I272","v":0},{"$f":"$V272*Potencia!I272*(1-$D272)*12*1000*$I272","v":0},{"$f":"$V272*Potencia!J272*(1-$D272)*12*1000*$I272","v":0},{"$f":"SUMPRODUCT(AC272:AF272,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"H272","v":1},{"$f":"$AK272*Energia!K272*1000*AM272","v":0},{"$f":"$AL272*Clientes!K272*12","v":0},null,{"$f":"$AK272*Energia!Y272*1000*AM272","v":0},1,0,null,{"$f":"$AS272*Energia!Y272*(1-$D272)*1000*AM272","v":0},{"$f":"$AL272*Clientes!K272*(1-$D272)*12","v":0},1,null,0,0,null,{"$f":"$AY272*Energia!U272*(1-$D272)*1000*$AM272","v":0},{"$f":"$AY272*Energia!V272*(1-$D272)*1000*$AM272","v":0},{"$f":"$AY272*Energia!W272*(1-$D272)*1000*$AM272","v":0},{"$f":"$AY272*Energia!X272*(1-$D272)*1000*$AM272","v":0},{"$f":"SUMPRODUCT(BB272:BE272,Params!$B$19:$E$19)","v":0},{"$f":"$AZ272*Clientes!G272*(1-$D272)*12","v":0},{"$f":"$AZ272*Clientes!H272*(1-$D272)*12","v":0},{"$f":"$AZ272*Clientes!I272*(1-$D272)*12","v":0},{"$f":"$AZ272*Clientes!J272*(1-$D272)*12","v":0},{"$f":"SUMPRODUCT(BG272:BJ272,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO272*Clientes!Q272","v":0},null,0,null,{"$f":"$BS272*Clientes!M272","v":0},{"$f":"$BS272*Clientes!N272","v":0},{"$f":"$BS272*Clientes!O272","v":0},{"$f":"$BS272*Clientes!P272","v":0},{"$f":"SUMPRODUCT(BU272:BX272,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"H272","v":1},{"$f":"$CB272*Energia!K272*1000*CC272","v":0},null,{"$f":"$CB272*Energia!Y272*1000*CC272","v":0},1,0,null,{"$f":"$CH272*Energia!Y272*(1-$D272)*1000*CC272","v":0},1,null,0,null,{"$f":"$CM272*Energia!U272*(1-$D272)*1000*$CC272","v":0},{"$f":"$CM272*Energia!V272*(1-$D272)*1000*$CC272","v":0},{"$f":"$CM272*Energia!W272*(1-$D272)*1000*$CC272","v":0},{"$f":"$CM272*Energia!X272*(1-$D272)*1000*$CC272","v":0},{"$f":"SUMPRODUCT(CO272:CR272,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"H272","v":1},{"$f":"$CV272*Energia!K272*1000*CW272","v":0},null,{"$f":"$CV272*Energia!Y272*1000*CW272","v":0},1,0,null,{"$f":"$DB272*Energia!Y272*(1-$D272)*1000*CW272","v":0},1,null,0,null,{"$f":"$DG272*Energia!U272*(1-$D272)*1000*$CW272","v":0},{"$f":"$DG272*Energia!V272*(1-$D272)*1000*$CW272","v":0},{"$f":"$DG272*Energia!W272*(1-$D272)*1000*$CW272","v":0},{"$f":"$DG272*Energia!X272*(1-$D272)*1000*$CW272","v":0},{"$f":"SUMPRODUCT(DI272:DL272,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"H272","v":1},{"$f":"$DP272*Energia!G272*1000/2*DQ272","v":0},null,{"$f":"$DP272*Energia!U272*1000/2*DQ272","v":0},1,0,null,{"$f":"$DV272*Energia!U272*(1-$D272)*1000/2*DQ272","v":0},1,null,0,null,{"$f":"$EA272*Energia!U272*(1-$D272)*1000/2*$DQ272","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK272&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",{"$f":"H272","v":1},{"$f":"$EJ272*Energia!K272*1000*EL272","v":0},null,{"$f":"$EJ272*Energia!Y272*1000*EL272","v":0},1,0,null,1,{"$f":"$EQ272*Energia!Y272*1000*ES272*EL272","v":0},1,0,null,{"$f":"$EV272*Energia!Y272*(1-$D272)*1000*EL272","v":0},1,null,0,null,{"$f":"$FA272*Energia!U272*(1-$D272)*1000*$EL272","v":0},{"$f":"$FA272*Energia!V272*(1-$D272)*1000*$EL272","v":0},{"$f":"$FA272*Energia!W272*(1-$D272)*1000*$EL272","v":0},{"$f":"$FA272*Energia!X272*(1-$D272)*1000*$EL272","v":0},{"$f":"SUMPRODUCT(FC272:FF272,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL272&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ272*Energia!K272*1000*FM272","v":0},{"$f":"$FK272*Potencia!K272*12*1000*$FM272","v":0},null,{"$f":"$FJ272*Energia!Y272*1000*FM272","v":0},1,0,null,{"$f":"$FS272*Energia!Y272*(1-$D272)*1000*FM272","v":0},{"$f":"$FK272*Potencia!K272*(1-$D272)*12*1000*$FM272","v":0},1,null,0,0,null,{"$f":"$FY272*Energia!U272*(1-$D272)*1000*$FM272","v":0},{"$f":"$FY272*Energia!V272*(1-$D272)*1000*$FM272","v":0},{"$f":"$FY272*Energia!W272*(1-$D272)*1000*$FM272","v":0},{"$f":"$FY272*Energia!X272*(1-$D272)*1000*$FM272","v":0},{"$f":"SUMPRODUCT(GB272:GE272,Params!$B$19:$E$19)","v":0},{"$f":"$FZ272*Potencia!G272*(1-$D272)*12*1000*$FM272","v":0},{"$f":"$FZ272*Potencia!H272*(1-$D272)*12*1000*$FM272","v":0},{"$f":"$FZ272*Potencia!I272*(1-$D272)*12*1000*$FM272","v":0},{"$f":"$FZ272*Potencia!J272*(1-$D272)*12*1000*$FM272","v":0},{"$f":"SUMPRODUCT(GG272:GJ272,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP272*Energia!G272*1000/2*GQ272","v":0},null,{"$f":"$GP272*Energia!U272*1000/2*GQ272","v":0},1,0,null,{"$f":"$GV272*Energia!U272*(1-$D272)*1000/2*GQ272","v":0},1,null,0,null,{"$f":"$HA272*Energia!U272*(1-$D272)*1000/2*$GQ272","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL272&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ272*Energia!G272*1000/2*HM272","v":0},{"$f":"$HK272*Potencia!G272*12*1000/2*$HM272","v":0},null,{"$f":"$HJ272*Energia!U272*1000/2*HM272","v":0},1,0,null,{"$f":"$HS272*Energia!U272*(1-$D272)*1000/2*HM272","v":0},{"$f":"$HK272*Potencia!G272*(1-$D272)*12*1000/2*$HM272","v":0},1,null,0,0,null,{"$f":"$HY272*Energia!U272*(1-$D272)*1000/2*$HM272","v":0},null,null,null,null,{"$f":"$HZ272*Potencia!G272*(1-$D272)*12*1000/2*$HM272","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO272&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN272*Energia!G272*1000/2*IP272","v":0},null,{"$f":"$IN272*Energia!U272*1000/2*IP272","v":0},1,0,null,1,{"$f":"$IU272*Energia!U272*1000/2*IW272*$IP272","v":0},1,0,null,{"$f":"$IZ272*Energia!U272*(1-$D272)*1000/2*IP272","v":0},1,null,0,null,{"$f":"$JE272*Energia!U272*(1-$D272)*1000/2*$IP272","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A272,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP272&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN272*Energia!G272*1000/2*JQ272","v":0},{"$f":"$JO272*Potencia!G272*12*1000/2*$JQ272","v":0},null,{"$f":"$JN272*Energia!U272*1000/2*JQ272","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW272*Energia!U272*1000/2*IF(JZ272<>0,JZ272,IF(JY272<>0,JY272*KD272,1))*JQ272","v":0},{"$f":"$JO272*Potencia!G272*12*1000/2*IF(JZ272=0,1,JZ272)*JQ272","v":0},1,0,0,{"$f":"$KH272*Energia!$U272*1000/2*JQ272","v":0},{"$f":"$KI272*Potencia!$G272*12*1000/2*JQ272","v":0},null,{"$f":"$KH272*Energia!U272*(1-$D272)*1000/2*JQ272","v":0},{"$f":"$KI272*Potencia!G272*(1-$D272)*12*1000/2*$JQ272","v":0},1,null,0,0,null,{"$f":"$KQ272*Energia!U272*(1-$D272)*1000/2*$JQ272","v":0},null,null,null,null,{"$f":"$KR272*Potencia!G272*(1-$D272)*12*1000/2*$JQ272","v":0},null,null,null,null,null,null,{"$f":"JE272+KQ272","v":0},null,0,"_0_1"]
[null,"CCC Discap.","Discapacitados",{"$f":"IF(C273=0,0,IF(A273=0,0,INDEX(Params!$B$5:$G$15,MATCH(C273,Params!$A$5:$A$15,0),MATCH(A273,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G273&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E273*Energia!K273*1000*H273","v":0},{"$f":"$F273*Potencia!K273*12*1000*$I273","v":0},null,{"$f":"$E273*Energia!Y273*1000*H273","v":0},1,0,null,{"$f":"$O273*Energia!Y273*(1-$D273)*1000*H273","v":0},{"$f":"$F273*Potencia!K273*(1-$D273)*12*1000*$I273","v":0},1,null,0,0,null,{"$f":"$U273*Energia!U273*(1-$D273)*1000*$H273","v":0},{"$f":"$U273*Energia!V273*(1-$D273)*1000*$H273","v":0},{"$f":"$U273*Energia!W273*(1-$D273)*1000*$H273","v":0},{"$f":"$U273*Energia!X273*(1-$D273)*1000*$H273","v":0},{"$f":"SUMPRODUCT(X273:AA273,Params!$B$19:$E$19)","v":0},{"$f":"$V273*Potencia!G273*(1-$D273)*12*1000*$I273","v":0},{"$f":"$V273*Potencia!H273*(1-$D273)*12*1000*$I273","v":0},{"$f":"$V273*Potencia!I273*(1-$D273)*12*1000*$I273","v":0},{"$f":"$V273*Potencia!J273*(1-$D273)*12*1000*$I273","v":0},{"$f":"SUMPRODUCT(AC273:AF273,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK273*Energia!K273*1000*AM273","v":0},{"$f":"$AL273*Clientes!K273*12","v":0},null,{"$f":"$AK273*Energia!Y273*1000*AM273","v":0},1,0,null,{"$f":"$AS273*Energia!Y273*(1-$D273)*1000*AM273","v":0},{"$f":"$AL273*Clientes!K273*(1-$D273)*12","v":0},1,null,0,0,null,{"$f":"$AY273*Energia!U273*(1-$D273)*1000*$AM273","v":0},{"$f":"$AY273*Energia!V273*(1-$D273)*1000*$AM273","v":0},{"$f":"$AY273*Energia!W273*(1-$D273)*1000*$AM273","v":0},{"$f":"$AY273*Energia!X273*(1-$D273)*1000*$AM273","v":0},{"$f":"SUMPRODUCT(BB273:BE273,Params!$B$19:$E$19)","v":0},{"$f":"$AZ273*Clientes!G273*(1-$D273)*12","v":0},{"$f":"$AZ273*Clientes!H273*(1-$D273)*12","v":0},{"$f":"$AZ273*Clientes!I273*(1-$D273)*12","v":0},{"$f":"$AZ273*Clientes!J273*(1-$D273)*12","v":0},{"$f":"SUMPRODUCT(BG273:BJ273,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO273*Clientes!Q273","v":0},null,0,null,{"$f":"$BS273*Clientes!M273","v":0},{"$f":"$BS273*Clientes!N273","v":0},{"$f":"$BS273*Clientes!O273","v":0},{"$f":"$BS273*Clientes!P273","v":0},{"$f":"SUMPRODUCT(BU273:BX273,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB273*Energia!K273*1000*CC273","v":0},null,{"$f":"$CB273*Energia!Y273*1000*CC273","v":0},1,0,null,{"$f":"$CH273*Energia!Y273*(1-$D273)*1000*CC273","v":0},1,null,0,null,{"$f":"$CM273*Energia!U273*(1-$D273)*1000*$CC273","v":0},{"$f":"$CM273*Energia!V273*(1-$D273)*1000*$CC273","v":0},{"$f":"$CM273*Energia!W273*(1-$D273)*1000*$CC273","v":0},{"$f":"$CM273*Energia!X273*(1-$D273)*1000*$CC273","v":0},{"$f":"SUMPRODUCT(CO273:CR273,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV273*Energia!K273*1000*CW273","v":0},null,{"$f":"$CV273*Energia!Y273*1000*CW273","v":0},1,0,null,{"$f":"$DB273*Energia!Y273*(1-$D273)*1000*CW273","v":0},1,null,0,null,{"$f":"$DG273*Energia!U273*(1-$D273)*1000*$CW273","v":0},{"$f":"$DG273*Energia!V273*(1-$D273)*1000*$CW273","v":0},{"$f":"$DG273*Energia!W273*(1-$D273)*1000*$CW273","v":0},{"$f":"$DG273*Energia!X273*(1-$D273)*1000*$CW273","v":0},{"$f":"SUMPRODUCT(DI273:DL273,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP273*Energia!G273*1000/2*DQ273","v":0},null,{"$f":"$DP273*Energia!U273*1000/2*DQ273","v":0},1,0,null,{"$f":"$DV273*Energia!U273*(1-$D273)*1000/2*DQ273","v":0},1,null,0,null,{"$f":"$EA273*Energia!U273*(1-$D273)*1000/2*$DQ273","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK273&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ273*Energia!K273*1000*EL273","v":0},null,{"$f":"$EJ273*Energia!Y273*1000*EL273","v":0},1,0,null,1,{"$f":"$EQ273*Energia!Y273*1000*ES273*EL273","v":0},1,0,null,{"$f":"$EV273*Energia!Y273*(1-$D273)*1000*EL273","v":0},1,null,0,null,{"$f":"$FA273*Energia!U273*(1-$D273)*1000*$EL273","v":0},{"$f":"$FA273*Energia!V273*(1-$D273)*1000*$EL273","v":0},{"$f":"$FA273*Energia!W273*(1-$D273)*1000*$EL273","v":0},{"$f":"$FA273*Energia!X273*(1-$D273)*1000*$EL273","v":0},{"$f":"SUMPRODUCT(FC273:FF273,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL273&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ273*Energia!K273*1000*FM273","v":0},{"$f":"$FK273*Potencia!K273*12*1000*$FM273","v":0},null,{"$f":"$FJ273*Energia!Y273*1000*FM273","v":0},1,0,null,{"$f":"$FS273*Energia!Y273*(1-$D273)*1000*FM273","v":0},{"$f":"$FK273*Potencia!K273*(1-$D273)*12*1000*$FM273","v":0},1,null,0,0,null,{"$f":"$FY273*Energia!U273*(1-$D273)*1000*$FM273","v":0},{"$f":"$FY273*Energia!V273*(1-$D273)*1000*$FM273","v":0},{"$f":"$FY273*Energia!W273*(1-$D273)*1000*$FM273","v":0},{"$f":"$FY273*Energia!X273*(1-$D273)*1000*$FM273","v":0},{"$f":"SUMPRODUCT(GB273:GE273,Params!$B$19:$E$19)","v":0},{"$f":"$FZ273*Potencia!G273*(1-$D273)*12*1000*$FM273","v":0},{"$f":"$FZ273*Potencia!H273*(1-$D273)*12*1000*$FM273","v":0},{"$f":"$FZ273*Potencia!I273*(1-$D273)*12*1000*$FM273","v":0},{"$f":"$FZ273*Potencia!J273*(1-$D273)*12*1000*$FM273","v":0},{"$f":"SUMPRODUCT(GG273:GJ273,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP273*Energia!G273*1000/2*GQ273","v":0},null,{"$f":"$GP273*Energia!U273*1000/2*GQ273","v":0},1,0,null,{"$f":"$GV273*Energia!U273*(1-$D273)*1000/2*GQ273","v":0},1,null,0,null,{"$f":"$HA273*Energia!U273*(1-$D273)*1000/2*$GQ273","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL273&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ273*Energia!G273*1000/2*HM273","v":0},{"$f":"$HK273*Potencia!G273*12*1000/2*$HM273","v":0},null,{"$f":"$HJ273*Energia!U273*1000/2*HM273","v":0},1,0,null,{"$f":"$HS273*Energia!U273*(1-$D273)*1000/2*HM273","v":0},{"$f":"$HK273*Potencia!G273*(1-$D273)*12*1000/2*$HM273","v":0},1,null,0,0,null,{"$f":"$HY273*Energia!U273*(1-$D273)*1000/2*$HM273","v":0},null,null,null,null,{"$f":"$HZ273*Potencia!G273*(1-$D273)*12*1000/2*$HM273","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO273&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN273*Energia!G273*1000/2*IP273","v":0},null,{"$f":"$IN273*Energia!U273*1000/2*IP273","v":0},1,0,null,1,{"$f":"$IU273*Energia!U273*1000/2*IW273*$IP273","v":0},1,0,null,{"$f":"$IZ273*Energia!U273*(1-$D273)*1000/2*IP273","v":0},1,null,0,null,{"$f":"$JE273*Energia!U273*(1-$D273)*1000/2*$IP273","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A273,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP273&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN273*Energia!G273*1000/2*JQ273","v":0},{"$f":"$JO273*Potencia!G273*12*1000/2*$JQ273","v":0},null,{"$f":"$JN273*Energia!U273*1000/2*JQ273","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW273*Energia!U273*1000/2*IF(JZ273<>0,JZ273,IF(JY273<>0,JY273*KD273,1))*JQ273","v":0},{"$f":"$JO273*Potencia!G273*12*1000/2*IF(JZ273=0,1,JZ273)*JQ273","v":0},1,0,0,{"$f":"$KH273*Energia!$U273*1000/2*JQ273","v":0},{"$f":"$KI273*Potencia!$G273*12*1000/2*JQ273","v":0},null,{"$f":"$KH273*Energia!U273*(1-$D273)*1000/2*JQ273","v":0},{"$f":"$KI273*Potencia!G273*(1-$D273)*12*1000/2*$JQ273","v":0},1,null,0,0,null,{"$f":"$KQ273*Energia!U273*(1-$D273)*1000/2*$JQ273","v":0},null,null,null,null,{"$f":"$KR273*Potencia!G273*(1-$D273)*12*1000/2*$JQ273","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"CCC Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C274=0,0,IF(A274=0,0,INDEX(Params!$B$5:$G$15,MATCH(C274,Params!$A$5:$A$15,0),MATCH(A274,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G274&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E274*Energia!K274*1000*H274","v":0},{"$f":"$F274*Potencia!K274*12*1000*$I274","v":0},null,{"$f":"$E274*Energia!Y274*1000*H274","v":0},1,0,null,{"$f":"$O274*Energia!Y274*(1-$D274)*1000*H274","v":0},{"$f":"$F274*Potencia!K274*(1-$D274)*12*1000*$I274","v":0},1,null,0,0,null,{"$f":"$U274*Energia!U274*(1-$D274)*1000*$H274","v":0},{"$f":"$U274*Energia!V274*(1-$D274)*1000*$H274","v":0},{"$f":"$U274*Energia!W274*(1-$D274)*1000*$H274","v":0},{"$f":"$U274*Energia!X274*(1-$D274)*1000*$H274","v":0},{"$f":"SUMPRODUCT(X274:AA274,Params!$B$19:$E$19)","v":0},{"$f":"$V274*Potencia!G274*(1-$D274)*12*1000*$I274","v":0},{"$f":"$V274*Potencia!H274*(1-$D274)*12*1000*$I274","v":0},{"$f":"$V274*Potencia!I274*(1-$D274)*12*1000*$I274","v":0},{"$f":"$V274*Potencia!J274*(1-$D274)*12*1000*$I274","v":0},{"$f":"SUMPRODUCT(AC274:AF274,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK274*Energia!K274*1000*AM274","v":0},{"$f":"$AL274*Clientes!K274*12","v":0},null,{"$f":"$AK274*Energia!Y274*1000*AM274","v":0},1,0,null,{"$f":"$AS274*Energia!Y274*(1-$D274)*1000*AM274","v":0},{"$f":"$AL274*Clientes!K274*(1-$D274)*12","v":0},1,null,0,0,null,{"$f":"$AY274*Energia!U274*(1-$D274)*1000*$AM274","v":0},{"$f":"$AY274*Energia!V274*(1-$D274)*1000*$AM274","v":0},{"$f":"$AY274*Energia!W274*(1-$D274)*1000*$AM274","v":0},{"$f":"$AY274*Energia!X274*(1-$D274)*1000*$AM274","v":0},{"$f":"SUMPRODUCT(BB274:BE274,Params!$B$19:$E$19)","v":0},{"$f":"$AZ274*Clientes!G274*(1-$D274)*12","v":0},{"$f":"$AZ274*Clientes!H274*(1-$D274)*12","v":0},{"$f":"$AZ274*Clientes!I274*(1-$D274)*12","v":0},{"$f":"$AZ274*Clientes!J274*(1-$D274)*12","v":0},{"$f":"SUMPRODUCT(BG274:BJ274,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO274*Clientes!Q274","v":0},null,0,null,{"$f":"$BS274*Clientes!M274","v":0},{"$f":"$BS274*Clientes!N274","v":0},{"$f":"$BS274*Clientes!O274","v":0},{"$f":"$BS274*Clientes!P274","v":0},{"$f":"SUMPRODUCT(BU274:BX274,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB274*Energia!K274*1000*CC274","v":0},null,{"$f":"$CB274*Energia!Y274*1000*CC274","v":0},1,0,null,{"$f":"$CH274*Energia!Y274*(1-$D274)*1000*CC274","v":0},1,null,0,null,{"$f":"$CM274*Energia!U274*(1-$D274)*1000*$CC274","v":0},{"$f":"$CM274*Energia!V274*(1-$D274)*1000*$CC274","v":0},{"$f":"$CM274*Energia!W274*(1-$D274)*1000*$CC274","v":0},{"$f":"$CM274*Energia!X274*(1-$D274)*1000*$CC274","v":0},{"$f":"SUMPRODUCT(CO274:CR274,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV274*Energia!K274*1000*CW274","v":0},null,{"$f":"$CV274*Energia!Y274*1000*CW274","v":0},1,0,null,{"$f":"$DB274*Energia!Y274*(1-$D274)*1000*CW274","v":0},1,null,0,null,{"$f":"$DG274*Energia!U274*(1-$D274)*1000*$CW274","v":0},{"$f":"$DG274*Energia!V274*(1-$D274)*1000*$CW274","v":0},{"$f":"$DG274*Energia!W274*(1-$D274)*1000*$CW274","v":0},{"$f":"$DG274*Energia!X274*(1-$D274)*1000*$CW274","v":0},{"$f":"SUMPRODUCT(DI274:DL274,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP274*Energia!G274*1000/2*DQ274","v":0},null,{"$f":"$DP274*Energia!U274*1000/2*DQ274","v":0},1,0,null,{"$f":"$DV274*Energia!U274*(1-$D274)*1000/2*DQ274","v":0},1,null,0,null,{"$f":"$EA274*Energia!U274*(1-$D274)*1000/2*$DQ274","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK274&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ274*Energia!K274*1000*EL274","v":0},null,{"$f":"$EJ274*Energia!Y274*1000*EL274","v":0},1,0,null,1,{"$f":"$EQ274*Energia!Y274*1000*ES274*EL274","v":0},1,0,null,{"$f":"$EV274*Energia!Y274*(1-$D274)*1000*EL274","v":0},1,null,0,null,{"$f":"$FA274*Energia!U274*(1-$D274)*1000*$EL274","v":0},{"$f":"$FA274*Energia!V274*(1-$D274)*1000*$EL274","v":0},{"$f":"$FA274*Energia!W274*(1-$D274)*1000*$EL274","v":0},{"$f":"$FA274*Energia!X274*(1-$D274)*1000*$EL274","v":0},{"$f":"SUMPRODUCT(FC274:FF274,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL274&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ274*Energia!K274*1000*FM274","v":0},{"$f":"$FK274*Potencia!K274*12*1000*$FM274","v":0},null,{"$f":"$FJ274*Energia!Y274*1000*FM274","v":0},1,0,null,{"$f":"$FS274*Energia!Y274*(1-$D274)*1000*FM274","v":0},{"$f":"$FK274*Potencia!K274*(1-$D274)*12*1000*$FM274","v":0},1,null,0,0,null,{"$f":"$FY274*Energia!U274*(1-$D274)*1000*$FM274","v":0},{"$f":"$FY274*Energia!V274*(1-$D274)*1000*$FM274","v":0},{"$f":"$FY274*Energia!W274*(1-$D274)*1000*$FM274","v":0},{"$f":"$FY274*Energia!X274*(1-$D274)*1000*$FM274","v":0},{"$f":"SUMPRODUCT(GB274:GE274,Params!$B$19:$E$19)","v":0},{"$f":"$FZ274*Potencia!G274*(1-$D274)*12*1000*$FM274","v":0},{"$f":"$FZ274*Potencia!H274*(1-$D274)*12*1000*$FM274","v":0},{"$f":"$FZ274*Potencia!I274*(1-$D274)*12*1000*$FM274","v":0},{"$f":"$FZ274*Potencia!J274*(1-$D274)*12*1000*$FM274","v":0},{"$f":"SUMPRODUCT(GG274:GJ274,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP274*Energia!G274*1000/2*GQ274","v":0},null,{"$f":"$GP274*Energia!U274*1000/2*GQ274","v":0},1,0,null,{"$f":"$GV274*Energia!U274*(1-$D274)*1000/2*GQ274","v":0},1,null,0,null,{"$f":"$HA274*Energia!U274*(1-$D274)*1000/2*$GQ274","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL274&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ274*Energia!G274*1000/2*HM274","v":0},{"$f":"$HK274*Potencia!G274*12*1000/2*$HM274","v":0},null,{"$f":"$HJ274*Energia!U274*1000/2*HM274","v":0},1,0,null,{"$f":"$HS274*Energia!U274*(1-$D274)*1000/2*HM274","v":0},{"$f":"$HK274*Potencia!G274*(1-$D274)*12*1000/2*$HM274","v":0},1,null,0,0,null,{"$f":"$HY274*Energia!U274*(1-$D274)*1000/2*$HM274","v":0},null,null,null,null,{"$f":"$HZ274*Potencia!G274*(1-$D274)*12*1000/2*$HM274","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO274&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN274*Energia!G274*1000/2*IP274","v":0},null,{"$f":"$IN274*Energia!U274*1000/2*IP274","v":0},1,0,null,1,{"$f":"$IU274*Energia!U274*1000/2*IW274*$IP274","v":0},1,0,null,{"$f":"$IZ274*Energia!U274*(1-$D274)*1000/2*IP274","v":0},1,null,0,null,{"$f":"$JE274*Energia!U274*(1-$D274)*1000/2*$IP274","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A274,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP274&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN274*Energia!G274*1000/2*JQ274","v":0},{"$f":"$JO274*Potencia!G274*12*1000/2*$JQ274","v":0},null,{"$f":"$JN274*Energia!U274*1000/2*JQ274","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW274*Energia!U274*1000/2*IF(JZ274<>0,JZ274,IF(JY274<>0,JY274*KD274,1))*JQ274","v":0},{"$f":"$JO274*Potencia!G274*12*1000/2*IF(JZ274=0,1,JZ274)*JQ274","v":0},1,0,0,{"$f":"$KH274*Energia!$U274*1000/2*JQ274","v":0},{"$f":"$KI274*Potencia!$G274*12*1000/2*JQ274","v":0},null,{"$f":"$KH274*Energia!U274*(1-$D274)*1000/2*JQ274","v":0},{"$f":"$KI274*Potencia!G274*(1-$D274)*12*1000/2*$JQ274","v":0},1,null,0,0,null,{"$f":"$KQ274*Energia!U274*(1-$D274)*1000/2*$JQ274","v":0},null,null,null,null,{"$f":"$KR274*Potencia!G274*(1-$D274)*12*1000/2*$JQ274","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"CCC Cruz Roja","Cruz Roja",{"$f":"IF(C275=0,0,IF(A275=0,0,INDEX(Params!$B$5:$G$15,MATCH(C275,Params!$A$5:$A$15,0),MATCH(A275,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G275&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E275*Energia!K275*1000*H275","v":0},{"$f":"$F275*Potencia!K275*12*1000*$I275","v":0},null,{"$f":"$E275*Energia!Y275*1000*H275","v":0},1,0,null,{"$f":"$O275*Energia!Y275*(1-$D275)*1000*H275","v":0},{"$f":"$F275*Potencia!K275*(1-$D275)*12*1000*$I275","v":0},1,null,0,0,null,{"$f":"$U275*Energia!U275*(1-$D275)*1000*$H275","v":0},{"$f":"$U275*Energia!V275*(1-$D275)*1000*$H275","v":0},{"$f":"$U275*Energia!W275*(1-$D275)*1000*$H275","v":0},{"$f":"$U275*Energia!X275*(1-$D275)*1000*$H275","v":0},{"$f":"SUMPRODUCT(X275:AA275,Params!$B$19:$E$19)","v":0},{"$f":"$V275*Potencia!G275*(1-$D275)*12*1000*$I275","v":0},{"$f":"$V275*Potencia!H275*(1-$D275)*12*1000*$I275","v":0},{"$f":"$V275*Potencia!I275*(1-$D275)*12*1000*$I275","v":0},{"$f":"$V275*Potencia!J275*(1-$D275)*12*1000*$I275","v":0},{"$f":"SUMPRODUCT(AC275:AF275,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK275*Energia!K275*1000*AM275","v":0},{"$f":"$AL275*Clientes!K275*12","v":0},null,{"$f":"$AK275*Energia!Y275*1000*AM275","v":0},1,0,null,{"$f":"$AS275*Energia!Y275*(1-$D275)*1000*AM275","v":0},{"$f":"$AL275*Clientes!K275*(1-$D275)*12","v":0},1,null,0,0,null,{"$f":"$AY275*Energia!U275*(1-$D275)*1000*$AM275","v":0},{"$f":"$AY275*Energia!V275*(1-$D275)*1000*$AM275","v":0},{"$f":"$AY275*Energia!W275*(1-$D275)*1000*$AM275","v":0},{"$f":"$AY275*Energia!X275*(1-$D275)*1000*$AM275","v":0},{"$f":"SUMPRODUCT(BB275:BE275,Params!$B$19:$E$19)","v":0},{"$f":"$AZ275*Clientes!G275*(1-$D275)*12","v":0},{"$f":"$AZ275*Clientes!H275*(1-$D275)*12","v":0},{"$f":"$AZ275*Clientes!I275*(1-$D275)*12","v":0},{"$f":"$AZ275*Clientes!J275*(1-$D275)*12","v":0},{"$f":"SUMPRODUCT(BG275:BJ275,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO275*Clientes!Q275","v":0},null,0,null,{"$f":"$BS275*Clientes!M275","v":0},{"$f":"$BS275*Clientes!N275","v":0},{"$f":"$BS275*Clientes!O275","v":0},{"$f":"$BS275*Clientes!P275","v":0},{"$f":"SUMPRODUCT(BU275:BX275,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB275*Energia!K275*1000*CC275","v":0},null,{"$f":"$CB275*Energia!Y275*1000*CC275","v":0},1,0,null,{"$f":"$CH275*Energia!Y275*(1-$D275)*1000*CC275","v":0},1,null,0,null,{"$f":"$CM275*Energia!U275*(1-$D275)*1000*$CC275","v":0},{"$f":"$CM275*Energia!V275*(1-$D275)*1000*$CC275","v":0},{"$f":"$CM275*Energia!W275*(1-$D275)*1000*$CC275","v":0},{"$f":"$CM275*Energia!X275*(1-$D275)*1000*$CC275","v":0},{"$f":"SUMPRODUCT(CO275:CR275,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV275*Energia!K275*1000*CW275","v":0},null,{"$f":"$CV275*Energia!Y275*1000*CW275","v":0},1,0,null,{"$f":"$DB275*Energia!Y275*(1-$D275)*1000*CW275","v":0},1,null,0,null,{"$f":"$DG275*Energia!U275*(1-$D275)*1000*$CW275","v":0},{"$f":"$DG275*Energia!V275*(1-$D275)*1000*$CW275","v":0},{"$f":"$DG275*Energia!W275*(1-$D275)*1000*$CW275","v":0},{"$f":"$DG275*Energia!X275*(1-$D275)*1000*$CW275","v":0},{"$f":"SUMPRODUCT(DI275:DL275,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP275*Energia!G275*1000/2*DQ275","v":0},null,{"$f":"$DP275*Energia!U275*1000/2*DQ275","v":0},1,0,null,{"$f":"$DV275*Energia!U275*(1-$D275)*1000/2*DQ275","v":0},1,null,0,null,{"$f":"$EA275*Energia!U275*(1-$D275)*1000/2*$DQ275","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK275&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ275*Energia!K275*1000*EL275","v":0},null,{"$f":"$EJ275*Energia!Y275*1000*EL275","v":0},1,0,null,1,{"$f":"$EQ275*Energia!Y275*1000*ES275*EL275","v":0},1,0,null,{"$f":"$EV275*Energia!Y275*(1-$D275)*1000*EL275","v":0},1,null,0,null,{"$f":"$FA275*Energia!U275*(1-$D275)*1000*$EL275","v":0},{"$f":"$FA275*Energia!V275*(1-$D275)*1000*$EL275","v":0},{"$f":"$FA275*Energia!W275*(1-$D275)*1000*$EL275","v":0},{"$f":"$FA275*Energia!X275*(1-$D275)*1000*$EL275","v":0},{"$f":"SUMPRODUCT(FC275:FF275,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL275&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ275*Energia!K275*1000*FM275","v":0},{"$f":"$FK275*Potencia!K275*12*1000*$FM275","v":0},null,{"$f":"$FJ275*Energia!Y275*1000*FM275","v":0},1,0,null,{"$f":"$FS275*Energia!Y275*(1-$D275)*1000*FM275","v":0},{"$f":"$FK275*Potencia!K275*(1-$D275)*12*1000*$FM275","v":0},1,null,0,0,null,{"$f":"$FY275*Energia!U275*(1-$D275)*1000*$FM275","v":0},{"$f":"$FY275*Energia!V275*(1-$D275)*1000*$FM275","v":0},{"$f":"$FY275*Energia!W275*(1-$D275)*1000*$FM275","v":0},{"$f":"$FY275*Energia!X275*(1-$D275)*1000*$FM275","v":0},{"$f":"SUMPRODUCT(GB275:GE275,Params!$B$19:$E$19)","v":0},{"$f":"$FZ275*Potencia!G275*(1-$D275)*12*1000*$FM275","v":0},{"$f":"$FZ275*Potencia!H275*(1-$D275)*12*1000*$FM275","v":0},{"$f":"$FZ275*Potencia!I275*(1-$D275)*12*1000*$FM275","v":0},{"$f":"$FZ275*Potencia!J275*(1-$D275)*12*1000*$FM275","v":0},{"$f":"SUMPRODUCT(GG275:GJ275,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP275*Energia!G275*1000/2*GQ275","v":0},null,{"$f":"$GP275*Energia!U275*1000/2*GQ275","v":0},1,0,null,{"$f":"$GV275*Energia!U275*(1-$D275)*1000/2*GQ275","v":0},1,null,0,null,{"$f":"$HA275*Energia!U275*(1-$D275)*1000/2*$GQ275","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL275&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ275*Energia!G275*1000/2*HM275","v":0},{"$f":"$HK275*Potencia!G275*12*1000/2*$HM275","v":0},null,{"$f":"$HJ275*Energia!U275*1000/2*HM275","v":0},1,0,null,{"$f":"$HS275*Energia!U275*(1-$D275)*1000/2*HM275","v":0},{"$f":"$HK275*Potencia!G275*(1-$D275)*12*1000/2*$HM275","v":0},1,null,0,0,null,{"$f":"$HY275*Energia!U275*(1-$D275)*1000/2*$HM275","v":0},null,null,null,null,{"$f":"$HZ275*Potencia!G275*(1-$D275)*12*1000/2*$HM275","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO275&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN275*Energia!G275*1000/2*IP275","v":0},null,{"$f":"$IN275*Energia!U275*1000/2*IP275","v":0},1,0,null,1,{"$f":"$IU275*Energia!U275*1000/2*IW275*$IP275","v":0},1,0,null,{"$f":"$IZ275*Energia!U275*(1-$D275)*1000/2*IP275","v":0},1,null,0,null,{"$f":"$JE275*Energia!U275*(1-$D275)*1000/2*$IP275","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A275,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP275&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN275*Energia!G275*1000/2*JQ275","v":0},{"$f":"$JO275*Potencia!G275*12*1000/2*$JQ275","v":0},null,{"$f":"$JN275*Energia!U275*1000/2*JQ275","v":0},1,0,null,null,null,null,null,null,{"$f":"IF(JY275<>0,($KA$144+$KA$200)/($KB$144+$KB$200),1)","v":1},{"$f":"$JW275*Energia!U275*1000/2*IF(JZ275<>0,JZ275,IF(JY275<>0,JY275*KD275,1))*JQ275","v":0},{"$f":"$JO275*Potencia!G275*12*1000/2*IF(JZ275=0,1,JZ275)*JQ275","v":0},{"$f":"IF(JZ275<>0,1,IF(KC275=0,1,(($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)+(($JR$83+$JS$83+$JR$139+$JS$139)-($KE$83+$KF$83+$KE$139+$KF$139)))/($KE$144+$KF$144+$KE$200+$KF$200+$KE$229+$KF$229)))","v":1},0,0,{"$f":"$KH275*Energia!$U275*1000/2*JQ275","v":0},{"$f":"$KI275*Potencia!$G275*12*1000/2*JQ275","v":0},null,{"$f":"$KH275*Energia!U275*(1-$D275)*1000/2*JQ275","v":0},{"$f":"$KI275*Potencia!G275*(1-$D275)*12*1000/2*$JQ275","v":0},1,null,0,0,null,{"$f":"$KQ275*Energia!U275*(1-$D275)*1000/2*$JQ275","v":0},null,null,null,null,{"$f":"$KR275*Potencia!G275*(1-$D275)*12*1000/2*$JQ275","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"CCC XX","XX",{"$f":"IF(C276=0,0,IF(A276=0,0,INDEX(Params!$B$5:$G$15,MATCH(C276,Params!$A$5:$A$15,0),MATCH(A276,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G276&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E276*Energia!K276*1000*H276","v":0},{"$f":"$F276*Potencia!K276*12*1000*$I276","v":0},null,{"$f":"$E276*Energia!Y276*1000*H276","v":0},1,0,null,{"$f":"$O276*Energia!Y276*(1-$D276)*1000*H276","v":0},{"$f":"$F276*Potencia!K276*(1-$D276)*12*1000*$I276","v":0},1,null,0,0,null,{"$f":"$U276*Energia!U276*(1-$D276)*1000*$H276","v":0},{"$f":"$U276*Energia!V276*(1-$D276)*1000*$H276","v":0},{"$f":"$U276*Energia!W276*(1-$D276)*1000*$H276","v":0},{"$f":"$U276*Energia!X276*(1-$D276)*1000*$H276","v":0},{"$f":"SUMPRODUCT(X276:AA276,Params!$B$19:$E$19)","v":0},{"$f":"$V276*Potencia!G276*(1-$D276)*12*1000*$I276","v":0},{"$f":"$V276*Potencia!H276*(1-$D276)*12*1000*$I276","v":0},{"$f":"$V276*Potencia!I276*(1-$D276)*12*1000*$I276","v":0},{"$f":"$V276*Potencia!J276*(1-$D276)*12*1000*$I276","v":0},{"$f":"SUMPRODUCT(AC276:AF276,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK276*Energia!K276*1000*AM276","v":0},{"$f":"$AL276*Clientes!K276*12","v":0},null,{"$f":"$AK276*Energia!Y276*1000*AM276","v":0},1,0,null,{"$f":"$AS276*Energia!Y276*(1-$D276)*1000*AM276","v":0},{"$f":"$AL276*Clientes!K276*(1-$D276)*12","v":0},1,null,0,0,null,{"$f":"$AY276*Energia!U276*(1-$D276)*1000*$AM276","v":0},{"$f":"$AY276*Energia!V276*(1-$D276)*1000*$AM276","v":0},{"$f":"$AY276*Energia!W276*(1-$D276)*1000*$AM276","v":0},{"$f":"$AY276*Energia!X276*(1-$D276)*1000*$AM276","v":0},{"$f":"SUMPRODUCT(BB276:BE276,Params!$B$19:$E$19)","v":0},{"$f":"$AZ276*Clientes!G276*(1-$D276)*12","v":0},{"$f":"$AZ276*Clientes!H276*(1-$D276)*12","v":0},{"$f":"$AZ276*Clientes!I276*(1-$D276)*12","v":0},{"$f":"$AZ276*Clientes!J276*(1-$D276)*12","v":0},{"$f":"SUMPRODUCT(BG276:BJ276,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO276*Clientes!Q276","v":0},null,0,null,{"$f":"$BS276*Clientes!M276","v":0},{"$f":"$BS276*Clientes!N276","v":0},{"$f":"$BS276*Clientes!O276","v":0},{"$f":"$BS276*Clientes!P276","v":0},{"$f":"SUMPRODUCT(BU276:BX276,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB276*Energia!K276*1000*CC276","v":0},null,{"$f":"$CB276*Energia!Y276*1000*CC276","v":0},1,0,null,{"$f":"$CH276*Energia!Y276*(1-$D276)*1000*CC276","v":0},1,null,0,null,{"$f":"$CM276*Energia!U276*(1-$D276)*1000*$CC276","v":0},{"$f":"$CM276*Energia!V276*(1-$D276)*1000*$CC276","v":0},{"$f":"$CM276*Energia!W276*(1-$D276)*1000*$CC276","v":0},{"$f":"$CM276*Energia!X276*(1-$D276)*1000*$CC276","v":0},{"$f":"SUMPRODUCT(CO276:CR276,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV276*Energia!K276*1000*CW276","v":0},null,{"$f":"$CV276*Energia!Y276*1000*CW276","v":0},1,0,null,{"$f":"$DB276*Energia!Y276*(1-$D276)*1000*CW276","v":0},1,null,0,null,{"$f":"$DG276*Energia!U276*(1-$D276)*1000*$CW276","v":0},{"$f":"$DG276*Energia!V276*(1-$D276)*1000*$CW276","v":0},{"$f":"$DG276*Energia!W276*(1-$D276)*1000*$CW276","v":0},{"$f":"$DG276*Energia!X276*(1-$D276)*1000*$CW276","v":0},{"$f":"SUMPRODUCT(DI276:DL276,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP276*Energia!G276*1000/2*DQ276","v":0},null,{"$f":"$DP276*Energia!U276*1000/2*DQ276","v":0},1,0,null,{"$f":"$DV276*Energia!U276*(1-$D276)*1000/2*DQ276","v":0},1,null,0,null,{"$f":"$EA276*Energia!U276*(1-$D276)*1000/2*$DQ276","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK276&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ276*Energia!K276*1000*EL276","v":0},null,{"$f":"$EJ276*Energia!Y276*1000*EL276","v":0},1,0,null,1,{"$f":"$EQ276*Energia!Y276*1000*ES276*EL276","v":0},1,0,null,{"$f":"$EV276*Energia!Y276*(1-$D276)*1000*EL276","v":0},1,null,0,null,{"$f":"$FA276*Energia!U276*(1-$D276)*1000*$EL276","v":0},{"$f":"$FA276*Energia!V276*(1-$D276)*1000*$EL276","v":0},{"$f":"$FA276*Energia!W276*(1-$D276)*1000*$EL276","v":0},{"$f":"$FA276*Energia!X276*(1-$D276)*1000*$EL276","v":0},{"$f":"SUMPRODUCT(FC276:FF276,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL276&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ276*Energia!K276*1000*FM276","v":0},{"$f":"$FK276*Potencia!K276*12*1000*$FM276","v":0},null,{"$f":"$FJ276*Energia!Y276*1000*FM276","v":0},1,0,null,{"$f":"$FS276*Energia!Y276*(1-$D276)*1000*FM276","v":0},{"$f":"$FK276*Potencia!K276*(1-$D276)*12*1000*$FM276","v":0},1,null,0,0,null,{"$f":"$FY276*Energia!U276*(1-$D276)*1000*$FM276","v":0},{"$f":"$FY276*Energia!V276*(1-$D276)*1000*$FM276","v":0},{"$f":"$FY276*Energia!W276*(1-$D276)*1000*$FM276","v":0},{"$f":"$FY276*Energia!X276*(1-$D276)*1000*$FM276","v":0},{"$f":"SUMPRODUCT(GB276:GE276,Params!$B$19:$E$19)","v":0},{"$f":"$FZ276*Potencia!G276*(1-$D276)*12*1000*$FM276","v":0},{"$f":"$FZ276*Potencia!H276*(1-$D276)*12*1000*$FM276","v":0},{"$f":"$FZ276*Potencia!I276*(1-$D276)*12*1000*$FM276","v":0},{"$f":"$FZ276*Potencia!J276*(1-$D276)*12*1000*$FM276","v":0},{"$f":"SUMPRODUCT(GG276:GJ276,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP276*Energia!G276*1000/2*GQ276","v":0},null,{"$f":"$GP276*Energia!U276*1000/2*GQ276","v":0},1,0,null,{"$f":"$GV276*Energia!U276*(1-$D276)*1000/2*GQ276","v":0},1,null,0,null,{"$f":"$HA276*Energia!U276*(1-$D276)*1000/2*$GQ276","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL276&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ276*Energia!G276*1000/2*HM276","v":0},{"$f":"$HK276*Potencia!G276*12*1000/2*$HM276","v":0},null,{"$f":"$HJ276*Energia!U276*1000/2*HM276","v":0},1,0,null,{"$f":"$HS276*Energia!U276*(1-$D276)*1000/2*HM276","v":0},{"$f":"$HK276*Potencia!G276*(1-$D276)*12*1000/2*$HM276","v":0},1,null,0,0,null,{"$f":"$HY276*Energia!U276*(1-$D276)*1000/2*$HM276","v":0},null,null,null,null,{"$f":"$HZ276*Potencia!G276*(1-$D276)*12*1000/2*$HM276","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO276&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN276*Energia!G276*1000/2*IP276","v":0},null,{"$f":"$IN276*Energia!U276*1000/2*IP276","v":0},1,0,null,1,{"$f":"$IU276*Energia!U276*1000/2*IW276*$IP276","v":0},1,0,null,{"$f":"$IZ276*Energia!U276*(1-$D276)*1000/2*IP276","v":0},1,null,0,null,{"$f":"$JE276*Energia!U276*(1-$D276)*1000/2*$IP276","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A276,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP276&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN276*Energia!G276*1000/2*JQ276","v":0},{"$f":"$JO276*Potencia!G276*12*1000/2*$JQ276","v":0},null,{"$f":"$JN276*Energia!U276*1000/2*JQ276","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW276*Energia!U276*1000/2*IF(JZ276<>0,JZ276,IF(JY276<>0,JY276*KD276,1))*JQ276","v":0},{"$f":"$JO276*Potencia!G276*12*1000/2*IF(JZ276=0,1,JZ276)*JQ276","v":0},1,0,0,{"$f":"$KH276*Energia!$U276*1000/2*JQ276","v":0},{"$f":"$KI276*Potencia!$G276*12*1000/2*JQ276","v":0},null,{"$f":"$KH276*Energia!U276*(1-$D276)*1000/2*JQ276","v":0},{"$f":"$KI276*Potencia!G276*(1-$D276)*12*1000/2*$JQ276","v":0},1,null,0,0,null,{"$f":"$KQ276*Energia!U276*(1-$D276)*1000/2*$JQ276","v":0},null,null,null,null,{"$f":"$KR276*Potencia!G276*(1-$D276)*12*1000/2*$JQ276","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"CCC YY","YY",{"$f":"IF(C277=0,0,IF(A277=0,0,INDEX(Params!$B$5:$G$15,MATCH(C277,Params!$A$5:$A$15,0),MATCH(A277,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G277&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E277*Energia!K277*1000*H277","v":0},{"$f":"$F277*Potencia!K277*12*1000*$I277","v":0},null,{"$f":"$E277*Energia!Y277*1000*H277","v":0},1,0,null,{"$f":"$O277*Energia!Y277*(1-$D277)*1000*H277","v":0},{"$f":"$F277*Potencia!K277*(1-$D277)*12*1000*$I277","v":0},1,null,0,0,null,{"$f":"$U277*Energia!U277*(1-$D277)*1000*$H277","v":0},{"$f":"$U277*Energia!V277*(1-$D277)*1000*$H277","v":0},{"$f":"$U277*Energia!W277*(1-$D277)*1000*$H277","v":0},{"$f":"$U277*Energia!X277*(1-$D277)*1000*$H277","v":0},{"$f":"SUMPRODUCT(X277:AA277,Params!$B$19:$E$19)","v":0},{"$f":"$V277*Potencia!G277*(1-$D277)*12*1000*$I277","v":0},{"$f":"$V277*Potencia!H277*(1-$D277)*12*1000*$I277","v":0},{"$f":"$V277*Potencia!I277*(1-$D277)*12*1000*$I277","v":0},{"$f":"$V277*Potencia!J277*(1-$D277)*12*1000*$I277","v":0},{"$f":"SUMPRODUCT(AC277:AF277,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK277*Energia!K277*1000*AM277","v":0},{"$f":"$AL277*Clientes!K277*12","v":0},null,{"$f":"$AK277*Energia!Y277*1000*AM277","v":0},1,0,null,{"$f":"$AS277*Energia!Y277*(1-$D277)*1000*AM277","v":0},{"$f":"$AL277*Clientes!K277*(1-$D277)*12","v":0},1,null,0,0,null,{"$f":"$AY277*Energia!U277*(1-$D277)*1000*$AM277","v":0},{"$f":"$AY277*Energia!V277*(1-$D277)*1000*$AM277","v":0},{"$f":"$AY277*Energia!W277*(1-$D277)*1000*$AM277","v":0},{"$f":"$AY277*Energia!X277*(1-$D277)*1000*$AM277","v":0},{"$f":"SUMPRODUCT(BB277:BE277,Params!$B$19:$E$19)","v":0},{"$f":"$AZ277*Clientes!G277*(1-$D277)*12","v":0},{"$f":"$AZ277*Clientes!H277*(1-$D277)*12","v":0},{"$f":"$AZ277*Clientes!I277*(1-$D277)*12","v":0},{"$f":"$AZ277*Clientes!J277*(1-$D277)*12","v":0},{"$f":"SUMPRODUCT(BG277:BJ277,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO277*Clientes!Q277","v":0},null,0,null,{"$f":"$BS277*Clientes!M277","v":0},{"$f":"$BS277*Clientes!N277","v":0},{"$f":"$BS277*Clientes!O277","v":0},{"$f":"$BS277*Clientes!P277","v":0},{"$f":"SUMPRODUCT(BU277:BX277,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB277*Energia!K277*1000*CC277","v":0},null,{"$f":"$CB277*Energia!Y277*1000*CC277","v":0},1,0,null,{"$f":"$CH277*Energia!Y277*(1-$D277)*1000*CC277","v":0},1,null,0,null,{"$f":"$CM277*Energia!U277*(1-$D277)*1000*$CC277","v":0},{"$f":"$CM277*Energia!V277*(1-$D277)*1000*$CC277","v":0},{"$f":"$CM277*Energia!W277*(1-$D277)*1000*$CC277","v":0},{"$f":"$CM277*Energia!X277*(1-$D277)*1000*$CC277","v":0},{"$f":"SUMPRODUCT(CO277:CR277,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV277*Energia!K277*1000*CW277","v":0},null,{"$f":"$CV277*Energia!Y277*1000*CW277","v":0},1,0,null,{"$f":"$DB277*Energia!Y277*(1-$D277)*1000*CW277","v":0},1,null,0,null,{"$f":"$DG277*Energia!U277*(1-$D277)*1000*$CW277","v":0},{"$f":"$DG277*Energia!V277*(1-$D277)*1000*$CW277","v":0},{"$f":"$DG277*Energia!W277*(1-$D277)*1000*$CW277","v":0},{"$f":"$DG277*Energia!X277*(1-$D277)*1000*$CW277","v":0},{"$f":"SUMPRODUCT(DI277:DL277,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP277*Energia!G277*1000/2*DQ277","v":0},null,{"$f":"$DP277*Energia!U277*1000/2*DQ277","v":0},1,0,null,{"$f":"$DV277*Energia!U277*(1-$D277)*1000/2*DQ277","v":0},1,null,0,null,{"$f":"$EA277*Energia!U277*(1-$D277)*1000/2*$DQ277","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK277&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ277*Energia!K277*1000*EL277","v":0},null,{"$f":"$EJ277*Energia!Y277*1000*EL277","v":0},1,0,null,1,{"$f":"$EQ277*Energia!Y277*1000*ES277*EL277","v":0},1,0,null,{"$f":"$EV277*Energia!Y277*(1-$D277)*1000*EL277","v":0},1,null,0,null,{"$f":"$FA277*Energia!U277*(1-$D277)*1000*$EL277","v":0},{"$f":"$FA277*Energia!V277*(1-$D277)*1000*$EL277","v":0},{"$f":"$FA277*Energia!W277*(1-$D277)*1000*$EL277","v":0},{"$f":"$FA277*Energia!X277*(1-$D277)*1000*$EL277","v":0},{"$f":"SUMPRODUCT(FC277:FF277,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL277&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ277*Energia!K277*1000*FM277","v":0},{"$f":"$FK277*Potencia!K277*12*1000*$FM277","v":0},null,{"$f":"$FJ277*Energia!Y277*1000*FM277","v":0},1,0,null,{"$f":"$FS277*Energia!Y277*(1-$D277)*1000*FM277","v":0},{"$f":"$FK277*Potencia!K277*(1-$D277)*12*1000*$FM277","v":0},1,null,0,0,null,{"$f":"$FY277*Energia!U277*(1-$D277)*1000*$FM277","v":0},{"$f":"$FY277*Energia!V277*(1-$D277)*1000*$FM277","v":0},{"$f":"$FY277*Energia!W277*(1-$D277)*1000*$FM277","v":0},{"$f":"$FY277*Energia!X277*(1-$D277)*1000*$FM277","v":0},{"$f":"SUMPRODUCT(GB277:GE277,Params!$B$19:$E$19)","v":0},{"$f":"$FZ277*Potencia!G277*(1-$D277)*12*1000*$FM277","v":0},{"$f":"$FZ277*Potencia!H277*(1-$D277)*12*1000*$FM277","v":0},{"$f":"$FZ277*Potencia!I277*(1-$D277)*12*1000*$FM277","v":0},{"$f":"$FZ277*Potencia!J277*(1-$D277)*12*1000*$FM277","v":0},{"$f":"SUMPRODUCT(GG277:GJ277,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP277*Energia!G277*1000/2*GQ277","v":0},null,{"$f":"$GP277*Energia!U277*1000/2*GQ277","v":0},1,0,null,{"$f":"$GV277*Energia!U277*(1-$D277)*1000/2*GQ277","v":0},1,null,0,null,{"$f":"$HA277*Energia!U277*(1-$D277)*1000/2*$GQ277","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL277&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ277*Energia!G277*1000/2*HM277","v":0},{"$f":"$HK277*Potencia!G277*12*1000/2*$HM277","v":0},null,{"$f":"$HJ277*Energia!U277*1000/2*HM277","v":0},1,0,null,{"$f":"$HS277*Energia!U277*(1-$D277)*1000/2*HM277","v":0},{"$f":"$HK277*Potencia!G277*(1-$D277)*12*1000/2*$HM277","v":0},1,null,0,0,null,{"$f":"$HY277*Energia!U277*(1-$D277)*1000/2*$HM277","v":0},null,null,null,null,{"$f":"$HZ277*Potencia!G277*(1-$D277)*12*1000/2*$HM277","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO277&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN277*Energia!G277*1000/2*IP277","v":0},null,{"$f":"$IN277*Energia!U277*1000/2*IP277","v":0},1,0,null,1,{"$f":"$IU277*Energia!U277*1000/2*IW277*$IP277","v":0},1,0,null,{"$f":"$IZ277*Energia!U277*(1-$D277)*1000/2*IP277","v":0},1,null,0,null,{"$f":"$JE277*Energia!U277*(1-$D277)*1000/2*$IP277","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A277,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP277&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN277*Energia!G277*1000/2*JQ277","v":0},{"$f":"$JO277*Potencia!G277*12*1000/2*$JQ277","v":0},null,{"$f":"$JN277*Energia!U277*1000/2*JQ277","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW277*Energia!U277*1000/2*IF(JZ277<>0,JZ277,IF(JY277<>0,JY277*KD277,1))*JQ277","v":0},{"$f":"$JO277*Potencia!G277*12*1000/2*IF(JZ277=0,1,JZ277)*JQ277","v":0},1,0,0,{"$f":"$KH277*Energia!$U277*1000/2*JQ277","v":0},{"$f":"$KI277*Potencia!$G277*12*1000/2*JQ277","v":0},null,{"$f":"$KH277*Energia!U277*(1-$D277)*1000/2*JQ277","v":0},{"$f":"$KI277*Potencia!G277*(1-$D277)*12*1000/2*$JQ277","v":0},1,null,0,0,null,{"$f":"$KQ277*Energia!U277*(1-$D277)*1000/2*$JQ277","v":0},null,null,null,null,{"$f":"$KR277*Potencia!G277*(1-$D277)*12*1000/2*$JQ277","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"DDD",null,{"$f":"IF(C278=0,0,IF(A278=0,0,INDEX(Params!$B$5:$G$15,MATCH(C278,Params!$A$5:$A$15,0),MATCH(A278,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G278&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M278","v":0},1,1,{"$f":"SUM(J279:J288)","v":0},0,null,{"$f":"SUM(M279:M288)","v":0},{"$f":"IF(M278=0,1,J$278/M$278)","v":1},0,null,{"$f":"SUM(Q279:Q288)","v":0},0,{"$f":"IF(Q$278+R$278=0,1,(J$278+K$278)/(Q$278+R$278))","v":1},null,0,0,null,{"$f":"SUM(X279:X288)","v":0},0,0,0,0,0,{"$f":"SUM(AD279:AD288)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(AN279:AN288)","v":0},{"$f":"SUM(AO279:AO288)","v":0},null,{"$f":"SUM(AQ279:AQ288)","v":0},{"$f":"IF(AQ278=0,1,AN$278/AQ$278)","v":1},0,null,{"$f":"SUM(AU279:AU288)","v":0},{"$f":"SUM(AV279:AV288)","v":0},{"$f":"IF(AU$278+AV$278=0,1,(AN$278+AO$278)/(AU$278+AV$278))","v":1},null,0,0,null,{"$f":"SUM(BB279:BB288)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"SUM(BQ279:BQ288)","v":0},null,0,null,{"$f":"SUM(BU279:BU288)","v":0},{"$f":"SUM(BV279:BV288)","v":0},{"$f":"SUM(BW279:BW288)","v":0},{"$f":"SUM(BX279:BX288)","v":0},{"$f":"SUM(BY279:BY288)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(CD279:CD288)","v":0},null,{"$f":"SUM(CF279:CF288)","v":0},{"$f":"IF(CF278=0,1,CD$278/CF$278)","v":1},0,null,{"$f":"SUM(CJ279:CJ288)","v":0},{"$f":"IF(CJ$278=0,1,(CD$278)/(CJ$278))","v":1},null,0,null,{"$f":"SUM(CO279:CO288)","v":0},{"$f":"SUM(CP279:CP288)","v":0},{"$f":"SUM(CQ279:CQ288)","v":0},{"$f":"SUM(CR279:CR288)","v":0},{"$f":"SUM(CS279:CS288)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(CX279:CX288)","v":0},null,{"$f":"SUM(CZ279:CZ288)","v":0},{"$f":"IF(CZ278=0,1,CX$278/CZ$278)","v":1},0,null,{"$f":"SUM(DD279:DD288)","v":0},{"$f":"IF(DD$278=0,1,(CX$278)/(DD$278))","v":1},null,0,null,{"$f":"SUM(DI279:DI288)","v":0},{"$f":"SUM(DJ279:DJ288)","v":0},{"$f":"SUM(DK279:DK288)","v":0},{"$f":"SUM(DL279:DL288)","v":0},{"$f":"SUM(DM279:DM288)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(DR279:DR288)","v":0},null,{"$f":"SUM(DT279:DT288)","v":0},{"$f":"IF(DT278=0,1,DR$278/DT$278)","v":1},0,null,{"$f":"SUM(DX279:DX288)","v":0},{"$f":"IF(DX$278=0,1,(DR$278)/(DX$278))","v":1},null,0,null,{"$f":"SUM(EC279:EC288)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK278&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"SUM(EM279:EM288)","v":0},null,{"$f":"SUM(EO279:EO288)","v":0},{"$f":"IF(EO278=0,1,EM$278/EO$278)","v":1},0,null,1,{"$f":"SUM(ET279:ET288)","v":0},{"$f":"IF(ET$278=0,1,EM$278/ET$278)","v":1},0,null,{"$f":"SUM(EX279:EX288)","v":0},{"$f":"IF(EX$278=0,1,(EM$278)/(EX$278))","v":1},null,0,null,{"$f":"SUM(FC279:FC288)","v":0},{"$f":"SUM(FD279:FD288)","v":0},{"$f":"SUM(FE279:FE288)","v":0},{"$f":"SUM(FF279:FF288)","v":0},{"$f":"SUM(FG279:FG288)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL278&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN279:FN288)","v":0},{"$f":"SUM(FO279:FO288)","v":0},null,{"$f":"SUM(FQ279:FQ288)","v":0},{"$f":"IF(FQ278=0,1,FN$278/FQ$278)","v":1},0,null,{"$f":"SUM(FU279:FU288)","v":0},{"$f":"SUM(FV279:FV288)","v":0},{"$f":"IF(FU$278+FV$278=0,1,(FN$278+FO$278)/(FU$278+FV$278))","v":1},null,0,0,null,{"$f":"SUM(GB279:GB288)","v":0},{"$f":"SUM(GC279:GC288)","v":0},0,0,{"$f":"SUM(GF279:GF288)","v":0},{"$f":"SUM(GG279:GG288)","v":0},{"$f":"SUM(GH279:GH288)","v":0},0,0,{"$f":"SUM(GK279:GK288)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(GR279:GR288)","v":0},null,{"$f":"SUM(GT279:GT288)","v":0},{"$f":"IF(GT278=0,1,GR$278/GT$278)","v":1},0,null,{"$f":"SUM(GX279:GX288)","v":0},{"$f":"IF(GX$278=0,1,(GR$278)/(GX$278))","v":1},null,0,null,{"$f":"SUM(HC279:HC288)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL278&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M278","v":0},1,{"$f":"SUM(HN279:HN288)","v":0},{"$f":"SUM(HO279:HO288)","v":0},null,{"$f":"SUM(HQ279:HQ288)","v":0},{"$f":"IF(HQ278=0,1,HN$278/HQ$278)","v":1},0,null,{"$f":"SUM(HU279:HU288)","v":0},{"$f":"SUM(HV279:HV288)","v":0},{"$f":"IF(HU$278+HV$278=0,1,(HN$278+HO$278)/(HU$278+HV$278))","v":1},null,0,0,null,{"$f":"SUM(IB279:IB288)","v":0},null,null,null,null,{"$f":"SUM(IG279:IG288)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO278&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"SUM(IQ279:IQ288)","v":0},null,{"$f":"SUM(IS279:IS288)","v":0},{"$f":"IF(IS278=0,1,IQ$278/IS$278)","v":1},0,null,1,{"$f":"SUM(IX279:IX288)","v":0},{"$f":"IF(IX$278=0,1,IQ$278/IX$278)","v":1},0,null,{"$f":"SUM(JB279:JB288)","v":0},{"$f":"IF(JB$278=0,1,(IQ$278)/(JB$278))","v":1},null,0,null,{"$f":"SUM(JG279:JG288)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A278,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP278&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M278","v":0},1,{"$f":"SUM(JR279:JR288)","v":0},{"$f":"SUM(JS279:JS288)","v":0},null,{"$f":"SUM(JU279:JU288)","v":0},{"$f":"IF(JU278=0,1,JR$278/JU$278)","v":1},0,null,null,null,null,null,null,1,{"$f":"SUM(KE279:KE288)","v":0},{"$f":"SUM(KF279:KF288)","v":0},1,0,0,{"$f":"SUM(KJ279:KJ288)","v":0},{"$f":"SUM(KK279:KK288)","v":0},null,{"$f":"SUM(KM279:KM288)","v":0},{"$f":"SUM(KN279:KN288)","v":0},{"$f":"IF(KM$278+KN$278=0,1,(KJ$278+KK$278)/(KM$278+KN$278))","v":1},null,0,0,null,{"$f":"SUM(KT279:KT288)","v":0},null,null,null,null,{"$f":"SUM(KY279:KY288)","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"DDD Regular","Regular",{"$f":"IF(C279=0,0,IF(A279=0,0,INDEX(Params!$B$5:$G$15,MATCH(C279,Params!$A$5:$A$15,0),MATCH(A279,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G279&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G278","v":0},1,1,{"$f":"$E279*Energia!K279*1000*H279","v":0},{"$f":"$F279*Potencia!K279*12*1000*$I279","v":0},null,{"$f":"$E279*Energia!Y279*1000*H279","v":0},1,0,null,{"$f":"$O279*Energia!Y279*(1-$D279)*1000*H279","v":0},{"$f":"$F279*Potencia!K279*(1-$D279)*12*1000*$I279","v":0},1,null,0,0,null,{"$f":"$U279*Energia!U279*(1-$D279)*1000*$H279","v":0},{"$f":"$U279*Energia!V279*(1-$D279)*1000*$H279","v":0},{"$f":"$U279*Energia!W279*(1-$D279)*1000*$H279","v":0},{"$f":"$U279*Energia!X279*(1-$D279)*1000*$H279","v":0},{"$f":"SUMPRODUCT(X279:AA279,Params!$B$19:$E$19)","v":0},{"$f":"$V279*Potencia!G279*(1-$D279)*12*1000*$I279","v":0},{"$f":"$V279*Potencia!H279*(1-$D279)*12*1000*$I279","v":0},{"$f":"$V279*Potencia!I279*(1-$D279)*12*1000*$I279","v":0},{"$f":"$V279*Potencia!J279*(1-$D279)*12*1000*$I279","v":0},{"$f":"SUMPRODUCT(AC279:AF279,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK279*Energia!K279*1000*AM279","v":0},{"$f":"$AL279*Clientes!K279*12","v":0},null,{"$f":"$AK279*Energia!Y279*1000*AM279","v":0},1,0,null,{"$f":"$AS279*Energia!Y279*(1-$D279)*1000*AM279","v":0},{"$f":"$AL279*Clientes!K279*(1-$D279)*12","v":0},1,null,0,0,null,{"$f":"$AY279*Energia!U279*(1-$D279)*1000*$AM279","v":0},{"$f":"$AY279*Energia!V279*(1-$D279)*1000*$AM279","v":0},{"$f":"$AY279*Energia!W279*(1-$D279)*1000*$AM279","v":0},{"$f":"$AY279*Energia!X279*(1-$D279)*1000*$AM279","v":0},{"$f":"SUMPRODUCT(BB279:BE279,Params!$B$19:$E$19)","v":0},{"$f":"$AZ279*Clientes!G279*(1-$D279)*12","v":0},{"$f":"$AZ279*Clientes!H279*(1-$D279)*12","v":0},{"$f":"$AZ279*Clientes!I279*(1-$D279)*12","v":0},{"$f":"$AZ279*Clientes!J279*(1-$D279)*12","v":0},{"$f":"SUMPRODUCT(BG279:BJ279,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO279*Clientes!Q279","v":0},null,0,null,{"$f":"$BS279*Clientes!M279","v":0},{"$f":"$BS279*Clientes!N279","v":0},{"$f":"$BS279*Clientes!O279","v":0},{"$f":"$BS279*Clientes!P279","v":0},{"$f":"SUMPRODUCT(BU279:BX279,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB279*Energia!K279*1000*CC279","v":0},null,{"$f":"$CB279*Energia!Y279*1000*CC279","v":0},1,0,null,{"$f":"$CH279*Energia!Y279*(1-$D279)*1000*CC279","v":0},1,null,0,null,{"$f":"$CM279*Energia!U279*(1-$D279)*1000*$CC279","v":0},{"$f":"$CM279*Energia!V279*(1-$D279)*1000*$CC279","v":0},{"$f":"$CM279*Energia!W279*(1-$D279)*1000*$CC279","v":0},{"$f":"$CM279*Energia!X279*(1-$D279)*1000*$CC279","v":0},{"$f":"SUMPRODUCT(CO279:CR279,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV279*Energia!K279*1000*CW279","v":0},null,{"$f":"$CV279*Energia!Y279*1000*CW279","v":0},1,0,null,{"$f":"$DB279*Energia!Y279*(1-$D279)*1000*CW279","v":0},1,null,0,null,{"$f":"$DG279*Energia!U279*(1-$D279)*1000*$CW279","v":0},{"$f":"$DG279*Energia!V279*(1-$D279)*1000*$CW279","v":0},{"$f":"$DG279*Energia!W279*(1-$D279)*1000*$CW279","v":0},{"$f":"$DG279*Energia!X279*(1-$D279)*1000*$CW279","v":0},{"$f":"SUMPRODUCT(DI279:DL279,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP279*Energia!G279*1000/2*DQ279","v":0},null,{"$f":"$DP279*Energia!U279*1000/2*DQ279","v":0},1,0,null,{"$f":"$DV279*Energia!U279*(1-$D279)*1000/2*DQ279","v":0},1,null,0,null,{"$f":"$EA279*Energia!U279*(1-$D279)*1000/2*$DQ279","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK279&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ279*Energia!K279*1000*EL279","v":0},null,{"$f":"$EJ279*Energia!Y279*1000*EL279","v":0},1,0,null,{"$f":"ES278","v":1},{"$f":"$EQ279*Energia!Y279*1000*ES279*EL279","v":0},1,0,null,{"$f":"$EV279*Energia!Y279*(1-$D279)*1000*EL279","v":0},1,null,0,null,{"$f":"$FA279*Energia!U279*(1-$D279)*1000*$EL279","v":0},{"$f":"$FA279*Energia!V279*(1-$D279)*1000*$EL279","v":0},{"$f":"$FA279*Energia!W279*(1-$D279)*1000*$EL279","v":0},{"$f":"$FA279*Energia!X279*(1-$D279)*1000*$EL279","v":0},{"$f":"SUMPRODUCT(FC279:FF279,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL279&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ279*Energia!K279*1000*FM279","v":0},{"$f":"$FK279*Potencia!K279*12*1000*$FM279","v":0},null,{"$f":"$FJ279*Energia!Y279*1000*FM279","v":0},1,0,null,{"$f":"$FS279*Energia!Y279*(1-$D279)*1000*FM279","v":0},{"$f":"$FK279*Potencia!K279*(1-$D279)*12*1000*$FM279","v":0},1,null,0,0,null,{"$f":"$FY279*Energia!U279*(1-$D279)*1000*$FM279","v":0},{"$f":"$FY279*Energia!V279*(1-$D279)*1000*$FM279","v":0},{"$f":"$FY279*Energia!W279*(1-$D279)*1000*$FM279","v":0},{"$f":"$FY279*Energia!X279*(1-$D279)*1000*$FM279","v":0},{"$f":"SUMPRODUCT(GB279:GE279,Params!$B$19:$E$19)","v":0},{"$f":"$FZ279*Potencia!G279*(1-$D279)*12*1000*$FM279","v":0},{"$f":"$FZ279*Potencia!H279*(1-$D279)*12*1000*$FM279","v":0},{"$f":"$FZ279*Potencia!I279*(1-$D279)*12*1000*$FM279","v":0},{"$f":"$FZ279*Potencia!J279*(1-$D279)*12*1000*$FM279","v":0},{"$f":"SUMPRODUCT(GG279:GJ279,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP279*Energia!G279*1000/2*GQ279","v":0},null,{"$f":"$GP279*Energia!U279*1000/2*GQ279","v":0},1,0,null,{"$f":"$GV279*Energia!U279*(1-$D279)*1000/2*GQ279","v":0},1,null,0,null,{"$f":"$HA279*Energia!U279*(1-$D279)*1000/2*$GQ279","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL279&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL278","v":0},1,{"$f":"$HJ279*Energia!G279*1000/2*HM279","v":0},{"$f":"$HK279*Potencia!G279*12*1000/2*$HM279","v":0},null,{"$f":"$HJ279*Energia!U279*1000/2*HM279","v":0},1,0,null,{"$f":"$HS279*Energia!U279*(1-$D279)*1000/2*HM279","v":0},{"$f":"$HK279*Potencia!G279*(1-$D279)*12*1000/2*$HM279","v":0},1,null,0,0,null,{"$f":"$HY279*Energia!U279*(1-$D279)*1000/2*$HM279","v":0},null,null,null,null,{"$f":"$HZ279*Potencia!G279*(1-$D279)*12*1000/2*$HM279","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO279&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN279*Energia!G279*1000/2*IP279","v":0},null,{"$f":"$IN279*Energia!U279*1000/2*IP279","v":0},1,0,null,{"$f":"IW278","v":1},{"$f":"$IU279*Energia!U279*1000/2*IW279*$IP279","v":0},1,0,null,{"$f":"$IZ279*Energia!U279*(1-$D279)*1000/2*IP279","v":0},1,null,0,null,{"$f":"$JE279*Energia!U279*(1-$D279)*1000/2*$IP279","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A279,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP279&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP278","v":0},1,{"$f":"$JN279*Energia!G279*1000/2*JQ279","v":0},{"$f":"$JO279*Potencia!G279*12*1000/2*$JQ279","v":0},null,{"$f":"$JN279*Energia!U279*1000/2*JQ279","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW279*Energia!U279*1000/2*IF(JZ279<>0,JZ279,IF(JY279<>0,JY279*KD279,1))*JQ279","v":0},{"$f":"$JO279*Potencia!G279*12*1000/2*IF(JZ279=0,1,JZ279)*JQ279","v":0},1,0,0,{"$f":"$KH279*Energia!$U279*1000/2*JQ279","v":0},{"$f":"$KI279*Potencia!$G279*12*1000/2*JQ279","v":0},null,{"$f":"$KH279*Energia!U279*(1-$D279)*1000/2*JQ279","v":0},{"$f":"$KI279*Potencia!G279*(1-$D279)*12*1000/2*$JQ279","v":0},1,null,0,0,null,{"$f":"$KQ279*Energia!U279*(1-$D279)*1000/2*$JQ279","v":0},null,null,null,null,{"$f":"$KR279*Potencia!G279*(1-$D279)*12*1000/2*$JQ279","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"DDD Agro","Agro",{"$f":"IF(C280=0,0,IF(A280=0,0,INDEX(Params!$B$5:$G$15,MATCH(C280,Params!$A$5:$A$15,0),MATCH(A280,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G280&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G279","v":0},1,1,{"$f":"$E280*Energia!K280*1000*H280","v":0},{"$f":"$F280*Potencia!K280*12*1000*$I280","v":0},null,{"$f":"$E280*Energia!Y280*1000*H280","v":0},1,0,null,{"$f":"$O280*Energia!Y280*(1-$D280)*1000*H280","v":0},{"$f":"$F280*Potencia!K280*(1-$D280)*12*1000*$I280","v":0},1,null,0,0,null,{"$f":"$U280*Energia!U280*(1-$D280)*1000*$H280","v":0},{"$f":"$U280*Energia!V280*(1-$D280)*1000*$H280","v":0},{"$f":"$U280*Energia!W280*(1-$D280)*1000*$H280","v":0},{"$f":"$U280*Energia!X280*(1-$D280)*1000*$H280","v":0},{"$f":"SUMPRODUCT(X280:AA280,Params!$B$19:$E$19)","v":0},{"$f":"$V280*Potencia!G280*(1-$D280)*12*1000*$I280","v":0},{"$f":"$V280*Potencia!H280*(1-$D280)*12*1000*$I280","v":0},{"$f":"$V280*Potencia!I280*(1-$D280)*12*1000*$I280","v":0},{"$f":"$V280*Potencia!J280*(1-$D280)*12*1000*$I280","v":0},{"$f":"SUMPRODUCT(AC280:AF280,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK280*Energia!K280*1000*AM280","v":0},{"$f":"$AL280*Clientes!K280*12","v":0},null,{"$f":"$AK280*Energia!Y280*1000*AM280","v":0},1,0,null,{"$f":"$AS280*Energia!Y280*(1-$D280)*1000*AM280","v":0},{"$f":"$AL280*Clientes!K280*(1-$D280)*12","v":0},1,null,0,0,null,{"$f":"$AY280*Energia!U280*(1-$D280)*1000*$AM280","v":0},{"$f":"$AY280*Energia!V280*(1-$D280)*1000*$AM280","v":0},{"$f":"$AY280*Energia!W280*(1-$D280)*1000*$AM280","v":0},{"$f":"$AY280*Energia!X280*(1-$D280)*1000*$AM280","v":0},{"$f":"SUMPRODUCT(BB280:BE280,Params!$B$19:$E$19)","v":0},{"$f":"$AZ280*Clientes!G280*(1-$D280)*12","v":0},{"$f":"$AZ280*Clientes!H280*(1-$D280)*12","v":0},{"$f":"$AZ280*Clientes!I280*(1-$D280)*12","v":0},{"$f":"$AZ280*Clientes!J280*(1-$D280)*12","v":0},{"$f":"SUMPRODUCT(BG280:BJ280,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO280*Clientes!Q280","v":0},null,0,null,{"$f":"$BS280*Clientes!M280","v":0},{"$f":"$BS280*Clientes!N280","v":0},{"$f":"$BS280*Clientes!O280","v":0},{"$f":"$BS280*Clientes!P280","v":0},{"$f":"SUMPRODUCT(BU280:BX280,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB280*Energia!K280*1000*CC280","v":0},null,{"$f":"$CB280*Energia!Y280*1000*CC280","v":0},1,0,null,{"$f":"$CH280*Energia!Y280*(1-$D280)*1000*CC280","v":0},1,null,0,null,{"$f":"$CM280*Energia!U280*(1-$D280)*1000*$CC280","v":0},{"$f":"$CM280*Energia!V280*(1-$D280)*1000*$CC280","v":0},{"$f":"$CM280*Energia!W280*(1-$D280)*1000*$CC280","v":0},{"$f":"$CM280*Energia!X280*(1-$D280)*1000*$CC280","v":0},{"$f":"SUMPRODUCT(CO280:CR280,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV280*Energia!K280*1000*CW280","v":0},null,{"$f":"$CV280*Energia!Y280*1000*CW280","v":0},1,0,null,{"$f":"$DB280*Energia!Y280*(1-$D280)*1000*CW280","v":0},1,null,0,null,{"$f":"$DG280*Energia!U280*(1-$D280)*1000*$CW280","v":0},{"$f":"$DG280*Energia!V280*(1-$D280)*1000*$CW280","v":0},{"$f":"$DG280*Energia!W280*(1-$D280)*1000*$CW280","v":0},{"$f":"$DG280*Energia!X280*(1-$D280)*1000*$CW280","v":0},{"$f":"SUMPRODUCT(DI280:DL280,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP280*Energia!G280*1000/2*DQ280","v":0},null,{"$f":"$DP280*Energia!U280*1000/2*DQ280","v":0},1,0,null,{"$f":"$DV280*Energia!U280*(1-$D280)*1000/2*DQ280","v":0},1,null,0,null,{"$f":"$EA280*Energia!U280*(1-$D280)*1000/2*$DQ280","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK280&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ280*Energia!K280*1000*EL280","v":0},null,{"$f":"$EJ280*Energia!Y280*1000*EL280","v":0},1,0,null,1,{"$f":"$EQ280*Energia!Y280*1000*ES280*EL280","v":0},1,0,null,{"$f":"$EV280*Energia!Y280*(1-$D280)*1000*EL280","v":0},1,null,0,null,{"$f":"$FA280*Energia!U280*(1-$D280)*1000*$EL280","v":0},{"$f":"$FA280*Energia!V280*(1-$D280)*1000*$EL280","v":0},{"$f":"$FA280*Energia!W280*(1-$D280)*1000*$EL280","v":0},{"$f":"$FA280*Energia!X280*(1-$D280)*1000*$EL280","v":0},{"$f":"SUMPRODUCT(FC280:FF280,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL280&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ280*Energia!K280*1000*FM280","v":0},{"$f":"$FK280*Potencia!K280*12*1000*$FM280","v":0},null,{"$f":"$FJ280*Energia!Y280*1000*FM280","v":0},1,0,null,{"$f":"$FS280*Energia!Y280*(1-$D280)*1000*FM280","v":0},{"$f":"$FK280*Potencia!K280*(1-$D280)*12*1000*$FM280","v":0},1,null,0,0,null,{"$f":"$FY280*Energia!U280*(1-$D280)*1000*$FM280","v":0},{"$f":"$FY280*Energia!V280*(1-$D280)*1000*$FM280","v":0},{"$f":"$FY280*Energia!W280*(1-$D280)*1000*$FM280","v":0},{"$f":"$FY280*Energia!X280*(1-$D280)*1000*$FM280","v":0},{"$f":"SUMPRODUCT(GB280:GE280,Params!$B$19:$E$19)","v":0},{"$f":"$FZ280*Potencia!G280*(1-$D280)*12*1000*$FM280","v":0},{"$f":"$FZ280*Potencia!H280*(1-$D280)*12*1000*$FM280","v":0},{"$f":"$FZ280*Potencia!I280*(1-$D280)*12*1000*$FM280","v":0},{"$f":"$FZ280*Potencia!J280*(1-$D280)*12*1000*$FM280","v":0},{"$f":"SUMPRODUCT(GG280:GJ280,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP280*Energia!G280*1000/2*GQ280","v":0},null,{"$f":"$GP280*Energia!U280*1000/2*GQ280","v":0},1,0,null,{"$f":"$GV280*Energia!U280*(1-$D280)*1000/2*GQ280","v":0},1,null,0,null,{"$f":"$HA280*Energia!U280*(1-$D280)*1000/2*$GQ280","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL280&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ280*Energia!G280*1000/2*HM280","v":0},{"$f":"$HK280*Potencia!G280*12*1000/2*$HM280","v":0},null,{"$f":"$HJ280*Energia!U280*1000/2*HM280","v":0},1,0,null,{"$f":"$HS280*Energia!U280*(1-$D280)*1000/2*HM280","v":0},{"$f":"$HK280*Potencia!G280*(1-$D280)*12*1000/2*$HM280","v":0},1,null,0,0,null,{"$f":"$HY280*Energia!U280*(1-$D280)*1000/2*$HM280","v":0},null,null,null,null,{"$f":"$HZ280*Potencia!G280*(1-$D280)*12*1000/2*$HM280","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO280&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN280*Energia!G280*1000/2*IP280","v":0},null,{"$f":"$IN280*Energia!U280*1000/2*IP280","v":0},1,0,null,1,{"$f":"$IU280*Energia!U280*1000/2*IW280*$IP280","v":0},1,0,null,{"$f":"$IZ280*Energia!U280*(1-$D280)*1000/2*IP280","v":0},1,null,0,null,{"$f":"$JE280*Energia!U280*(1-$D280)*1000/2*$IP280","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A280,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP280&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN280*Energia!G280*1000/2*JQ280","v":0},{"$f":"$JO280*Potencia!G280*12*1000/2*$JQ280","v":0},null,{"$f":"$JN280*Energia!U280*1000/2*JQ280","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW280*Energia!U280*1000/2*IF(JZ280<>0,JZ280,IF(JY280<>0,JY280*KD280,1))*JQ280","v":0},{"$f":"$JO280*Potencia!G280*12*1000/2*IF(JZ280=0,1,JZ280)*JQ280","v":0},1,0,0,{"$f":"$KH280*Energia!$U280*1000/2*JQ280","v":0},{"$f":"$KI280*Potencia!$G280*12*1000/2*JQ280","v":0},null,{"$f":"$KH280*Energia!U280*(1-$D280)*1000/2*JQ280","v":0},{"$f":"$KI280*Potencia!G280*(1-$D280)*12*1000/2*$JQ280","v":0},1,null,0,0,null,{"$f":"$KQ280*Energia!U280*(1-$D280)*1000/2*$JQ280","v":0},null,null,null,null,{"$f":"$KR280*Potencia!G280*(1-$D280)*12*1000/2*$JQ280","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"DDD Jub. 1","Jub. 1",{"$f":"IF(C281=0,0,IF(A281=0,0,INDEX(Params!$B$5:$G$15,MATCH(C281,Params!$A$5:$A$15,0),MATCH(A281,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G281&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E281*Energia!K281*1000*H281","v":0},{"$f":"$F281*Potencia!K281*12*1000*$I281","v":0},null,{"$f":"$E281*Energia!Y281*1000*H281","v":0},1,0,null,{"$f":"$O281*Energia!Y281*(1-$D281)*1000*H281","v":0},{"$f":"$F281*Potencia!K281*(1-$D281)*12*1000*$I281","v":0},1,null,0,0,null,{"$f":"$U281*Energia!U281*(1-$D281)*1000*$H281","v":0},{"$f":"$U281*Energia!V281*(1-$D281)*1000*$H281","v":0},{"$f":"$U281*Energia!W281*(1-$D281)*1000*$H281","v":0},{"$f":"$U281*Energia!X281*(1-$D281)*1000*$H281","v":0},{"$f":"SUMPRODUCT(X281:AA281,Params!$B$19:$E$19)","v":0},{"$f":"$V281*Potencia!G281*(1-$D281)*12*1000*$I281","v":0},{"$f":"$V281*Potencia!H281*(1-$D281)*12*1000*$I281","v":0},{"$f":"$V281*Potencia!I281*(1-$D281)*12*1000*$I281","v":0},{"$f":"$V281*Potencia!J281*(1-$D281)*12*1000*$I281","v":0},{"$f":"SUMPRODUCT(AC281:AF281,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK281*Energia!K281*1000*AM281","v":0},{"$f":"$AL281*Clientes!K281*12","v":0},null,{"$f":"$AK281*Energia!Y281*1000*AM281","v":0},1,0,null,{"$f":"$AS281*Energia!Y281*(1-$D281)*1000*AM281","v":0},{"$f":"$AL281*Clientes!K281*(1-$D281)*12","v":0},1,null,0,0,null,{"$f":"$AY281*Energia!U281*(1-$D281)*1000*$AM281","v":0},{"$f":"$AY281*Energia!V281*(1-$D281)*1000*$AM281","v":0},{"$f":"$AY281*Energia!W281*(1-$D281)*1000*$AM281","v":0},{"$f":"$AY281*Energia!X281*(1-$D281)*1000*$AM281","v":0},{"$f":"SUMPRODUCT(BB281:BE281,Params!$B$19:$E$19)","v":0},{"$f":"$AZ281*Clientes!G281*(1-$D281)*12","v":0},{"$f":"$AZ281*Clientes!H281*(1-$D281)*12","v":0},{"$f":"$AZ281*Clientes!I281*(1-$D281)*12","v":0},{"$f":"$AZ281*Clientes!J281*(1-$D281)*12","v":0},{"$f":"SUMPRODUCT(BG281:BJ281,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO281*Clientes!Q281","v":0},null,0,null,{"$f":"$BS281*Clientes!M281","v":0},{"$f":"$BS281*Clientes!N281","v":0},{"$f":"$BS281*Clientes!O281","v":0},{"$f":"$BS281*Clientes!P281","v":0},{"$f":"SUMPRODUCT(BU281:BX281,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB281*Energia!K281*1000*CC281","v":0},null,{"$f":"$CB281*Energia!Y281*1000*CC281","v":0},1,0,null,{"$f":"$CH281*Energia!Y281*(1-$D281)*1000*CC281","v":0},1,null,0,null,{"$f":"$CM281*Energia!U281*(1-$D281)*1000*$CC281","v":0},{"$f":"$CM281*Energia!V281*(1-$D281)*1000*$CC281","v":0},{"$f":"$CM281*Energia!W281*(1-$D281)*1000*$CC281","v":0},{"$f":"$CM281*Energia!X281*(1-$D281)*1000*$CC281","v":0},{"$f":"SUMPRODUCT(CO281:CR281,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV281*Energia!K281*1000*CW281","v":0},null,{"$f":"$CV281*Energia!Y281*1000*CW281","v":0},1,0,null,{"$f":"$DB281*Energia!Y281*(1-$D281)*1000*CW281","v":0},1,null,0,null,{"$f":"$DG281*Energia!U281*(1-$D281)*1000*$CW281","v":0},{"$f":"$DG281*Energia!V281*(1-$D281)*1000*$CW281","v":0},{"$f":"$DG281*Energia!W281*(1-$D281)*1000*$CW281","v":0},{"$f":"$DG281*Energia!X281*(1-$D281)*1000*$CW281","v":0},{"$f":"SUMPRODUCT(DI281:DL281,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP281*Energia!G281*1000/2*DQ281","v":0},null,{"$f":"$DP281*Energia!U281*1000/2*DQ281","v":0},1,0,null,{"$f":"$DV281*Energia!U281*(1-$D281)*1000/2*DQ281","v":0},1,null,0,null,{"$f":"$EA281*Energia!U281*(1-$D281)*1000/2*$DQ281","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK281&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ281*Energia!K281*1000*EL281","v":0},null,{"$f":"$EJ281*Energia!Y281*1000*EL281","v":0},1,0,null,1,{"$f":"$EQ281*Energia!Y281*1000*ES281*EL281","v":0},1,0,null,{"$f":"$EV281*Energia!Y281*(1-$D281)*1000*EL281","v":0},1,null,0,null,{"$f":"$FA281*Energia!U281*(1-$D281)*1000*$EL281","v":0},{"$f":"$FA281*Energia!V281*(1-$D281)*1000*$EL281","v":0},{"$f":"$FA281*Energia!W281*(1-$D281)*1000*$EL281","v":0},{"$f":"$FA281*Energia!X281*(1-$D281)*1000*$EL281","v":0},{"$f":"SUMPRODUCT(FC281:FF281,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL281&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ281*Energia!K281*1000*FM281","v":0},{"$f":"$FK281*Potencia!K281*12*1000*$FM281","v":0},null,{"$f":"$FJ281*Energia!Y281*1000*FM281","v":0},1,0,null,{"$f":"$FS281*Energia!Y281*(1-$D281)*1000*FM281","v":0},{"$f":"$FK281*Potencia!K281*(1-$D281)*12*1000*$FM281","v":0},1,null,0,0,null,{"$f":"$FY281*Energia!U281*(1-$D281)*1000*$FM281","v":0},{"$f":"$FY281*Energia!V281*(1-$D281)*1000*$FM281","v":0},{"$f":"$FY281*Energia!W281*(1-$D281)*1000*$FM281","v":0},{"$f":"$FY281*Energia!X281*(1-$D281)*1000*$FM281","v":0},{"$f":"SUMPRODUCT(GB281:GE281,Params!$B$19:$E$19)","v":0},{"$f":"$FZ281*Potencia!G281*(1-$D281)*12*1000*$FM281","v":0},{"$f":"$FZ281*Potencia!H281*(1-$D281)*12*1000*$FM281","v":0},{"$f":"$FZ281*Potencia!I281*(1-$D281)*12*1000*$FM281","v":0},{"$f":"$FZ281*Potencia!J281*(1-$D281)*12*1000*$FM281","v":0},{"$f":"SUMPRODUCT(GG281:GJ281,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP281*Energia!G281*1000/2*GQ281","v":0},null,{"$f":"$GP281*Energia!U281*1000/2*GQ281","v":0},1,0,null,{"$f":"$GV281*Energia!U281*(1-$D281)*1000/2*GQ281","v":0},1,null,0,null,{"$f":"$HA281*Energia!U281*(1-$D281)*1000/2*$GQ281","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL281&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ281*Energia!G281*1000/2*HM281","v":0},{"$f":"$HK281*Potencia!G281*12*1000/2*$HM281","v":0},null,{"$f":"$HJ281*Energia!U281*1000/2*HM281","v":0},1,0,null,{"$f":"$HS281*Energia!U281*(1-$D281)*1000/2*HM281","v":0},{"$f":"$HK281*Potencia!G281*(1-$D281)*12*1000/2*$HM281","v":0},1,null,0,0,null,{"$f":"$HY281*Energia!U281*(1-$D281)*1000/2*$HM281","v":0},null,null,null,null,{"$f":"$HZ281*Potencia!G281*(1-$D281)*12*1000/2*$HM281","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO281&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN281*Energia!G281*1000/2*IP281","v":0},null,{"$f":"$IN281*Energia!U281*1000/2*IP281","v":0},1,0,null,1,{"$f":"$IU281*Energia!U281*1000/2*IW281*$IP281","v":0},1,0,null,{"$f":"$IZ281*Energia!U281*(1-$D281)*1000/2*IP281","v":0},1,null,0,null,{"$f":"$JE281*Energia!U281*(1-$D281)*1000/2*$IP281","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A281,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP281&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN281*Energia!G281*1000/2*JQ281","v":0},{"$f":"$JO281*Potencia!G281*12*1000/2*$JQ281","v":0},null,{"$f":"$JN281*Energia!U281*1000/2*JQ281","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW281*Energia!U281*1000/2*IF(JZ281<>0,JZ281,IF(JY281<>0,JY281*KD281,1))*JQ281","v":0},{"$f":"$JO281*Potencia!G281*12*1000/2*IF(JZ281=0,1,JZ281)*JQ281","v":0},1,0,0,{"$f":"$KH281*Energia!$U281*1000/2*JQ281","v":0},{"$f":"$KI281*Potencia!$G281*12*1000/2*JQ281","v":0},null,{"$f":"$KH281*Energia!U281*(1-$D281)*1000/2*JQ281","v":0},{"$f":"$KI281*Potencia!G281*(1-$D281)*12*1000/2*$JQ281","v":0},1,null,0,0,null,{"$f":"$KQ281*Energia!U281*(1-$D281)*1000/2*$JQ281","v":0},null,null,null,null,{"$f":"$KR281*Potencia!G281*(1-$D281)*12*1000/2*$JQ281","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"DDD Jub. 2","Jub. 2",{"$f":"IF(C282=0,0,IF(A282=0,0,INDEX(Params!$B$5:$G$15,MATCH(C282,Params!$A$5:$A$15,0),MATCH(A282,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G282&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E282*Energia!K282*1000*H282","v":0},{"$f":"$F282*Potencia!K282*12*1000*$I282","v":0},null,{"$f":"$E282*Energia!Y282*1000*H282","v":0},1,0,null,{"$f":"$O282*Energia!Y282*(1-$D282)*1000*H282","v":0},{"$f":"$F282*Potencia!K282*(1-$D282)*12*1000*$I282","v":0},1,null,0,0,null,{"$f":"$U282*Energia!U282*(1-$D282)*1000*$H282","v":0},{"$f":"$U282*Energia!V282*(1-$D282)*1000*$H282","v":0},{"$f":"$U282*Energia!W282*(1-$D282)*1000*$H282","v":0},{"$f":"$U282*Energia!X282*(1-$D282)*1000*$H282","v":0},{"$f":"SUMPRODUCT(X282:AA282,Params!$B$19:$E$19)","v":0},{"$f":"$V282*Potencia!G282*(1-$D282)*12*1000*$I282","v":0},{"$f":"$V282*Potencia!H282*(1-$D282)*12*1000*$I282","v":0},{"$f":"$V282*Potencia!I282*(1-$D282)*12*1000*$I282","v":0},{"$f":"$V282*Potencia!J282*(1-$D282)*12*1000*$I282","v":0},{"$f":"SUMPRODUCT(AC282:AF282,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK282*Energia!K282*1000*AM282","v":0},{"$f":"$AL282*Clientes!K282*12","v":0},null,{"$f":"$AK282*Energia!Y282*1000*AM282","v":0},1,0,null,{"$f":"$AS282*Energia!Y282*(1-$D282)*1000*AM282","v":0},{"$f":"$AL282*Clientes!K282*(1-$D282)*12","v":0},1,null,0,0,null,{"$f":"$AY282*Energia!U282*(1-$D282)*1000*$AM282","v":0},{"$f":"$AY282*Energia!V282*(1-$D282)*1000*$AM282","v":0},{"$f":"$AY282*Energia!W282*(1-$D282)*1000*$AM282","v":0},{"$f":"$AY282*Energia!X282*(1-$D282)*1000*$AM282","v":0},{"$f":"SUMPRODUCT(BB282:BE282,Params!$B$19:$E$19)","v":0},{"$f":"$AZ282*Clientes!G282*(1-$D282)*12","v":0},{"$f":"$AZ282*Clientes!H282*(1-$D282)*12","v":0},{"$f":"$AZ282*Clientes!I282*(1-$D282)*12","v":0},{"$f":"$AZ282*Clientes!J282*(1-$D282)*12","v":0},{"$f":"SUMPRODUCT(BG282:BJ282,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO282*Clientes!Q282","v":0},null,0,null,{"$f":"$BS282*Clientes!M282","v":0},{"$f":"$BS282*Clientes!N282","v":0},{"$f":"$BS282*Clientes!O282","v":0},{"$f":"$BS282*Clientes!P282","v":0},{"$f":"SUMPRODUCT(BU282:BX282,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB282*Energia!K282*1000*CC282","v":0},null,{"$f":"$CB282*Energia!Y282*1000*CC282","v":0},1,0,null,{"$f":"$CH282*Energia!Y282*(1-$D282)*1000*CC282","v":0},1,null,0,null,{"$f":"$CM282*Energia!U282*(1-$D282)*1000*$CC282","v":0},{"$f":"$CM282*Energia!V282*(1-$D282)*1000*$CC282","v":0},{"$f":"$CM282*Energia!W282*(1-$D282)*1000*$CC282","v":0},{"$f":"$CM282*Energia!X282*(1-$D282)*1000*$CC282","v":0},{"$f":"SUMPRODUCT(CO282:CR282,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV282*Energia!K282*1000*CW282","v":0},null,{"$f":"$CV282*Energia!Y282*1000*CW282","v":0},1,0,null,{"$f":"$DB282*Energia!Y282*(1-$D282)*1000*CW282","v":0},1,null,0,null,{"$f":"$DG282*Energia!U282*(1-$D282)*1000*$CW282","v":0},{"$f":"$DG282*Energia!V282*(1-$D282)*1000*$CW282","v":0},{"$f":"$DG282*Energia!W282*(1-$D282)*1000*$CW282","v":0},{"$f":"$DG282*Energia!X282*(1-$D282)*1000*$CW282","v":0},{"$f":"SUMPRODUCT(DI282:DL282,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP282*Energia!G282*1000/2*DQ282","v":0},null,{"$f":"$DP282*Energia!U282*1000/2*DQ282","v":0},1,0,null,{"$f":"$DV282*Energia!U282*(1-$D282)*1000/2*DQ282","v":0},1,null,0,null,{"$f":"$EA282*Energia!U282*(1-$D282)*1000/2*$DQ282","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK282&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ282*Energia!K282*1000*EL282","v":0},null,{"$f":"$EJ282*Energia!Y282*1000*EL282","v":0},1,0,null,1,{"$f":"$EQ282*Energia!Y282*1000*ES282*EL282","v":0},1,0,null,{"$f":"$EV282*Energia!Y282*(1-$D282)*1000*EL282","v":0},1,null,0,null,{"$f":"$FA282*Energia!U282*(1-$D282)*1000*$EL282","v":0},{"$f":"$FA282*Energia!V282*(1-$D282)*1000*$EL282","v":0},{"$f":"$FA282*Energia!W282*(1-$D282)*1000*$EL282","v":0},{"$f":"$FA282*Energia!X282*(1-$D282)*1000*$EL282","v":0},{"$f":"SUMPRODUCT(FC282:FF282,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL282&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ282*Energia!K282*1000*FM282","v":0},{"$f":"$FK282*Potencia!K282*12*1000*$FM282","v":0},null,{"$f":"$FJ282*Energia!Y282*1000*FM282","v":0},1,0,null,{"$f":"$FS282*Energia!Y282*(1-$D282)*1000*FM282","v":0},{"$f":"$FK282*Potencia!K282*(1-$D282)*12*1000*$FM282","v":0},1,null,0,0,null,{"$f":"$FY282*Energia!U282*(1-$D282)*1000*$FM282","v":0},{"$f":"$FY282*Energia!V282*(1-$D282)*1000*$FM282","v":0},{"$f":"$FY282*Energia!W282*(1-$D282)*1000*$FM282","v":0},{"$f":"$FY282*Energia!X282*(1-$D282)*1000*$FM282","v":0},{"$f":"SUMPRODUCT(GB282:GE282,Params!$B$19:$E$19)","v":0},{"$f":"$FZ282*Potencia!G282*(1-$D282)*12*1000*$FM282","v":0},{"$f":"$FZ282*Potencia!H282*(1-$D282)*12*1000*$FM282","v":0},{"$f":"$FZ282*Potencia!I282*(1-$D282)*12*1000*$FM282","v":0},{"$f":"$FZ282*Potencia!J282*(1-$D282)*12*1000*$FM282","v":0},{"$f":"SUMPRODUCT(GG282:GJ282,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP282*Energia!G282*1000/2*GQ282","v":0},null,{"$f":"$GP282*Energia!U282*1000/2*GQ282","v":0},1,0,null,{"$f":"$GV282*Energia!U282*(1-$D282)*1000/2*GQ282","v":0},1,null,0,null,{"$f":"$HA282*Energia!U282*(1-$D282)*1000/2*$GQ282","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL282&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ282*Energia!G282*1000/2*HM282","v":0},{"$f":"$HK282*Potencia!G282*12*1000/2*$HM282","v":0},null,{"$f":"$HJ282*Energia!U282*1000/2*HM282","v":0},1,0,null,{"$f":"$HS282*Energia!U282*(1-$D282)*1000/2*HM282","v":0},{"$f":"$HK282*Potencia!G282*(1-$D282)*12*1000/2*$HM282","v":0},1,null,0,0,null,{"$f":"$HY282*Energia!U282*(1-$D282)*1000/2*$HM282","v":0},null,null,null,null,{"$f":"$HZ282*Potencia!G282*(1-$D282)*12*1000/2*$HM282","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO282&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN282*Energia!G282*1000/2*IP282","v":0},null,{"$f":"$IN282*Energia!U282*1000/2*IP282","v":0},1,0,null,1,{"$f":"$IU282*Energia!U282*1000/2*IW282*$IP282","v":0},1,0,null,{"$f":"$IZ282*Energia!U282*(1-$D282)*1000/2*IP282","v":0},1,null,0,null,{"$f":"$JE282*Energia!U282*(1-$D282)*1000/2*$IP282","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A282,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP282&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN282*Energia!G282*1000/2*JQ282","v":0},{"$f":"$JO282*Potencia!G282*12*1000/2*$JQ282","v":0},null,{"$f":"$JN282*Energia!U282*1000/2*JQ282","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW282*Energia!U282*1000/2*IF(JZ282<>0,JZ282,IF(JY282<>0,JY282*KD282,1))*JQ282","v":0},{"$f":"$JO282*Potencia!G282*12*1000/2*IF(JZ282=0,1,JZ282)*JQ282","v":0},1,0,0,{"$f":"$KH282*Energia!$U282*1000/2*JQ282","v":0},{"$f":"$KI282*Potencia!$G282*12*1000/2*JQ282","v":0},null,{"$f":"$KH282*Energia!U282*(1-$D282)*1000/2*JQ282","v":0},{"$f":"$KI282*Potencia!G282*(1-$D282)*12*1000/2*$JQ282","v":0},1,null,0,0,null,{"$f":"$KQ282*Energia!U282*(1-$D282)*1000/2*$JQ282","v":0},null,null,null,null,{"$f":"$KR282*Potencia!G282*(1-$D282)*12*1000/2*$JQ282","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"DDD Político","Part Político",{"$f":"IF(C283=0,0,IF(A283=0,0,INDEX(Params!$B$5:$G$15,MATCH(C283,Params!$A$5:$A$15,0),MATCH(A283,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G283&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E283*Energia!K283*1000*H283","v":0},{"$f":"$F283*Potencia!K283*12*1000*$I283","v":0},null,{"$f":"$E283*Energia!Y283*1000*H283","v":0},1,0,null,{"$f":"$O283*Energia!Y283*(1-$D283)*1000*H283","v":0},{"$f":"$F283*Potencia!K283*(1-$D283)*12*1000*$I283","v":0},1,null,0,0,null,{"$f":"$U283*Energia!U283*(1-$D283)*1000*$H283","v":0},{"$f":"$U283*Energia!V283*(1-$D283)*1000*$H283","v":0},{"$f":"$U283*Energia!W283*(1-$D283)*1000*$H283","v":0},{"$f":"$U283*Energia!X283*(1-$D283)*1000*$H283","v":0},{"$f":"SUMPRODUCT(X283:AA283,Params!$B$19:$E$19)","v":0},{"$f":"$V283*Potencia!G283*(1-$D283)*12*1000*$I283","v":0},{"$f":"$V283*Potencia!H283*(1-$D283)*12*1000*$I283","v":0},{"$f":"$V283*Potencia!I283*(1-$D283)*12*1000*$I283","v":0},{"$f":"$V283*Potencia!J283*(1-$D283)*12*1000*$I283","v":0},{"$f":"SUMPRODUCT(AC283:AF283,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK283*Energia!K283*1000*AM283","v":0},{"$f":"$AL283*Clientes!K283*12","v":0},null,{"$f":"$AK283*Energia!Y283*1000*AM283","v":0},1,0,null,{"$f":"$AS283*Energia!Y283*(1-$D283)*1000*AM283","v":0},{"$f":"$AL283*Clientes!K283*(1-$D283)*12","v":0},1,null,0,0,null,{"$f":"$AY283*Energia!U283*(1-$D283)*1000*$AM283","v":0},{"$f":"$AY283*Energia!V283*(1-$D283)*1000*$AM283","v":0},{"$f":"$AY283*Energia!W283*(1-$D283)*1000*$AM283","v":0},{"$f":"$AY283*Energia!X283*(1-$D283)*1000*$AM283","v":0},{"$f":"SUMPRODUCT(BB283:BE283,Params!$B$19:$E$19)","v":0},{"$f":"$AZ283*Clientes!G283*(1-$D283)*12","v":0},{"$f":"$AZ283*Clientes!H283*(1-$D283)*12","v":0},{"$f":"$AZ283*Clientes!I283*(1-$D283)*12","v":0},{"$f":"$AZ283*Clientes!J283*(1-$D283)*12","v":0},{"$f":"SUMPRODUCT(BG283:BJ283,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO283*Clientes!Q283","v":0},null,0,null,{"$f":"$BS283*Clientes!M283","v":0},{"$f":"$BS283*Clientes!N283","v":0},{"$f":"$BS283*Clientes!O283","v":0},{"$f":"$BS283*Clientes!P283","v":0},{"$f":"SUMPRODUCT(BU283:BX283,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB283*Energia!K283*1000*CC283","v":0},null,{"$f":"$CB283*Energia!Y283*1000*CC283","v":0},1,0,null,{"$f":"$CH283*Energia!Y283*(1-$D283)*1000*CC283","v":0},1,null,0,null,{"$f":"$CM283*Energia!U283*(1-$D283)*1000*$CC283","v":0},{"$f":"$CM283*Energia!V283*(1-$D283)*1000*$CC283","v":0},{"$f":"$CM283*Energia!W283*(1-$D283)*1000*$CC283","v":0},{"$f":"$CM283*Energia!X283*(1-$D283)*1000*$CC283","v":0},{"$f":"SUMPRODUCT(CO283:CR283,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV283*Energia!K283*1000*CW283","v":0},null,{"$f":"$CV283*Energia!Y283*1000*CW283","v":0},1,0,null,{"$f":"$DB283*Energia!Y283*(1-$D283)*1000*CW283","v":0},1,null,0,null,{"$f":"$DG283*Energia!U283*(1-$D283)*1000*$CW283","v":0},{"$f":"$DG283*Energia!V283*(1-$D283)*1000*$CW283","v":0},{"$f":"$DG283*Energia!W283*(1-$D283)*1000*$CW283","v":0},{"$f":"$DG283*Energia!X283*(1-$D283)*1000*$CW283","v":0},{"$f":"SUMPRODUCT(DI283:DL283,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP283*Energia!G283*1000/2*DQ283","v":0},null,{"$f":"$DP283*Energia!U283*1000/2*DQ283","v":0},1,0,null,{"$f":"$DV283*Energia!U283*(1-$D283)*1000/2*DQ283","v":0},1,null,0,null,{"$f":"$EA283*Energia!U283*(1-$D283)*1000/2*$DQ283","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK283&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ283*Energia!K283*1000*EL283","v":0},null,{"$f":"$EJ283*Energia!Y283*1000*EL283","v":0},1,0,null,1,{"$f":"$EQ283*Energia!Y283*1000*ES283*EL283","v":0},1,0,null,{"$f":"$EV283*Energia!Y283*(1-$D283)*1000*EL283","v":0},1,null,0,null,{"$f":"$FA283*Energia!U283*(1-$D283)*1000*$EL283","v":0},{"$f":"$FA283*Energia!V283*(1-$D283)*1000*$EL283","v":0},{"$f":"$FA283*Energia!W283*(1-$D283)*1000*$EL283","v":0},{"$f":"$FA283*Energia!X283*(1-$D283)*1000*$EL283","v":0},{"$f":"SUMPRODUCT(FC283:FF283,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL283&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ283*Energia!K283*1000*FM283","v":0},{"$f":"$FK283*Potencia!K283*12*1000*$FM283","v":0},null,{"$f":"$FJ283*Energia!Y283*1000*FM283","v":0},1,0,null,{"$f":"$FS283*Energia!Y283*(1-$D283)*1000*FM283","v":0},{"$f":"$FK283*Potencia!K283*(1-$D283)*12*1000*$FM283","v":0},1,null,0,0,null,{"$f":"$FY283*Energia!U283*(1-$D283)*1000*$FM283","v":0},{"$f":"$FY283*Energia!V283*(1-$D283)*1000*$FM283","v":0},{"$f":"$FY283*Energia!W283*(1-$D283)*1000*$FM283","v":0},{"$f":"$FY283*Energia!X283*(1-$D283)*1000*$FM283","v":0},{"$f":"SUMPRODUCT(GB283:GE283,Params!$B$19:$E$19)","v":0},{"$f":"$FZ283*Potencia!G283*(1-$D283)*12*1000*$FM283","v":0},{"$f":"$FZ283*Potencia!H283*(1-$D283)*12*1000*$FM283","v":0},{"$f":"$FZ283*Potencia!I283*(1-$D283)*12*1000*$FM283","v":0},{"$f":"$FZ283*Potencia!J283*(1-$D283)*12*1000*$FM283","v":0},{"$f":"SUMPRODUCT(GG283:GJ283,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP283*Energia!G283*1000/2*GQ283","v":0},null,{"$f":"$GP283*Energia!U283*1000/2*GQ283","v":0},1,0,null,{"$f":"$GV283*Energia!U283*(1-$D283)*1000/2*GQ283","v":0},1,null,0,null,{"$f":"$HA283*Energia!U283*(1-$D283)*1000/2*$GQ283","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL283&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ283*Energia!G283*1000/2*HM283","v":0},{"$f":"$HK283*Potencia!G283*12*1000/2*$HM283","v":0},null,{"$f":"$HJ283*Energia!U283*1000/2*HM283","v":0},1,0,null,{"$f":"$HS283*Energia!U283*(1-$D283)*1000/2*HM283","v":0},{"$f":"$HK283*Potencia!G283*(1-$D283)*12*1000/2*$HM283","v":0},1,null,0,0,null,{"$f":"$HY283*Energia!U283*(1-$D283)*1000/2*$HM283","v":0},null,null,null,null,{"$f":"$HZ283*Potencia!G283*(1-$D283)*12*1000/2*$HM283","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO283&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN283*Energia!G283*1000/2*IP283","v":0},null,{"$f":"$IN283*Energia!U283*1000/2*IP283","v":0},1,0,null,1,{"$f":"$IU283*Energia!U283*1000/2*IW283*$IP283","v":0},1,0,null,{"$f":"$IZ283*Energia!U283*(1-$D283)*1000/2*IP283","v":0},1,null,0,null,{"$f":"$JE283*Energia!U283*(1-$D283)*1000/2*$IP283","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A283,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP283&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN283*Energia!G283*1000/2*JQ283","v":0},{"$f":"$JO283*Potencia!G283*12*1000/2*$JQ283","v":0},null,{"$f":"$JN283*Energia!U283*1000/2*JQ283","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW283*Energia!U283*1000/2*IF(JZ283<>0,JZ283,IF(JY283<>0,JY283*KD283,1))*JQ283","v":0},{"$f":"$JO283*Potencia!G283*12*1000/2*IF(JZ283=0,1,JZ283)*JQ283","v":0},1,0,0,{"$f":"$KH283*Energia!$U283*1000/2*JQ283","v":0},{"$f":"$KI283*Potencia!$G283*12*1000/2*JQ283","v":0},null,{"$f":"$KH283*Energia!U283*(1-$D283)*1000/2*JQ283","v":0},{"$f":"$KI283*Potencia!G283*(1-$D283)*12*1000/2*$JQ283","v":0},1,null,0,0,null,{"$f":"$KQ283*Energia!U283*(1-$D283)*1000/2*$JQ283","v":0},null,null,null,null,{"$f":"$KR283*Potencia!G283*(1-$D283)*12*1000/2*$JQ283","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"DDD Discap.","Discapacitados",{"$f":"IF(C284=0,0,IF(A284=0,0,INDEX(Params!$B$5:$G$15,MATCH(C284,Params!$A$5:$A$15,0),MATCH(A284,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G284&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E284*Energia!K284*1000*H284","v":0},{"$f":"$F284*Potencia!K284*12*1000*$I284","v":0},null,{"$f":"$E284*Energia!Y284*1000*H284","v":0},1,0,null,{"$f":"$O284*Energia!Y284*(1-$D284)*1000*H284","v":0},{"$f":"$F284*Potencia!K284*(1-$D284)*12*1000*$I284","v":0},1,null,0,0,null,{"$f":"$U284*Energia!U284*(1-$D284)*1000*$H284","v":0},{"$f":"$U284*Energia!V284*(1-$D284)*1000*$H284","v":0},{"$f":"$U284*Energia!W284*(1-$D284)*1000*$H284","v":0},{"$f":"$U284*Energia!X284*(1-$D284)*1000*$H284","v":0},{"$f":"SUMPRODUCT(X284:AA284,Params!$B$19:$E$19)","v":0},{"$f":"$V284*Potencia!G284*(1-$D284)*12*1000*$I284","v":0},{"$f":"$V284*Potencia!H284*(1-$D284)*12*1000*$I284","v":0},{"$f":"$V284*Potencia!I284*(1-$D284)*12*1000*$I284","v":0},{"$f":"$V284*Potencia!J284*(1-$D284)*12*1000*$I284","v":0},{"$f":"SUMPRODUCT(AC284:AF284,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK284*Energia!K284*1000*AM284","v":0},{"$f":"$AL284*Clientes!K284*12","v":0},null,{"$f":"$AK284*Energia!Y284*1000*AM284","v":0},1,0,null,{"$f":"$AS284*Energia!Y284*(1-$D284)*1000*AM284","v":0},{"$f":"$AL284*Clientes!K284*(1-$D284)*12","v":0},1,null,0,0,null,{"$f":"$AY284*Energia!U284*(1-$D284)*1000*$AM284","v":0},{"$f":"$AY284*Energia!V284*(1-$D284)*1000*$AM284","v":0},{"$f":"$AY284*Energia!W284*(1-$D284)*1000*$AM284","v":0},{"$f":"$AY284*Energia!X284*(1-$D284)*1000*$AM284","v":0},{"$f":"SUMPRODUCT(BB284:BE284,Params!$B$19:$E$19)","v":0},{"$f":"$AZ284*Clientes!G284*(1-$D284)*12","v":0},{"$f":"$AZ284*Clientes!H284*(1-$D284)*12","v":0},{"$f":"$AZ284*Clientes!I284*(1-$D284)*12","v":0},{"$f":"$AZ284*Clientes!J284*(1-$D284)*12","v":0},{"$f":"SUMPRODUCT(BG284:BJ284,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO284*Clientes!Q284","v":0},null,0,null,{"$f":"$BS284*Clientes!M284","v":0},{"$f":"$BS284*Clientes!N284","v":0},{"$f":"$BS284*Clientes!O284","v":0},{"$f":"$BS284*Clientes!P284","v":0},{"$f":"SUMPRODUCT(BU284:BX284,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB284*Energia!K284*1000*CC284","v":0},null,{"$f":"$CB284*Energia!Y284*1000*CC284","v":0},1,0,null,{"$f":"$CH284*Energia!Y284*(1-$D284)*1000*CC284","v":0},1,null,0,null,{"$f":"$CM284*Energia!U284*(1-$D284)*1000*$CC284","v":0},{"$f":"$CM284*Energia!V284*(1-$D284)*1000*$CC284","v":0},{"$f":"$CM284*Energia!W284*(1-$D284)*1000*$CC284","v":0},{"$f":"$CM284*Energia!X284*(1-$D284)*1000*$CC284","v":0},{"$f":"SUMPRODUCT(CO284:CR284,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV284*Energia!K284*1000*CW284","v":0},null,{"$f":"$CV284*Energia!Y284*1000*CW284","v":0},1,0,null,{"$f":"$DB284*Energia!Y284*(1-$D284)*1000*CW284","v":0},1,null,0,null,{"$f":"$DG284*Energia!U284*(1-$D284)*1000*$CW284","v":0},{"$f":"$DG284*Energia!V284*(1-$D284)*1000*$CW284","v":0},{"$f":"$DG284*Energia!W284*(1-$D284)*1000*$CW284","v":0},{"$f":"$DG284*Energia!X284*(1-$D284)*1000*$CW284","v":0},{"$f":"SUMPRODUCT(DI284:DL284,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP284*Energia!G284*1000/2*DQ284","v":0},null,{"$f":"$DP284*Energia!U284*1000/2*DQ284","v":0},1,0,null,{"$f":"$DV284*Energia!U284*(1-$D284)*1000/2*DQ284","v":0},1,null,0,null,{"$f":"$EA284*Energia!U284*(1-$D284)*1000/2*$DQ284","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK284&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ284*Energia!K284*1000*EL284","v":0},null,{"$f":"$EJ284*Energia!Y284*1000*EL284","v":0},1,0,null,1,{"$f":"$EQ284*Energia!Y284*1000*ES284*EL284","v":0},1,0,null,{"$f":"$EV284*Energia!Y284*(1-$D284)*1000*EL284","v":0},1,null,0,null,{"$f":"$FA284*Energia!U284*(1-$D284)*1000*$EL284","v":0},{"$f":"$FA284*Energia!V284*(1-$D284)*1000*$EL284","v":0},{"$f":"$FA284*Energia!W284*(1-$D284)*1000*$EL284","v":0},{"$f":"$FA284*Energia!X284*(1-$D284)*1000*$EL284","v":0},{"$f":"SUMPRODUCT(FC284:FF284,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL284&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ284*Energia!K284*1000*FM284","v":0},{"$f":"$FK284*Potencia!K284*12*1000*$FM284","v":0},null,{"$f":"$FJ284*Energia!Y284*1000*FM284","v":0},1,0,null,{"$f":"$FS284*Energia!Y284*(1-$D284)*1000*FM284","v":0},{"$f":"$FK284*Potencia!K284*(1-$D284)*12*1000*$FM284","v":0},1,null,0,0,null,{"$f":"$FY284*Energia!U284*(1-$D284)*1000*$FM284","v":0},{"$f":"$FY284*Energia!V284*(1-$D284)*1000*$FM284","v":0},{"$f":"$FY284*Energia!W284*(1-$D284)*1000*$FM284","v":0},{"$f":"$FY284*Energia!X284*(1-$D284)*1000*$FM284","v":0},{"$f":"SUMPRODUCT(GB284:GE284,Params!$B$19:$E$19)","v":0},{"$f":"$FZ284*Potencia!G284*(1-$D284)*12*1000*$FM284","v":0},{"$f":"$FZ284*Potencia!H284*(1-$D284)*12*1000*$FM284","v":0},{"$f":"$FZ284*Potencia!I284*(1-$D284)*12*1000*$FM284","v":0},{"$f":"$FZ284*Potencia!J284*(1-$D284)*12*1000*$FM284","v":0},{"$f":"SUMPRODUCT(GG284:GJ284,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP284*Energia!G284*1000/2*GQ284","v":0},null,{"$f":"$GP284*Energia!U284*1000/2*GQ284","v":0},1,0,null,{"$f":"$GV284*Energia!U284*(1-$D284)*1000/2*GQ284","v":0},1,null,0,null,{"$f":"$HA284*Energia!U284*(1-$D284)*1000/2*$GQ284","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL284&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ284*Energia!G284*1000/2*HM284","v":0},{"$f":"$HK284*Potencia!G284*12*1000/2*$HM284","v":0},null,{"$f":"$HJ284*Energia!U284*1000/2*HM284","v":0},1,0,null,{"$f":"$HS284*Energia!U284*(1-$D284)*1000/2*HM284","v":0},{"$f":"$HK284*Potencia!G284*(1-$D284)*12*1000/2*$HM284","v":0},1,null,0,0,null,{"$f":"$HY284*Energia!U284*(1-$D284)*1000/2*$HM284","v":0},null,null,null,null,{"$f":"$HZ284*Potencia!G284*(1-$D284)*12*1000/2*$HM284","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO284&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN284*Energia!G284*1000/2*IP284","v":0},null,{"$f":"$IN284*Energia!U284*1000/2*IP284","v":0},1,0,null,1,{"$f":"$IU284*Energia!U284*1000/2*IW284*$IP284","v":0},1,0,null,{"$f":"$IZ284*Energia!U284*(1-$D284)*1000/2*IP284","v":0},1,null,0,null,{"$f":"$JE284*Energia!U284*(1-$D284)*1000/2*$IP284","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A284,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP284&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN284*Energia!G284*1000/2*JQ284","v":0},{"$f":"$JO284*Potencia!G284*12*1000/2*$JQ284","v":0},null,{"$f":"$JN284*Energia!U284*1000/2*JQ284","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW284*Energia!U284*1000/2*IF(JZ284<>0,JZ284,IF(JY284<>0,JY284*KD284,1))*JQ284","v":0},{"$f":"$JO284*Potencia!G284*12*1000/2*IF(JZ284=0,1,JZ284)*JQ284","v":0},1,0,0,{"$f":"$KH284*Energia!$U284*1000/2*JQ284","v":0},{"$f":"$KI284*Potencia!$G284*12*1000/2*JQ284","v":0},null,{"$f":"$KH284*Energia!U284*(1-$D284)*1000/2*JQ284","v":0},{"$f":"$KI284*Potencia!G284*(1-$D284)*12*1000/2*$JQ284","v":0},1,null,0,0,null,{"$f":"$KQ284*Energia!U284*(1-$D284)*1000/2*$JQ284","v":0},null,null,null,null,{"$f":"$KR284*Potencia!G284*(1-$D284)*12*1000/2*$JQ284","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"DDD Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C285=0,0,IF(A285=0,0,INDEX(Params!$B$5:$G$15,MATCH(C285,Params!$A$5:$A$15,0),MATCH(A285,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G285&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E285*Energia!K285*1000*H285","v":0},{"$f":"$F285*Potencia!K285*12*1000*$I285","v":0},null,{"$f":"$E285*Energia!Y285*1000*H285","v":0},1,0,null,{"$f":"$O285*Energia!Y285*(1-$D285)*1000*H285","v":0},{"$f":"$F285*Potencia!K285*(1-$D285)*12*1000*$I285","v":0},1,null,0,0,null,{"$f":"$U285*Energia!U285*(1-$D285)*1000*$H285","v":0},{"$f":"$U285*Energia!V285*(1-$D285)*1000*$H285","v":0},{"$f":"$U285*Energia!W285*(1-$D285)*1000*$H285","v":0},{"$f":"$U285*Energia!X285*(1-$D285)*1000*$H285","v":0},{"$f":"SUMPRODUCT(X285:AA285,Params!$B$19:$E$19)","v":0},{"$f":"$V285*Potencia!G285*(1-$D285)*12*1000*$I285","v":0},{"$f":"$V285*Potencia!H285*(1-$D285)*12*1000*$I285","v":0},{"$f":"$V285*Potencia!I285*(1-$D285)*12*1000*$I285","v":0},{"$f":"$V285*Potencia!J285*(1-$D285)*12*1000*$I285","v":0},{"$f":"SUMPRODUCT(AC285:AF285,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK285*Energia!K285*1000*AM285","v":0},{"$f":"$AL285*Clientes!K285*12","v":0},null,{"$f":"$AK285*Energia!Y285*1000*AM285","v":0},1,0,null,{"$f":"$AS285*Energia!Y285*(1-$D285)*1000*AM285","v":0},{"$f":"$AL285*Clientes!K285*(1-$D285)*12","v":0},1,null,0,0,null,{"$f":"$AY285*Energia!U285*(1-$D285)*1000*$AM285","v":0},{"$f":"$AY285*Energia!V285*(1-$D285)*1000*$AM285","v":0},{"$f":"$AY285*Energia!W285*(1-$D285)*1000*$AM285","v":0},{"$f":"$AY285*Energia!X285*(1-$D285)*1000*$AM285","v":0},{"$f":"SUMPRODUCT(BB285:BE285,Params!$B$19:$E$19)","v":0},{"$f":"$AZ285*Clientes!G285*(1-$D285)*12","v":0},{"$f":"$AZ285*Clientes!H285*(1-$D285)*12","v":0},{"$f":"$AZ285*Clientes!I285*(1-$D285)*12","v":0},{"$f":"$AZ285*Clientes!J285*(1-$D285)*12","v":0},{"$f":"SUMPRODUCT(BG285:BJ285,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO285*Clientes!Q285","v":0},null,0,null,{"$f":"$BS285*Clientes!M285","v":0},{"$f":"$BS285*Clientes!N285","v":0},{"$f":"$BS285*Clientes!O285","v":0},{"$f":"$BS285*Clientes!P285","v":0},{"$f":"SUMPRODUCT(BU285:BX285,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB285*Energia!K285*1000*CC285","v":0},null,{"$f":"$CB285*Energia!Y285*1000*CC285","v":0},1,0,null,{"$f":"$CH285*Energia!Y285*(1-$D285)*1000*CC285","v":0},1,null,0,null,{"$f":"$CM285*Energia!U285*(1-$D285)*1000*$CC285","v":0},{"$f":"$CM285*Energia!V285*(1-$D285)*1000*$CC285","v":0},{"$f":"$CM285*Energia!W285*(1-$D285)*1000*$CC285","v":0},{"$f":"$CM285*Energia!X285*(1-$D285)*1000*$CC285","v":0},{"$f":"SUMPRODUCT(CO285:CR285,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV285*Energia!K285*1000*CW285","v":0},null,{"$f":"$CV285*Energia!Y285*1000*CW285","v":0},1,0,null,{"$f":"$DB285*Energia!Y285*(1-$D285)*1000*CW285","v":0},1,null,0,null,{"$f":"$DG285*Energia!U285*(1-$D285)*1000*$CW285","v":0},{"$f":"$DG285*Energia!V285*(1-$D285)*1000*$CW285","v":0},{"$f":"$DG285*Energia!W285*(1-$D285)*1000*$CW285","v":0},{"$f":"$DG285*Energia!X285*(1-$D285)*1000*$CW285","v":0},{"$f":"SUMPRODUCT(DI285:DL285,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP285*Energia!G285*1000/2*DQ285","v":0},null,{"$f":"$DP285*Energia!U285*1000/2*DQ285","v":0},1,0,null,{"$f":"$DV285*Energia!U285*(1-$D285)*1000/2*DQ285","v":0},1,null,0,null,{"$f":"$EA285*Energia!U285*(1-$D285)*1000/2*$DQ285","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK285&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ285*Energia!K285*1000*EL285","v":0},null,{"$f":"$EJ285*Energia!Y285*1000*EL285","v":0},1,0,null,1,{"$f":"$EQ285*Energia!Y285*1000*ES285*EL285","v":0},1,0,null,{"$f":"$EV285*Energia!Y285*(1-$D285)*1000*EL285","v":0},1,null,0,null,{"$f":"$FA285*Energia!U285*(1-$D285)*1000*$EL285","v":0},{"$f":"$FA285*Energia!V285*(1-$D285)*1000*$EL285","v":0},{"$f":"$FA285*Energia!W285*(1-$D285)*1000*$EL285","v":0},{"$f":"$FA285*Energia!X285*(1-$D285)*1000*$EL285","v":0},{"$f":"SUMPRODUCT(FC285:FF285,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL285&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ285*Energia!K285*1000*FM285","v":0},{"$f":"$FK285*Potencia!K285*12*1000*$FM285","v":0},null,{"$f":"$FJ285*Energia!Y285*1000*FM285","v":0},1,0,null,{"$f":"$FS285*Energia!Y285*(1-$D285)*1000*FM285","v":0},{"$f":"$FK285*Potencia!K285*(1-$D285)*12*1000*$FM285","v":0},1,null,0,0,null,{"$f":"$FY285*Energia!U285*(1-$D285)*1000*$FM285","v":0},{"$f":"$FY285*Energia!V285*(1-$D285)*1000*$FM285","v":0},{"$f":"$FY285*Energia!W285*(1-$D285)*1000*$FM285","v":0},{"$f":"$FY285*Energia!X285*(1-$D285)*1000*$FM285","v":0},{"$f":"SUMPRODUCT(GB285:GE285,Params!$B$19:$E$19)","v":0},{"$f":"$FZ285*Potencia!G285*(1-$D285)*12*1000*$FM285","v":0},{"$f":"$FZ285*Potencia!H285*(1-$D285)*12*1000*$FM285","v":0},{"$f":"$FZ285*Potencia!I285*(1-$D285)*12*1000*$FM285","v":0},{"$f":"$FZ285*Potencia!J285*(1-$D285)*12*1000*$FM285","v":0},{"$f":"SUMPRODUCT(GG285:GJ285,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP285*Energia!G285*1000/2*GQ285","v":0},null,{"$f":"$GP285*Energia!U285*1000/2*GQ285","v":0},1,0,null,{"$f":"$GV285*Energia!U285*(1-$D285)*1000/2*GQ285","v":0},1,null,0,null,{"$f":"$HA285*Energia!U285*(1-$D285)*1000/2*$GQ285","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL285&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ285*Energia!G285*1000/2*HM285","v":0},{"$f":"$HK285*Potencia!G285*12*1000/2*$HM285","v":0},null,{"$f":"$HJ285*Energia!U285*1000/2*HM285","v":0},1,0,null,{"$f":"$HS285*Energia!U285*(1-$D285)*1000/2*HM285","v":0},{"$f":"$HK285*Potencia!G285*(1-$D285)*12*1000/2*$HM285","v":0},1,null,0,0,null,{"$f":"$HY285*Energia!U285*(1-$D285)*1000/2*$HM285","v":0},null,null,null,null,{"$f":"$HZ285*Potencia!G285*(1-$D285)*12*1000/2*$HM285","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO285&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN285*Energia!G285*1000/2*IP285","v":0},null,{"$f":"$IN285*Energia!U285*1000/2*IP285","v":0},1,0,null,1,{"$f":"$IU285*Energia!U285*1000/2*IW285*$IP285","v":0},1,0,null,{"$f":"$IZ285*Energia!U285*(1-$D285)*1000/2*IP285","v":0},1,null,0,null,{"$f":"$JE285*Energia!U285*(1-$D285)*1000/2*$IP285","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A285,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP285&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN285*Energia!G285*1000/2*JQ285","v":0},{"$f":"$JO285*Potencia!G285*12*1000/2*$JQ285","v":0},null,{"$f":"$JN285*Energia!U285*1000/2*JQ285","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW285*Energia!U285*1000/2*IF(JZ285<>0,JZ285,IF(JY285<>0,JY285*KD285,1))*JQ285","v":0},{"$f":"$JO285*Potencia!G285*12*1000/2*IF(JZ285=0,1,JZ285)*JQ285","v":0},1,0,0,{"$f":"$KH285*Energia!$U285*1000/2*JQ285","v":0},{"$f":"$KI285*Potencia!$G285*12*1000/2*JQ285","v":0},null,{"$f":"$KH285*Energia!U285*(1-$D285)*1000/2*JQ285","v":0},{"$f":"$KI285*Potencia!G285*(1-$D285)*12*1000/2*$JQ285","v":0},1,null,0,0,null,{"$f":"$KQ285*Energia!U285*(1-$D285)*1000/2*$JQ285","v":0},null,null,null,null,{"$f":"$KR285*Potencia!G285*(1-$D285)*12*1000/2*$JQ285","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"DDD Cruz Roja","Cruz Roja",{"$f":"IF(C286=0,0,IF(A286=0,0,INDEX(Params!$B$5:$G$15,MATCH(C286,Params!$A$5:$A$15,0),MATCH(A286,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G286&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E286*Energia!K286*1000*H286","v":0},{"$f":"$F286*Potencia!K286*12*1000*$I286","v":0},null,{"$f":"$E286*Energia!Y286*1000*H286","v":0},1,0,null,{"$f":"$O286*Energia!Y286*(1-$D286)*1000*H286","v":0},{"$f":"$F286*Potencia!K286*(1-$D286)*12*1000*$I286","v":0},1,null,0,0,null,{"$f":"$U286*Energia!U286*(1-$D286)*1000*$H286","v":0},{"$f":"$U286*Energia!V286*(1-$D286)*1000*$H286","v":0},{"$f":"$U286*Energia!W286*(1-$D286)*1000*$H286","v":0},{"$f":"$U286*Energia!X286*(1-$D286)*1000*$H286","v":0},{"$f":"SUMPRODUCT(X286:AA286,Params!$B$19:$E$19)","v":0},{"$f":"$V286*Potencia!G286*(1-$D286)*12*1000*$I286","v":0},{"$f":"$V286*Potencia!H286*(1-$D286)*12*1000*$I286","v":0},{"$f":"$V286*Potencia!I286*(1-$D286)*12*1000*$I286","v":0},{"$f":"$V286*Potencia!J286*(1-$D286)*12*1000*$I286","v":0},{"$f":"SUMPRODUCT(AC286:AF286,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK286*Energia!K286*1000*AM286","v":0},{"$f":"$AL286*Clientes!K286*12","v":0},null,{"$f":"$AK286*Energia!Y286*1000*AM286","v":0},1,0,null,{"$f":"$AS286*Energia!Y286*(1-$D286)*1000*AM286","v":0},{"$f":"$AL286*Clientes!K286*(1-$D286)*12","v":0},1,null,0,0,null,{"$f":"$AY286*Energia!U286*(1-$D286)*1000*$AM286","v":0},{"$f":"$AY286*Energia!V286*(1-$D286)*1000*$AM286","v":0},{"$f":"$AY286*Energia!W286*(1-$D286)*1000*$AM286","v":0},{"$f":"$AY286*Energia!X286*(1-$D286)*1000*$AM286","v":0},{"$f":"SUMPRODUCT(BB286:BE286,Params!$B$19:$E$19)","v":0},{"$f":"$AZ286*Clientes!G286*(1-$D286)*12","v":0},{"$f":"$AZ286*Clientes!H286*(1-$D286)*12","v":0},{"$f":"$AZ286*Clientes!I286*(1-$D286)*12","v":0},{"$f":"$AZ286*Clientes!J286*(1-$D286)*12","v":0},{"$f":"SUMPRODUCT(BG286:BJ286,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO286*Clientes!Q286","v":0},null,0,null,{"$f":"$BS286*Clientes!M286","v":0},{"$f":"$BS286*Clientes!N286","v":0},{"$f":"$BS286*Clientes!O286","v":0},{"$f":"$BS286*Clientes!P286","v":0},{"$f":"SUMPRODUCT(BU286:BX286,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB286*Energia!K286*1000*CC286","v":0},null,{"$f":"$CB286*Energia!Y286*1000*CC286","v":0},1,0,null,{"$f":"$CH286*Energia!Y286*(1-$D286)*1000*CC286","v":0},1,null,0,null,{"$f":"$CM286*Energia!U286*(1-$D286)*1000*$CC286","v":0},{"$f":"$CM286*Energia!V286*(1-$D286)*1000*$CC286","v":0},{"$f":"$CM286*Energia!W286*(1-$D286)*1000*$CC286","v":0},{"$f":"$CM286*Energia!X286*(1-$D286)*1000*$CC286","v":0},{"$f":"SUMPRODUCT(CO286:CR286,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV286*Energia!K286*1000*CW286","v":0},null,{"$f":"$CV286*Energia!Y286*1000*CW286","v":0},1,0,null,{"$f":"$DB286*Energia!Y286*(1-$D286)*1000*CW286","v":0},1,null,0,null,{"$f":"$DG286*Energia!U286*(1-$D286)*1000*$CW286","v":0},{"$f":"$DG286*Energia!V286*(1-$D286)*1000*$CW286","v":0},{"$f":"$DG286*Energia!W286*(1-$D286)*1000*$CW286","v":0},{"$f":"$DG286*Energia!X286*(1-$D286)*1000*$CW286","v":0},{"$f":"SUMPRODUCT(DI286:DL286,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP286*Energia!G286*1000/2*DQ286","v":0},null,{"$f":"$DP286*Energia!U286*1000/2*DQ286","v":0},1,0,null,{"$f":"$DV286*Energia!U286*(1-$D286)*1000/2*DQ286","v":0},1,null,0,null,{"$f":"$EA286*Energia!U286*(1-$D286)*1000/2*$DQ286","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK286&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ286*Energia!K286*1000*EL286","v":0},null,{"$f":"$EJ286*Energia!Y286*1000*EL286","v":0},1,0,null,1,{"$f":"$EQ286*Energia!Y286*1000*ES286*EL286","v":0},1,0,null,{"$f":"$EV286*Energia!Y286*(1-$D286)*1000*EL286","v":0},1,null,0,null,{"$f":"$FA286*Energia!U286*(1-$D286)*1000*$EL286","v":0},{"$f":"$FA286*Energia!V286*(1-$D286)*1000*$EL286","v":0},{"$f":"$FA286*Energia!W286*(1-$D286)*1000*$EL286","v":0},{"$f":"$FA286*Energia!X286*(1-$D286)*1000*$EL286","v":0},{"$f":"SUMPRODUCT(FC286:FF286,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL286&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ286*Energia!K286*1000*FM286","v":0},{"$f":"$FK286*Potencia!K286*12*1000*$FM286","v":0},null,{"$f":"$FJ286*Energia!Y286*1000*FM286","v":0},1,0,null,{"$f":"$FS286*Energia!Y286*(1-$D286)*1000*FM286","v":0},{"$f":"$FK286*Potencia!K286*(1-$D286)*12*1000*$FM286","v":0},1,null,0,0,null,{"$f":"$FY286*Energia!U286*(1-$D286)*1000*$FM286","v":0},{"$f":"$FY286*Energia!V286*(1-$D286)*1000*$FM286","v":0},{"$f":"$FY286*Energia!W286*(1-$D286)*1000*$FM286","v":0},{"$f":"$FY286*Energia!X286*(1-$D286)*1000*$FM286","v":0},{"$f":"SUMPRODUCT(GB286:GE286,Params!$B$19:$E$19)","v":0},{"$f":"$FZ286*Potencia!G286*(1-$D286)*12*1000*$FM286","v":0},{"$f":"$FZ286*Potencia!H286*(1-$D286)*12*1000*$FM286","v":0},{"$f":"$FZ286*Potencia!I286*(1-$D286)*12*1000*$FM286","v":0},{"$f":"$FZ286*Potencia!J286*(1-$D286)*12*1000*$FM286","v":0},{"$f":"SUMPRODUCT(GG286:GJ286,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP286*Energia!G286*1000/2*GQ286","v":0},null,{"$f":"$GP286*Energia!U286*1000/2*GQ286","v":0},1,0,null,{"$f":"$GV286*Energia!U286*(1-$D286)*1000/2*GQ286","v":0},1,null,0,null,{"$f":"$HA286*Energia!U286*(1-$D286)*1000/2*$GQ286","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL286&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ286*Energia!G286*1000/2*HM286","v":0},{"$f":"$HK286*Potencia!G286*12*1000/2*$HM286","v":0},null,{"$f":"$HJ286*Energia!U286*1000/2*HM286","v":0},1,0,null,{"$f":"$HS286*Energia!U286*(1-$D286)*1000/2*HM286","v":0},{"$f":"$HK286*Potencia!G286*(1-$D286)*12*1000/2*$HM286","v":0},1,null,0,0,null,{"$f":"$HY286*Energia!U286*(1-$D286)*1000/2*$HM286","v":0},null,null,null,null,{"$f":"$HZ286*Potencia!G286*(1-$D286)*12*1000/2*$HM286","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO286&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN286*Energia!G286*1000/2*IP286","v":0},null,{"$f":"$IN286*Energia!U286*1000/2*IP286","v":0},1,0,null,1,{"$f":"$IU286*Energia!U286*1000/2*IW286*$IP286","v":0},1,0,null,{"$f":"$IZ286*Energia!U286*(1-$D286)*1000/2*IP286","v":0},1,null,0,null,{"$f":"$JE286*Energia!U286*(1-$D286)*1000/2*$IP286","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A286,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP286&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN286*Energia!G286*1000/2*JQ286","v":0},{"$f":"$JO286*Potencia!G286*12*1000/2*$JQ286","v":0},null,{"$f":"$JN286*Energia!U286*1000/2*JQ286","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW286*Energia!U286*1000/2*IF(JZ286<>0,JZ286,IF(JY286<>0,JY286*KD286,1))*JQ286","v":0},{"$f":"$JO286*Potencia!G286*12*1000/2*IF(JZ286=0,1,JZ286)*JQ286","v":0},1,0,0,{"$f":"$KH286*Energia!$U286*1000/2*JQ286","v":0},{"$f":"$KI286*Potencia!$G286*12*1000/2*JQ286","v":0},null,{"$f":"$KH286*Energia!U286*(1-$D286)*1000/2*JQ286","v":0},{"$f":"$KI286*Potencia!G286*(1-$D286)*12*1000/2*$JQ286","v":0},1,null,0,0,null,{"$f":"$KQ286*Energia!U286*(1-$D286)*1000/2*$JQ286","v":0},null,null,null,null,{"$f":"$KR286*Potencia!G286*(1-$D286)*12*1000/2*$JQ286","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"DDD XX","XX",{"$f":"IF(C287=0,0,IF(A287=0,0,INDEX(Params!$B$5:$G$15,MATCH(C287,Params!$A$5:$A$15,0),MATCH(A287,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G287&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E287*Energia!K287*1000*H287","v":0},{"$f":"$F287*Potencia!K287*12*1000*$I287","v":0},null,{"$f":"$E287*Energia!Y287*1000*H287","v":0},1,0,null,{"$f":"$O287*Energia!Y287*(1-$D287)*1000*H287","v":0},{"$f":"$F287*Potencia!K287*(1-$D287)*12*1000*$I287","v":0},1,null,0,0,null,{"$f":"$U287*Energia!U287*(1-$D287)*1000*$H287","v":0},{"$f":"$U287*Energia!V287*(1-$D287)*1000*$H287","v":0},{"$f":"$U287*Energia!W287*(1-$D287)*1000*$H287","v":0},{"$f":"$U287*Energia!X287*(1-$D287)*1000*$H287","v":0},{"$f":"SUMPRODUCT(X287:AA287,Params!$B$19:$E$19)","v":0},{"$f":"$V287*Potencia!G287*(1-$D287)*12*1000*$I287","v":0},{"$f":"$V287*Potencia!H287*(1-$D287)*12*1000*$I287","v":0},{"$f":"$V287*Potencia!I287*(1-$D287)*12*1000*$I287","v":0},{"$f":"$V287*Potencia!J287*(1-$D287)*12*1000*$I287","v":0},{"$f":"SUMPRODUCT(AC287:AF287,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK287*Energia!K287*1000*AM287","v":0},{"$f":"$AL287*Clientes!K287*12","v":0},null,{"$f":"$AK287*Energia!Y287*1000*AM287","v":0},1,0,null,{"$f":"$AS287*Energia!Y287*(1-$D287)*1000*AM287","v":0},{"$f":"$AL287*Clientes!K287*(1-$D287)*12","v":0},1,null,0,0,null,{"$f":"$AY287*Energia!U287*(1-$D287)*1000*$AM287","v":0},{"$f":"$AY287*Energia!V287*(1-$D287)*1000*$AM287","v":0},{"$f":"$AY287*Energia!W287*(1-$D287)*1000*$AM287","v":0},{"$f":"$AY287*Energia!X287*(1-$D287)*1000*$AM287","v":0},{"$f":"SUMPRODUCT(BB287:BE287,Params!$B$19:$E$19)","v":0},{"$f":"$AZ287*Clientes!G287*(1-$D287)*12","v":0},{"$f":"$AZ287*Clientes!H287*(1-$D287)*12","v":0},{"$f":"$AZ287*Clientes!I287*(1-$D287)*12","v":0},{"$f":"$AZ287*Clientes!J287*(1-$D287)*12","v":0},{"$f":"SUMPRODUCT(BG287:BJ287,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO287*Clientes!Q287","v":0},null,0,null,{"$f":"$BS287*Clientes!M287","v":0},{"$f":"$BS287*Clientes!N287","v":0},{"$f":"$BS287*Clientes!O287","v":0},{"$f":"$BS287*Clientes!P287","v":0},{"$f":"SUMPRODUCT(BU287:BX287,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB287*Energia!K287*1000*CC287","v":0},null,{"$f":"$CB287*Energia!Y287*1000*CC287","v":0},1,0,null,{"$f":"$CH287*Energia!Y287*(1-$D287)*1000*CC287","v":0},1,null,0,null,{"$f":"$CM287*Energia!U287*(1-$D287)*1000*$CC287","v":0},{"$f":"$CM287*Energia!V287*(1-$D287)*1000*$CC287","v":0},{"$f":"$CM287*Energia!W287*(1-$D287)*1000*$CC287","v":0},{"$f":"$CM287*Energia!X287*(1-$D287)*1000*$CC287","v":0},{"$f":"SUMPRODUCT(CO287:CR287,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV287*Energia!K287*1000*CW287","v":0},null,{"$f":"$CV287*Energia!Y287*1000*CW287","v":0},1,0,null,{"$f":"$DB287*Energia!Y287*(1-$D287)*1000*CW287","v":0},1,null,0,null,{"$f":"$DG287*Energia!U287*(1-$D287)*1000*$CW287","v":0},{"$f":"$DG287*Energia!V287*(1-$D287)*1000*$CW287","v":0},{"$f":"$DG287*Energia!W287*(1-$D287)*1000*$CW287","v":0},{"$f":"$DG287*Energia!X287*(1-$D287)*1000*$CW287","v":0},{"$f":"SUMPRODUCT(DI287:DL287,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP287*Energia!G287*1000/2*DQ287","v":0},null,{"$f":"$DP287*Energia!U287*1000/2*DQ287","v":0},1,0,null,{"$f":"$DV287*Energia!U287*(1-$D287)*1000/2*DQ287","v":0},1,null,0,null,{"$f":"$EA287*Energia!U287*(1-$D287)*1000/2*$DQ287","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK287&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ287*Energia!K287*1000*EL287","v":0},null,{"$f":"$EJ287*Energia!Y287*1000*EL287","v":0},1,0,null,1,{"$f":"$EQ287*Energia!Y287*1000*ES287*EL287","v":0},1,0,null,{"$f":"$EV287*Energia!Y287*(1-$D287)*1000*EL287","v":0},1,null,0,null,{"$f":"$FA287*Energia!U287*(1-$D287)*1000*$EL287","v":0},{"$f":"$FA287*Energia!V287*(1-$D287)*1000*$EL287","v":0},{"$f":"$FA287*Energia!W287*(1-$D287)*1000*$EL287","v":0},{"$f":"$FA287*Energia!X287*(1-$D287)*1000*$EL287","v":0},{"$f":"SUMPRODUCT(FC287:FF287,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL287&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ287*Energia!K287*1000*FM287","v":0},{"$f":"$FK287*Potencia!K287*12*1000*$FM287","v":0},null,{"$f":"$FJ287*Energia!Y287*1000*FM287","v":0},1,0,null,{"$f":"$FS287*Energia!Y287*(1-$D287)*1000*FM287","v":0},{"$f":"$FK287*Potencia!K287*(1-$D287)*12*1000*$FM287","v":0},1,null,0,0,null,{"$f":"$FY287*Energia!U287*(1-$D287)*1000*$FM287","v":0},{"$f":"$FY287*Energia!V287*(1-$D287)*1000*$FM287","v":0},{"$f":"$FY287*Energia!W287*(1-$D287)*1000*$FM287","v":0},{"$f":"$FY287*Energia!X287*(1-$D287)*1000*$FM287","v":0},{"$f":"SUMPRODUCT(GB287:GE287,Params!$B$19:$E$19)","v":0},{"$f":"$FZ287*Potencia!G287*(1-$D287)*12*1000*$FM287","v":0},{"$f":"$FZ287*Potencia!H287*(1-$D287)*12*1000*$FM287","v":0},{"$f":"$FZ287*Potencia!I287*(1-$D287)*12*1000*$FM287","v":0},{"$f":"$FZ287*Potencia!J287*(1-$D287)*12*1000*$FM287","v":0},{"$f":"SUMPRODUCT(GG287:GJ287,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP287*Energia!G287*1000/2*GQ287","v":0},null,{"$f":"$GP287*Energia!U287*1000/2*GQ287","v":0},1,0,null,{"$f":"$GV287*Energia!U287*(1-$D287)*1000/2*GQ287","v":0},1,null,0,null,{"$f":"$HA287*Energia!U287*(1-$D287)*1000/2*$GQ287","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL287&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ287*Energia!G287*1000/2*HM287","v":0},{"$f":"$HK287*Potencia!G287*12*1000/2*$HM287","v":0},null,{"$f":"$HJ287*Energia!U287*1000/2*HM287","v":0},1,0,null,{"$f":"$HS287*Energia!U287*(1-$D287)*1000/2*HM287","v":0},{"$f":"$HK287*Potencia!G287*(1-$D287)*12*1000/2*$HM287","v":0},1,null,0,0,null,{"$f":"$HY287*Energia!U287*(1-$D287)*1000/2*$HM287","v":0},null,null,null,null,{"$f":"$HZ287*Potencia!G287*(1-$D287)*12*1000/2*$HM287","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO287&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN287*Energia!G287*1000/2*IP287","v":0},null,{"$f":"$IN287*Energia!U287*1000/2*IP287","v":0},1,0,null,1,{"$f":"$IU287*Energia!U287*1000/2*IW287*$IP287","v":0},1,0,null,{"$f":"$IZ287*Energia!U287*(1-$D287)*1000/2*IP287","v":0},1,null,0,null,{"$f":"$JE287*Energia!U287*(1-$D287)*1000/2*$IP287","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A287,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP287&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN287*Energia!G287*1000/2*JQ287","v":0},{"$f":"$JO287*Potencia!G287*12*1000/2*$JQ287","v":0},null,{"$f":"$JN287*Energia!U287*1000/2*JQ287","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW287*Energia!U287*1000/2*IF(JZ287<>0,JZ287,IF(JY287<>0,JY287*KD287,1))*JQ287","v":0},{"$f":"$JO287*Potencia!G287*12*1000/2*IF(JZ287=0,1,JZ287)*JQ287","v":0},1,0,0,{"$f":"$KH287*Energia!$U287*1000/2*JQ287","v":0},{"$f":"$KI287*Potencia!$G287*12*1000/2*JQ287","v":0},null,{"$f":"$KH287*Energia!U287*(1-$D287)*1000/2*JQ287","v":0},{"$f":"$KI287*Potencia!G287*(1-$D287)*12*1000/2*$JQ287","v":0},1,null,0,0,null,{"$f":"$KQ287*Energia!U287*(1-$D287)*1000/2*$JQ287","v":0},null,null,null,null,{"$f":"$KR287*Potencia!G287*(1-$D287)*12*1000/2*$JQ287","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"DDD YY","YY",{"$f":"IF(C288=0,0,IF(A288=0,0,INDEX(Params!$B$5:$G$15,MATCH(C288,Params!$A$5:$A$15,0),MATCH(A288,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G288&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E288*Energia!K288*1000*H288","v":0},{"$f":"$F288*Potencia!K288*12*1000*$I288","v":0},null,{"$f":"$E288*Energia!Y288*1000*H288","v":0},1,0,null,{"$f":"$O288*Energia!Y288*(1-$D288)*1000*H288","v":0},{"$f":"$F288*Potencia!K288*(1-$D288)*12*1000*$I288","v":0},1,null,0,0,null,{"$f":"$U288*Energia!U288*(1-$D288)*1000*$H288","v":0},{"$f":"$U288*Energia!V288*(1-$D288)*1000*$H288","v":0},{"$f":"$U288*Energia!W288*(1-$D288)*1000*$H288","v":0},{"$f":"$U288*Energia!X288*(1-$D288)*1000*$H288","v":0},{"$f":"SUMPRODUCT(X288:AA288,Params!$B$19:$E$19)","v":0},{"$f":"$V288*Potencia!G288*(1-$D288)*12*1000*$I288","v":0},{"$f":"$V288*Potencia!H288*(1-$D288)*12*1000*$I288","v":0},{"$f":"$V288*Potencia!I288*(1-$D288)*12*1000*$I288","v":0},{"$f":"$V288*Potencia!J288*(1-$D288)*12*1000*$I288","v":0},{"$f":"SUMPRODUCT(AC288:AF288,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK288*Energia!K288*1000*AM288","v":0},{"$f":"$AL288*Clientes!K288*12","v":0},null,{"$f":"$AK288*Energia!Y288*1000*AM288","v":0},1,0,null,{"$f":"$AS288*Energia!Y288*(1-$D288)*1000*AM288","v":0},{"$f":"$AL288*Clientes!K288*(1-$D288)*12","v":0},1,null,0,0,null,{"$f":"$AY288*Energia!U288*(1-$D288)*1000*$AM288","v":0},{"$f":"$AY288*Energia!V288*(1-$D288)*1000*$AM288","v":0},{"$f":"$AY288*Energia!W288*(1-$D288)*1000*$AM288","v":0},{"$f":"$AY288*Energia!X288*(1-$D288)*1000*$AM288","v":0},{"$f":"SUMPRODUCT(BB288:BE288,Params!$B$19:$E$19)","v":0},{"$f":"$AZ288*Clientes!G288*(1-$D288)*12","v":0},{"$f":"$AZ288*Clientes!H288*(1-$D288)*12","v":0},{"$f":"$AZ288*Clientes!I288*(1-$D288)*12","v":0},{"$f":"$AZ288*Clientes!J288*(1-$D288)*12","v":0},{"$f":"SUMPRODUCT(BG288:BJ288,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO288*Clientes!Q288","v":0},null,0,null,{"$f":"$BS288*Clientes!M288","v":0},{"$f":"$BS288*Clientes!N288","v":0},{"$f":"$BS288*Clientes!O288","v":0},{"$f":"$BS288*Clientes!P288","v":0},{"$f":"SUMPRODUCT(BU288:BX288,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB288*Energia!K288*1000*CC288","v":0},null,{"$f":"$CB288*Energia!Y288*1000*CC288","v":0},1,0,null,{"$f":"$CH288*Energia!Y288*(1-$D288)*1000*CC288","v":0},1,null,0,null,{"$f":"$CM288*Energia!U288*(1-$D288)*1000*$CC288","v":0},{"$f":"$CM288*Energia!V288*(1-$D288)*1000*$CC288","v":0},{"$f":"$CM288*Energia!W288*(1-$D288)*1000*$CC288","v":0},{"$f":"$CM288*Energia!X288*(1-$D288)*1000*$CC288","v":0},{"$f":"SUMPRODUCT(CO288:CR288,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV288*Energia!K288*1000*CW288","v":0},null,{"$f":"$CV288*Energia!Y288*1000*CW288","v":0},1,0,null,{"$f":"$DB288*Energia!Y288*(1-$D288)*1000*CW288","v":0},1,null,0,null,{"$f":"$DG288*Energia!U288*(1-$D288)*1000*$CW288","v":0},{"$f":"$DG288*Energia!V288*(1-$D288)*1000*$CW288","v":0},{"$f":"$DG288*Energia!W288*(1-$D288)*1000*$CW288","v":0},{"$f":"$DG288*Energia!X288*(1-$D288)*1000*$CW288","v":0},{"$f":"SUMPRODUCT(DI288:DL288,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP288*Energia!G288*1000/2*DQ288","v":0},null,{"$f":"$DP288*Energia!U288*1000/2*DQ288","v":0},1,0,null,{"$f":"$DV288*Energia!U288*(1-$D288)*1000/2*DQ288","v":0},1,null,0,null,{"$f":"$EA288*Energia!U288*(1-$D288)*1000/2*$DQ288","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK288&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ288*Energia!K288*1000*EL288","v":0},null,{"$f":"$EJ288*Energia!Y288*1000*EL288","v":0},1,0,null,1,{"$f":"$EQ288*Energia!Y288*1000*ES288*EL288","v":0},1,0,null,{"$f":"$EV288*Energia!Y288*(1-$D288)*1000*EL288","v":0},1,null,0,null,{"$f":"$FA288*Energia!U288*(1-$D288)*1000*$EL288","v":0},{"$f":"$FA288*Energia!V288*(1-$D288)*1000*$EL288","v":0},{"$f":"$FA288*Energia!W288*(1-$D288)*1000*$EL288","v":0},{"$f":"$FA288*Energia!X288*(1-$D288)*1000*$EL288","v":0},{"$f":"SUMPRODUCT(FC288:FF288,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL288&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ288*Energia!K288*1000*FM288","v":0},{"$f":"$FK288*Potencia!K288*12*1000*$FM288","v":0},null,{"$f":"$FJ288*Energia!Y288*1000*FM288","v":0},1,0,null,{"$f":"$FS288*Energia!Y288*(1-$D288)*1000*FM288","v":0},{"$f":"$FK288*Potencia!K288*(1-$D288)*12*1000*$FM288","v":0},1,null,0,0,null,{"$f":"$FY288*Energia!U288*(1-$D288)*1000*$FM288","v":0},{"$f":"$FY288*Energia!V288*(1-$D288)*1000*$FM288","v":0},{"$f":"$FY288*Energia!W288*(1-$D288)*1000*$FM288","v":0},{"$f":"$FY288*Energia!X288*(1-$D288)*1000*$FM288","v":0},{"$f":"SUMPRODUCT(GB288:GE288,Params!$B$19:$E$19)","v":0},{"$f":"$FZ288*Potencia!G288*(1-$D288)*12*1000*$FM288","v":0},{"$f":"$FZ288*Potencia!H288*(1-$D288)*12*1000*$FM288","v":0},{"$f":"$FZ288*Potencia!I288*(1-$D288)*12*1000*$FM288","v":0},{"$f":"$FZ288*Potencia!J288*(1-$D288)*12*1000*$FM288","v":0},{"$f":"SUMPRODUCT(GG288:GJ288,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP288*Energia!G288*1000/2*GQ288","v":0},null,{"$f":"$GP288*Energia!U288*1000/2*GQ288","v":0},1,0,null,{"$f":"$GV288*Energia!U288*(1-$D288)*1000/2*GQ288","v":0},1,null,0,null,{"$f":"$HA288*Energia!U288*(1-$D288)*1000/2*$GQ288","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL288&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ288*Energia!G288*1000/2*HM288","v":0},{"$f":"$HK288*Potencia!G288*12*1000/2*$HM288","v":0},null,{"$f":"$HJ288*Energia!U288*1000/2*HM288","v":0},1,0,null,{"$f":"$HS288*Energia!U288*(1-$D288)*1000/2*HM288","v":0},{"$f":"$HK288*Potencia!G288*(1-$D288)*12*1000/2*$HM288","v":0},1,null,0,0,null,{"$f":"$HY288*Energia!U288*(1-$D288)*1000/2*$HM288","v":0},null,null,null,null,{"$f":"$HZ288*Potencia!G288*(1-$D288)*12*1000/2*$HM288","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO288&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN288*Energia!G288*1000/2*IP288","v":0},null,{"$f":"$IN288*Energia!U288*1000/2*IP288","v":0},1,0,null,1,{"$f":"$IU288*Energia!U288*1000/2*IW288*$IP288","v":0},1,0,null,{"$f":"$IZ288*Energia!U288*(1-$D288)*1000/2*IP288","v":0},1,null,0,null,{"$f":"$JE288*Energia!U288*(1-$D288)*1000/2*$IP288","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A288,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP288&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN288*Energia!G288*1000/2*JQ288","v":0},{"$f":"$JO288*Potencia!G288*12*1000/2*$JQ288","v":0},null,{"$f":"$JN288*Energia!U288*1000/2*JQ288","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW288*Energia!U288*1000/2*IF(JZ288<>0,JZ288,IF(JY288<>0,JY288*KD288,1))*JQ288","v":0},{"$f":"$JO288*Potencia!G288*12*1000/2*IF(JZ288=0,1,JZ288)*JQ288","v":0},1,0,0,{"$f":"$KH288*Energia!$U288*1000/2*JQ288","v":0},{"$f":"$KI288*Potencia!$G288*12*1000/2*JQ288","v":0},null,{"$f":"$KH288*Energia!U288*(1-$D288)*1000/2*JQ288","v":0},{"$f":"$KI288*Potencia!G288*(1-$D288)*12*1000/2*$JQ288","v":0},1,null,0,0,null,{"$f":"$KQ288*Energia!U288*(1-$D288)*1000/2*$JQ288","v":0},null,null,null,null,{"$f":"$KR288*Potencia!G288*(1-$D288)*12*1000/2*$JQ288","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"EEE",null,{"$f":"IF(C289=0,0,IF(A289=0,0,INDEX(Params!$B$5:$G$15,MATCH(C289,Params!$A$5:$A$15,0),MATCH(A289,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G289&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M289","v":0},1,1,{"$f":"SUM(J290:J299)","v":0},0,null,{"$f":"SUM(M290:M299)","v":0},{"$f":"IF(M289=0,1,J$289/M$289)","v":1},0,null,{"$f":"SUM(Q290:Q299)","v":0},0,{"$f":"IF(Q$289+R$289=0,1,(J$289+K$289)/(Q$289+R$289))","v":1},null,0,0,null,{"$f":"SUM(X290:X299)","v":0},0,0,0,0,0,{"$f":"SUM(AD290:AD299)","v":0},0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(AN290:AN299)","v":0},{"$f":"SUM(AO290:AO299)","v":0},null,{"$f":"SUM(AQ290:AQ299)","v":0},{"$f":"IF(AQ289=0,1,AN$289/AQ$289)","v":1},0,null,{"$f":"SUM(AU290:AU299)","v":0},{"$f":"SUM(AV290:AV299)","v":0},{"$f":"IF(AU$289+AV$289=0,1,(AN$289+AO$289)/(AU$289+AV$289))","v":1},null,0,0,null,{"$f":"SUM(BB290:BB299)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"SUM(BQ290:BQ299)","v":0},null,0,null,{"$f":"SUM(BU290:BU299)","v":0},{"$f":"SUM(BV290:BV299)","v":0},{"$f":"SUM(BW290:BW299)","v":0},{"$f":"SUM(BX290:BX299)","v":0},{"$f":"SUM(BY290:BY299)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(CD290:CD299)","v":0},null,{"$f":"SUM(CF290:CF299)","v":0},{"$f":"IF(CF289=0,1,CD$289/CF$289)","v":1},0,null,{"$f":"SUM(CJ290:CJ299)","v":0},{"$f":"IF(CJ$289=0,1,(CD$289)/(CJ$289))","v":1},null,0,null,{"$f":"SUM(CO290:CO299)","v":0},{"$f":"SUM(CP290:CP299)","v":0},{"$f":"SUM(CQ290:CQ299)","v":0},{"$f":"SUM(CR290:CR299)","v":0},{"$f":"SUM(CS290:CS299)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(CX290:CX299)","v":0},null,{"$f":"SUM(CZ290:CZ299)","v":0},{"$f":"IF(CZ289=0,1,CX$289/CZ$289)","v":1},0,null,{"$f":"SUM(DD290:DD299)","v":0},{"$f":"IF(DD$289=0,1,(CX$289)/(DD$289))","v":1},null,0,null,{"$f":"SUM(DI290:DI299)","v":0},{"$f":"SUM(DJ290:DJ299)","v":0},{"$f":"SUM(DK290:DK299)","v":0},{"$f":"SUM(DL290:DL299)","v":0},{"$f":"SUM(DM290:DM299)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(DR290:DR299)","v":0},null,{"$f":"SUM(DT290:DT299)","v":0},{"$f":"IF(DT289=0,1,DR$289/DT$289)","v":1},0,null,{"$f":"SUM(DX290:DX299)","v":0},{"$f":"IF(DX$289=0,1,(DR$289)/(DX$289))","v":1},null,0,null,{"$f":"SUM(EC290:EC299)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK289&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"SUM(EM290:EM299)","v":0},null,{"$f":"SUM(EO290:EO299)","v":0},{"$f":"IF(EO289=0,1,EM$289/EO$289)","v":1},0,null,1,{"$f":"SUM(ET290:ET299)","v":0},{"$f":"IF(ET$289=0,1,EM$289/ET$289)","v":1},0,null,{"$f":"SUM(EX290:EX299)","v":0},{"$f":"IF(EX$289=0,1,(EM$289)/(EX$289))","v":1},null,0,null,{"$f":"SUM(FC290:FC299)","v":0},{"$f":"SUM(FD290:FD299)","v":0},{"$f":"SUM(FE290:FE299)","v":0},{"$f":"SUM(FF290:FF299)","v":0},{"$f":"SUM(FG290:FG299)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL289&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"SUM(FN290:FN299)","v":0},{"$f":"SUM(FO290:FO299)","v":0},null,{"$f":"SUM(FQ290:FQ299)","v":0},{"$f":"IF(FQ289=0,1,FN$289/FQ$289)","v":1},0,null,{"$f":"SUM(FU290:FU299)","v":0},{"$f":"SUM(FV290:FV299)","v":0},{"$f":"IF(FU$289+FV$289=0,1,(FN$289+FO$289)/(FU$289+FV$289))","v":1},null,0,0,null,{"$f":"SUM(GB290:GB299)","v":0},{"$f":"SUM(GC290:GC299)","v":0},0,0,{"$f":"SUM(GF290:GF299)","v":0},{"$f":"SUM(GG290:GG299)","v":0},{"$f":"SUM(GH290:GH299)","v":0},0,0,{"$f":"SUM(GK290:GK299)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"SUM(GR290:GR299)","v":0},null,{"$f":"SUM(GT290:GT299)","v":0},{"$f":"IF(GT289=0,1,GR$289/GT$289)","v":1},0,null,{"$f":"SUM(GX290:GX299)","v":0},{"$f":"IF(GX$289=0,1,(GR$289)/(GX$289))","v":1},null,0,null,{"$f":"SUM(HC290:HC299)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL289&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M289","v":0},1,{"$f":"SUM(HN290:HN299)","v":0},{"$f":"SUM(HO290:HO299)","v":0},null,{"$f":"SUM(HQ290:HQ299)","v":0},{"$f":"IF(HQ289=0,1,HN$289/HQ$289)","v":1},0,null,{"$f":"SUM(HU290:HU299)","v":0},{"$f":"SUM(HV290:HV299)","v":0},{"$f":"IF(HU$289+HV$289=0,1,(HN$289+HO$289)/(HU$289+HV$289))","v":1},null,0,0,null,{"$f":"SUM(IB290:IB299)","v":0},null,null,null,null,{"$f":"SUM(IG290:IG299)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO289&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"SUM(IQ290:IQ299)","v":0},null,{"$f":"SUM(IS290:IS299)","v":0},{"$f":"IF(IS289=0,1,IQ$289/IS$289)","v":1},0,null,1,{"$f":"SUM(IX290:IX299)","v":0},{"$f":"IF(IX$289=0,1,IQ$289/IX$289)","v":1},0,null,{"$f":"SUM(JB290:JB299)","v":0},{"$f":"IF(JB$289=0,1,(IQ$289)/(JB$289))","v":1},null,0,null,{"$f":"SUM(JG290:JG299)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A289,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP289&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"Potencia!M289","v":0},1,{"$f":"SUM(JR290:JR299)","v":0},{"$f":"SUM(JS290:JS299)","v":0},null,{"$f":"SUM(JU290:JU299)","v":0},{"$f":"IF(JU289=0,1,JR$289/JU$289)","v":1},0,null,null,null,null,null,null,1,{"$f":"SUM(KE290:KE299)","v":0},{"$f":"SUM(KF290:KF299)","v":0},1,0,0,{"$f":"SUM(KJ290:KJ299)","v":0},{"$f":"SUM(KK290:KK299)","v":0},null,{"$f":"SUM(KM290:KM299)","v":0},{"$f":"SUM(KN290:KN299)","v":0},{"$f":"IF(KM$289+KN$289=0,1,(KJ$289+KK$289)/(KM$289+KN$289))","v":1},null,0,0,null,{"$f":"SUM(KT290:KT299)","v":0},null,null,null,null,{"$f":"SUM(KY290:KY299)","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"EEE Regular","Regular",{"$f":"IF(C290=0,0,IF(A290=0,0,INDEX(Params!$B$5:$G$15,MATCH(C290,Params!$A$5:$A$15,0),MATCH(A290,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G290&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G289","v":0},1,1,{"$f":"$E290*Energia!K290*1000*H290","v":0},{"$f":"$F290*Potencia!K290*12*1000*$I290","v":0},null,{"$f":"$E290*Energia!Y290*1000*H290","v":0},1,0,null,{"$f":"$O290*Energia!Y290*(1-$D290)*1000*H290","v":0},{"$f":"$F290*Potencia!K290*(1-$D290)*12*1000*$I290","v":0},1,null,0,0,null,{"$f":"$U290*Energia!U290*(1-$D290)*1000*$H290","v":0},{"$f":"$U290*Energia!V290*(1-$D290)*1000*$H290","v":0},{"$f":"$U290*Energia!W290*(1-$D290)*1000*$H290","v":0},{"$f":"$U290*Energia!X290*(1-$D290)*1000*$H290","v":0},{"$f":"SUMPRODUCT(X290:AA290,Params!$B$19:$E$19)","v":0},{"$f":"$V290*Potencia!G290*(1-$D290)*12*1000*$I290","v":0},{"$f":"$V290*Potencia!H290*(1-$D290)*12*1000*$I290","v":0},{"$f":"$V290*Potencia!I290*(1-$D290)*12*1000*$I290","v":0},{"$f":"$V290*Potencia!J290*(1-$D290)*12*1000*$I290","v":0},{"$f":"SUMPRODUCT(AC290:AF290,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK290*Energia!K290*1000*AM290","v":0},{"$f":"$AL290*Clientes!K290*12","v":0},null,{"$f":"$AK290*Energia!Y290*1000*AM290","v":0},1,0,null,{"$f":"$AS290*Energia!Y290*(1-$D290)*1000*AM290","v":0},{"$f":"$AL290*Clientes!K290*(1-$D290)*12","v":0},1,null,0,0,null,{"$f":"$AY290*Energia!U290*(1-$D290)*1000*$AM290","v":0},{"$f":"$AY290*Energia!V290*(1-$D290)*1000*$AM290","v":0},{"$f":"$AY290*Energia!W290*(1-$D290)*1000*$AM290","v":0},{"$f":"$AY290*Energia!X290*(1-$D290)*1000*$AM290","v":0},{"$f":"SUMPRODUCT(BB290:BE290,Params!$B$19:$E$19)","v":0},{"$f":"$AZ290*Clientes!G290*(1-$D290)*12","v":0},{"$f":"$AZ290*Clientes!H290*(1-$D290)*12","v":0},{"$f":"$AZ290*Clientes!I290*(1-$D290)*12","v":0},{"$f":"$AZ290*Clientes!J290*(1-$D290)*12","v":0},{"$f":"SUMPRODUCT(BG290:BJ290,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO290*Clientes!Q290","v":0},null,0,null,{"$f":"$BS290*Clientes!M290","v":0},{"$f":"$BS290*Clientes!N290","v":0},{"$f":"$BS290*Clientes!O290","v":0},{"$f":"$BS290*Clientes!P290","v":0},{"$f":"SUMPRODUCT(BU290:BX290,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB290*Energia!K290*1000*CC290","v":0},null,{"$f":"$CB290*Energia!Y290*1000*CC290","v":0},1,0,null,{"$f":"$CH290*Energia!Y290*(1-$D290)*1000*CC290","v":0},1,null,0,null,{"$f":"$CM290*Energia!U290*(1-$D290)*1000*$CC290","v":0},{"$f":"$CM290*Energia!V290*(1-$D290)*1000*$CC290","v":0},{"$f":"$CM290*Energia!W290*(1-$D290)*1000*$CC290","v":0},{"$f":"$CM290*Energia!X290*(1-$D290)*1000*$CC290","v":0},{"$f":"SUMPRODUCT(CO290:CR290,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV290*Energia!K290*1000*CW290","v":0},null,{"$f":"$CV290*Energia!Y290*1000*CW290","v":0},1,0,null,{"$f":"$DB290*Energia!Y290*(1-$D290)*1000*CW290","v":0},1,null,0,null,{"$f":"$DG290*Energia!U290*(1-$D290)*1000*$CW290","v":0},{"$f":"$DG290*Energia!V290*(1-$D290)*1000*$CW290","v":0},{"$f":"$DG290*Energia!W290*(1-$D290)*1000*$CW290","v":0},{"$f":"$DG290*Energia!X290*(1-$D290)*1000*$CW290","v":0},{"$f":"SUMPRODUCT(DI290:DL290,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP290*Energia!G290*1000/2*DQ290","v":0},null,{"$f":"$DP290*Energia!U290*1000/2*DQ290","v":0},1,0,null,{"$f":"$DV290*Energia!U290*(1-$D290)*1000/2*DQ290","v":0},1,null,0,null,{"$f":"$EA290*Energia!U290*(1-$D290)*1000/2*$DQ290","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK290&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ290*Energia!K290*1000*EL290","v":0},null,{"$f":"$EJ290*Energia!Y290*1000*EL290","v":0},1,0,null,{"$f":"ES289","v":1},{"$f":"$EQ290*Energia!Y290*1000*ES290*EL290","v":0},1,0,null,{"$f":"$EV290*Energia!Y290*(1-$D290)*1000*EL290","v":0},1,null,0,null,{"$f":"$FA290*Energia!U290*(1-$D290)*1000*$EL290","v":0},{"$f":"$FA290*Energia!V290*(1-$D290)*1000*$EL290","v":0},{"$f":"$FA290*Energia!W290*(1-$D290)*1000*$EL290","v":0},{"$f":"$FA290*Energia!X290*(1-$D290)*1000*$EL290","v":0},{"$f":"SUMPRODUCT(FC290:FF290,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL290&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ290*Energia!K290*1000*FM290","v":0},{"$f":"$FK290*Potencia!K290*12*1000*$FM290","v":0},null,{"$f":"$FJ290*Energia!Y290*1000*FM290","v":0},1,0,null,{"$f":"$FS290*Energia!Y290*(1-$D290)*1000*FM290","v":0},{"$f":"$FK290*Potencia!K290*(1-$D290)*12*1000*$FM290","v":0},1,null,0,0,null,{"$f":"$FY290*Energia!U290*(1-$D290)*1000*$FM290","v":0},{"$f":"$FY290*Energia!V290*(1-$D290)*1000*$FM290","v":0},{"$f":"$FY290*Energia!W290*(1-$D290)*1000*$FM290","v":0},{"$f":"$FY290*Energia!X290*(1-$D290)*1000*$FM290","v":0},{"$f":"SUMPRODUCT(GB290:GE290,Params!$B$19:$E$19)","v":0},{"$f":"$FZ290*Potencia!G290*(1-$D290)*12*1000*$FM290","v":0},{"$f":"$FZ290*Potencia!H290*(1-$D290)*12*1000*$FM290","v":0},{"$f":"$FZ290*Potencia!I290*(1-$D290)*12*1000*$FM290","v":0},{"$f":"$FZ290*Potencia!J290*(1-$D290)*12*1000*$FM290","v":0},{"$f":"SUMPRODUCT(GG290:GJ290,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP290*Energia!G290*1000/2*GQ290","v":0},null,{"$f":"$GP290*Energia!U290*1000/2*GQ290","v":0},1,0,null,{"$f":"$GV290*Energia!U290*(1-$D290)*1000/2*GQ290","v":0},1,null,0,null,{"$f":"$HA290*Energia!U290*(1-$D290)*1000/2*$GQ290","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL290&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"HL289","v":0},1,{"$f":"$HJ290*Energia!G290*1000/2*HM290","v":0},{"$f":"$HK290*Potencia!G290*12*1000/2*$HM290","v":0},null,{"$f":"$HJ290*Energia!U290*1000/2*HM290","v":0},1,0,null,{"$f":"$HS290*Energia!U290*(1-$D290)*1000/2*HM290","v":0},{"$f":"$HK290*Potencia!G290*(1-$D290)*12*1000/2*$HM290","v":0},1,null,0,0,null,{"$f":"$HY290*Energia!U290*(1-$D290)*1000/2*$HM290","v":0},null,null,null,null,{"$f":"$HZ290*Potencia!G290*(1-$D290)*12*1000/2*$HM290","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO290&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN290*Energia!G290*1000/2*IP290","v":0},null,{"$f":"$IN290*Energia!U290*1000/2*IP290","v":0},1,0,null,{"$f":"IW289","v":1},{"$f":"$IU290*Energia!U290*1000/2*IW290*$IP290","v":0},1,0,null,{"$f":"$IZ290*Energia!U290*(1-$D290)*1000/2*IP290","v":0},1,null,0,null,{"$f":"$JE290*Energia!U290*(1-$D290)*1000/2*$IP290","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A290,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP290&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"JP289","v":0},1,{"$f":"$JN290*Energia!G290*1000/2*JQ290","v":0},{"$f":"$JO290*Potencia!G290*12*1000/2*$JQ290","v":0},null,{"$f":"$JN290*Energia!U290*1000/2*JQ290","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW290*Energia!U290*1000/2*IF(JZ290<>0,JZ290,IF(JY290<>0,JY290*KD290,1))*JQ290","v":0},{"$f":"$JO290*Potencia!G290*12*1000/2*IF(JZ290=0,1,JZ290)*JQ290","v":0},1,0,0,{"$f":"$KH290*Energia!$U290*1000/2*JQ290","v":0},{"$f":"$KI290*Potencia!$G290*12*1000/2*JQ290","v":0},null,{"$f":"$KH290*Energia!U290*(1-$D290)*1000/2*JQ290","v":0},{"$f":"$KI290*Potencia!G290*(1-$D290)*12*1000/2*$JQ290","v":0},1,null,0,0,null,{"$f":"$KQ290*Energia!U290*(1-$D290)*1000/2*$JQ290","v":0},null,null,null,null,{"$f":"$KR290*Potencia!G290*(1-$D290)*12*1000/2*$JQ290","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"EEE Agro","Agro",{"$f":"IF(C291=0,0,IF(A291=0,0,INDEX(Params!$B$5:$G$15,MATCH(C291,Params!$A$5:$A$15,0),MATCH(A291,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G291&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"G290","v":0},1,1,{"$f":"$E291*Energia!K291*1000*H291","v":0},{"$f":"$F291*Potencia!K291*12*1000*$I291","v":0},null,{"$f":"$E291*Energia!Y291*1000*H291","v":0},1,0,null,{"$f":"$O291*Energia!Y291*(1-$D291)*1000*H291","v":0},{"$f":"$F291*Potencia!K291*(1-$D291)*12*1000*$I291","v":0},1,null,0,0,null,{"$f":"$U291*Energia!U291*(1-$D291)*1000*$H291","v":0},{"$f":"$U291*Energia!V291*(1-$D291)*1000*$H291","v":0},{"$f":"$U291*Energia!W291*(1-$D291)*1000*$H291","v":0},{"$f":"$U291*Energia!X291*(1-$D291)*1000*$H291","v":0},{"$f":"SUMPRODUCT(X291:AA291,Params!$B$19:$E$19)","v":0},{"$f":"$V291*Potencia!G291*(1-$D291)*12*1000*$I291","v":0},{"$f":"$V291*Potencia!H291*(1-$D291)*12*1000*$I291","v":0},{"$f":"$V291*Potencia!I291*(1-$D291)*12*1000*$I291","v":0},{"$f":"$V291*Potencia!J291*(1-$D291)*12*1000*$I291","v":0},{"$f":"SUMPRODUCT(AC291:AF291,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK291*Energia!K291*1000*AM291","v":0},{"$f":"$AL291*Clientes!K291*12","v":0},null,{"$f":"$AK291*Energia!Y291*1000*AM291","v":0},1,0,null,{"$f":"$AS291*Energia!Y291*(1-$D291)*1000*AM291","v":0},{"$f":"$AL291*Clientes!K291*(1-$D291)*12","v":0},1,null,0,0,null,{"$f":"$AY291*Energia!U291*(1-$D291)*1000*$AM291","v":0},{"$f":"$AY291*Energia!V291*(1-$D291)*1000*$AM291","v":0},{"$f":"$AY291*Energia!W291*(1-$D291)*1000*$AM291","v":0},{"$f":"$AY291*Energia!X291*(1-$D291)*1000*$AM291","v":0},{"$f":"SUMPRODUCT(BB291:BE291,Params!$B$19:$E$19)","v":0},{"$f":"$AZ291*Clientes!G291*(1-$D291)*12","v":0},{"$f":"$AZ291*Clientes!H291*(1-$D291)*12","v":0},{"$f":"$AZ291*Clientes!I291*(1-$D291)*12","v":0},{"$f":"$AZ291*Clientes!J291*(1-$D291)*12","v":0},{"$f":"SUMPRODUCT(BG291:BJ291,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO291*Clientes!Q291","v":0},null,0,null,{"$f":"$BS291*Clientes!M291","v":0},{"$f":"$BS291*Clientes!N291","v":0},{"$f":"$BS291*Clientes!O291","v":0},{"$f":"$BS291*Clientes!P291","v":0},{"$f":"SUMPRODUCT(BU291:BX291,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB291*Energia!K291*1000*CC291","v":0},null,{"$f":"$CB291*Energia!Y291*1000*CC291","v":0},1,0,null,{"$f":"$CH291*Energia!Y291*(1-$D291)*1000*CC291","v":0},1,null,0,null,{"$f":"$CM291*Energia!U291*(1-$D291)*1000*$CC291","v":0},{"$f":"$CM291*Energia!V291*(1-$D291)*1000*$CC291","v":0},{"$f":"$CM291*Energia!W291*(1-$D291)*1000*$CC291","v":0},{"$f":"$CM291*Energia!X291*(1-$D291)*1000*$CC291","v":0},{"$f":"SUMPRODUCT(CO291:CR291,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV291*Energia!K291*1000*CW291","v":0},null,{"$f":"$CV291*Energia!Y291*1000*CW291","v":0},1,0,null,{"$f":"$DB291*Energia!Y291*(1-$D291)*1000*CW291","v":0},1,null,0,null,{"$f":"$DG291*Energia!U291*(1-$D291)*1000*$CW291","v":0},{"$f":"$DG291*Energia!V291*(1-$D291)*1000*$CW291","v":0},{"$f":"$DG291*Energia!W291*(1-$D291)*1000*$CW291","v":0},{"$f":"$DG291*Energia!X291*(1-$D291)*1000*$CW291","v":0},{"$f":"SUMPRODUCT(DI291:DL291,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP291*Energia!G291*1000/2*DQ291","v":0},null,{"$f":"$DP291*Energia!U291*1000/2*DQ291","v":0},1,0,null,{"$f":"$DV291*Energia!U291*(1-$D291)*1000/2*DQ291","v":0},1,null,0,null,{"$f":"$EA291*Energia!U291*(1-$D291)*1000/2*$DQ291","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK291&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ291*Energia!K291*1000*EL291","v":0},null,{"$f":"$EJ291*Energia!Y291*1000*EL291","v":0},1,0,null,1,{"$f":"$EQ291*Energia!Y291*1000*ES291*EL291","v":0},1,0,null,{"$f":"$EV291*Energia!Y291*(1-$D291)*1000*EL291","v":0},1,null,0,null,{"$f":"$FA291*Energia!U291*(1-$D291)*1000*$EL291","v":0},{"$f":"$FA291*Energia!V291*(1-$D291)*1000*$EL291","v":0},{"$f":"$FA291*Energia!W291*(1-$D291)*1000*$EL291","v":0},{"$f":"$FA291*Energia!X291*(1-$D291)*1000*$EL291","v":0},{"$f":"SUMPRODUCT(FC291:FF291,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL291&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ291*Energia!K291*1000*FM291","v":0},{"$f":"$FK291*Potencia!K291*12*1000*$FM291","v":0},null,{"$f":"$FJ291*Energia!Y291*1000*FM291","v":0},1,0,null,{"$f":"$FS291*Energia!Y291*(1-$D291)*1000*FM291","v":0},{"$f":"$FK291*Potencia!K291*(1-$D291)*12*1000*$FM291","v":0},1,null,0,0,null,{"$f":"$FY291*Energia!U291*(1-$D291)*1000*$FM291","v":0},{"$f":"$FY291*Energia!V291*(1-$D291)*1000*$FM291","v":0},{"$f":"$FY291*Energia!W291*(1-$D291)*1000*$FM291","v":0},{"$f":"$FY291*Energia!X291*(1-$D291)*1000*$FM291","v":0},{"$f":"SUMPRODUCT(GB291:GE291,Params!$B$19:$E$19)","v":0},{"$f":"$FZ291*Potencia!G291*(1-$D291)*12*1000*$FM291","v":0},{"$f":"$FZ291*Potencia!H291*(1-$D291)*12*1000*$FM291","v":0},{"$f":"$FZ291*Potencia!I291*(1-$D291)*12*1000*$FM291","v":0},{"$f":"$FZ291*Potencia!J291*(1-$D291)*12*1000*$FM291","v":0},{"$f":"SUMPRODUCT(GG291:GJ291,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP291*Energia!G291*1000/2*GQ291","v":0},null,{"$f":"$GP291*Energia!U291*1000/2*GQ291","v":0},1,0,null,{"$f":"$GV291*Energia!U291*(1-$D291)*1000/2*GQ291","v":0},1,null,0,null,{"$f":"$HA291*Energia!U291*(1-$D291)*1000/2*$GQ291","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL291&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ291*Energia!G291*1000/2*HM291","v":0},{"$f":"$HK291*Potencia!G291*12*1000/2*$HM291","v":0},null,{"$f":"$HJ291*Energia!U291*1000/2*HM291","v":0},1,0,null,{"$f":"$HS291*Energia!U291*(1-$D291)*1000/2*HM291","v":0},{"$f":"$HK291*Potencia!G291*(1-$D291)*12*1000/2*$HM291","v":0},1,null,0,0,null,{"$f":"$HY291*Energia!U291*(1-$D291)*1000/2*$HM291","v":0},null,null,null,null,{"$f":"$HZ291*Potencia!G291*(1-$D291)*12*1000/2*$HM291","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO291&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN291*Energia!G291*1000/2*IP291","v":0},null,{"$f":"$IN291*Energia!U291*1000/2*IP291","v":0},1,0,null,1,{"$f":"$IU291*Energia!U291*1000/2*IW291*$IP291","v":0},1,0,null,{"$f":"$IZ291*Energia!U291*(1-$D291)*1000/2*IP291","v":0},1,null,0,null,{"$f":"$JE291*Energia!U291*(1-$D291)*1000/2*$IP291","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A291,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP291&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN291*Energia!G291*1000/2*JQ291","v":0},{"$f":"$JO291*Potencia!G291*12*1000/2*$JQ291","v":0},null,{"$f":"$JN291*Energia!U291*1000/2*JQ291","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW291*Energia!U291*1000/2*IF(JZ291<>0,JZ291,IF(JY291<>0,JY291*KD291,1))*JQ291","v":0},{"$f":"$JO291*Potencia!G291*12*1000/2*IF(JZ291=0,1,JZ291)*JQ291","v":0},1,0,0,{"$f":"$KH291*Energia!$U291*1000/2*JQ291","v":0},{"$f":"$KI291*Potencia!$G291*12*1000/2*JQ291","v":0},null,{"$f":"$KH291*Energia!U291*(1-$D291)*1000/2*JQ291","v":0},{"$f":"$KI291*Potencia!G291*(1-$D291)*12*1000/2*$JQ291","v":0},1,null,0,0,null,{"$f":"$KQ291*Energia!U291*(1-$D291)*1000/2*$JQ291","v":0},null,null,null,null,{"$f":"$KR291*Potencia!G291*(1-$D291)*12*1000/2*$JQ291","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"EEE Jub. 1","Jub. 1",{"$f":"IF(C292=0,0,IF(A292=0,0,INDEX(Params!$B$5:$G$15,MATCH(C292,Params!$A$5:$A$15,0),MATCH(A292,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G292&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E292*Energia!K292*1000*H292","v":0},{"$f":"$F292*Potencia!K292*12*1000*$I292","v":0},null,{"$f":"$E292*Energia!Y292*1000*H292","v":0},1,0,null,{"$f":"$O292*Energia!Y292*(1-$D292)*1000*H292","v":0},{"$f":"$F292*Potencia!K292*(1-$D292)*12*1000*$I292","v":0},1,null,0,0,null,{"$f":"$U292*Energia!U292*(1-$D292)*1000*$H292","v":0},{"$f":"$U292*Energia!V292*(1-$D292)*1000*$H292","v":0},{"$f":"$U292*Energia!W292*(1-$D292)*1000*$H292","v":0},{"$f":"$U292*Energia!X292*(1-$D292)*1000*$H292","v":0},{"$f":"SUMPRODUCT(X292:AA292,Params!$B$19:$E$19)","v":0},{"$f":"$V292*Potencia!G292*(1-$D292)*12*1000*$I292","v":0},{"$f":"$V292*Potencia!H292*(1-$D292)*12*1000*$I292","v":0},{"$f":"$V292*Potencia!I292*(1-$D292)*12*1000*$I292","v":0},{"$f":"$V292*Potencia!J292*(1-$D292)*12*1000*$I292","v":0},{"$f":"SUMPRODUCT(AC292:AF292,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK292*Energia!K292*1000*AM292","v":0},{"$f":"$AL292*Clientes!K292*12","v":0},null,{"$f":"$AK292*Energia!Y292*1000*AM292","v":0},1,0,null,{"$f":"$AS292*Energia!Y292*(1-$D292)*1000*AM292","v":0},{"$f":"$AL292*Clientes!K292*(1-$D292)*12","v":0},1,null,0,0,null,{"$f":"$AY292*Energia!U292*(1-$D292)*1000*$AM292","v":0},{"$f":"$AY292*Energia!V292*(1-$D292)*1000*$AM292","v":0},{"$f":"$AY292*Energia!W292*(1-$D292)*1000*$AM292","v":0},{"$f":"$AY292*Energia!X292*(1-$D292)*1000*$AM292","v":0},{"$f":"SUMPRODUCT(BB292:BE292,Params!$B$19:$E$19)","v":0},{"$f":"$AZ292*Clientes!G292*(1-$D292)*12","v":0},{"$f":"$AZ292*Clientes!H292*(1-$D292)*12","v":0},{"$f":"$AZ292*Clientes!I292*(1-$D292)*12","v":0},{"$f":"$AZ292*Clientes!J292*(1-$D292)*12","v":0},{"$f":"SUMPRODUCT(BG292:BJ292,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO292*Clientes!Q292","v":0},null,0,null,{"$f":"$BS292*Clientes!M292","v":0},{"$f":"$BS292*Clientes!N292","v":0},{"$f":"$BS292*Clientes!O292","v":0},{"$f":"$BS292*Clientes!P292","v":0},{"$f":"SUMPRODUCT(BU292:BX292,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB292*Energia!K292*1000*CC292","v":0},null,{"$f":"$CB292*Energia!Y292*1000*CC292","v":0},1,0,null,{"$f":"$CH292*Energia!Y292*(1-$D292)*1000*CC292","v":0},1,null,0,null,{"$f":"$CM292*Energia!U292*(1-$D292)*1000*$CC292","v":0},{"$f":"$CM292*Energia!V292*(1-$D292)*1000*$CC292","v":0},{"$f":"$CM292*Energia!W292*(1-$D292)*1000*$CC292","v":0},{"$f":"$CM292*Energia!X292*(1-$D292)*1000*$CC292","v":0},{"$f":"SUMPRODUCT(CO292:CR292,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV292*Energia!K292*1000*CW292","v":0},null,{"$f":"$CV292*Energia!Y292*1000*CW292","v":0},1,0,null,{"$f":"$DB292*Energia!Y292*(1-$D292)*1000*CW292","v":0},1,null,0,null,{"$f":"$DG292*Energia!U292*(1-$D292)*1000*$CW292","v":0},{"$f":"$DG292*Energia!V292*(1-$D292)*1000*$CW292","v":0},{"$f":"$DG292*Energia!W292*(1-$D292)*1000*$CW292","v":0},{"$f":"$DG292*Energia!X292*(1-$D292)*1000*$CW292","v":0},{"$f":"SUMPRODUCT(DI292:DL292,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP292*Energia!G292*1000/2*DQ292","v":0},null,{"$f":"$DP292*Energia!U292*1000/2*DQ292","v":0},1,0,null,{"$f":"$DV292*Energia!U292*(1-$D292)*1000/2*DQ292","v":0},1,null,0,null,{"$f":"$EA292*Energia!U292*(1-$D292)*1000/2*$DQ292","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK292&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ292*Energia!K292*1000*EL292","v":0},null,{"$f":"$EJ292*Energia!Y292*1000*EL292","v":0},1,0,null,1,{"$f":"$EQ292*Energia!Y292*1000*ES292*EL292","v":0},1,0,null,{"$f":"$EV292*Energia!Y292*(1-$D292)*1000*EL292","v":0},1,null,0,null,{"$f":"$FA292*Energia!U292*(1-$D292)*1000*$EL292","v":0},{"$f":"$FA292*Energia!V292*(1-$D292)*1000*$EL292","v":0},{"$f":"$FA292*Energia!W292*(1-$D292)*1000*$EL292","v":0},{"$f":"$FA292*Energia!X292*(1-$D292)*1000*$EL292","v":0},{"$f":"SUMPRODUCT(FC292:FF292,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL292&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ292*Energia!K292*1000*FM292","v":0},{"$f":"$FK292*Potencia!K292*12*1000*$FM292","v":0},null,{"$f":"$FJ292*Energia!Y292*1000*FM292","v":0},1,0,null,{"$f":"$FS292*Energia!Y292*(1-$D292)*1000*FM292","v":0},{"$f":"$FK292*Potencia!K292*(1-$D292)*12*1000*$FM292","v":0},1,null,0,0,null,{"$f":"$FY292*Energia!U292*(1-$D292)*1000*$FM292","v":0},{"$f":"$FY292*Energia!V292*(1-$D292)*1000*$FM292","v":0},{"$f":"$FY292*Energia!W292*(1-$D292)*1000*$FM292","v":0},{"$f":"$FY292*Energia!X292*(1-$D292)*1000*$FM292","v":0},{"$f":"SUMPRODUCT(GB292:GE292,Params!$B$19:$E$19)","v":0},{"$f":"$FZ292*Potencia!G292*(1-$D292)*12*1000*$FM292","v":0},{"$f":"$FZ292*Potencia!H292*(1-$D292)*12*1000*$FM292","v":0},{"$f":"$FZ292*Potencia!I292*(1-$D292)*12*1000*$FM292","v":0},{"$f":"$FZ292*Potencia!J292*(1-$D292)*12*1000*$FM292","v":0},{"$f":"SUMPRODUCT(GG292:GJ292,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP292*Energia!G292*1000/2*GQ292","v":0},null,{"$f":"$GP292*Energia!U292*1000/2*GQ292","v":0},1,0,null,{"$f":"$GV292*Energia!U292*(1-$D292)*1000/2*GQ292","v":0},1,null,0,null,{"$f":"$HA292*Energia!U292*(1-$D292)*1000/2*$GQ292","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL292&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ292*Energia!G292*1000/2*HM292","v":0},{"$f":"$HK292*Potencia!G292*12*1000/2*$HM292","v":0},null,{"$f":"$HJ292*Energia!U292*1000/2*HM292","v":0},1,0,null,{"$f":"$HS292*Energia!U292*(1-$D292)*1000/2*HM292","v":0},{"$f":"$HK292*Potencia!G292*(1-$D292)*12*1000/2*$HM292","v":0},1,null,0,0,null,{"$f":"$HY292*Energia!U292*(1-$D292)*1000/2*$HM292","v":0},null,null,null,null,{"$f":"$HZ292*Potencia!G292*(1-$D292)*12*1000/2*$HM292","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO292&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN292*Energia!G292*1000/2*IP292","v":0},null,{"$f":"$IN292*Energia!U292*1000/2*IP292","v":0},1,0,null,1,{"$f":"$IU292*Energia!U292*1000/2*IW292*$IP292","v":0},1,0,null,{"$f":"$IZ292*Energia!U292*(1-$D292)*1000/2*IP292","v":0},1,null,0,null,{"$f":"$JE292*Energia!U292*(1-$D292)*1000/2*$IP292","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A292,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP292&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN292*Energia!G292*1000/2*JQ292","v":0},{"$f":"$JO292*Potencia!G292*12*1000/2*$JQ292","v":0},null,{"$f":"$JN292*Energia!U292*1000/2*JQ292","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW292*Energia!U292*1000/2*IF(JZ292<>0,JZ292,IF(JY292<>0,JY292*KD292,1))*JQ292","v":0},{"$f":"$JO292*Potencia!G292*12*1000/2*IF(JZ292=0,1,JZ292)*JQ292","v":0},1,0,0,{"$f":"$KH292*Energia!$U292*1000/2*JQ292","v":0},{"$f":"$KI292*Potencia!$G292*12*1000/2*JQ292","v":0},null,{"$f":"$KH292*Energia!U292*(1-$D292)*1000/2*JQ292","v":0},{"$f":"$KI292*Potencia!G292*(1-$D292)*12*1000/2*$JQ292","v":0},1,null,0,0,null,{"$f":"$KQ292*Energia!U292*(1-$D292)*1000/2*$JQ292","v":0},null,null,null,null,{"$f":"$KR292*Potencia!G292*(1-$D292)*12*1000/2*$JQ292","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"EEE Jub. 2","Jub. 2",{"$f":"IF(C293=0,0,IF(A293=0,0,INDEX(Params!$B$5:$G$15,MATCH(C293,Params!$A$5:$A$15,0),MATCH(A293,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G293&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E293*Energia!K293*1000*H293","v":0},{"$f":"$F293*Potencia!K293*12*1000*$I293","v":0},null,{"$f":"$E293*Energia!Y293*1000*H293","v":0},1,0,null,{"$f":"$O293*Energia!Y293*(1-$D293)*1000*H293","v":0},{"$f":"$F293*Potencia!K293*(1-$D293)*12*1000*$I293","v":0},1,null,0,0,null,{"$f":"$U293*Energia!U293*(1-$D293)*1000*$H293","v":0},{"$f":"$U293*Energia!V293*(1-$D293)*1000*$H293","v":0},{"$f":"$U293*Energia!W293*(1-$D293)*1000*$H293","v":0},{"$f":"$U293*Energia!X293*(1-$D293)*1000*$H293","v":0},{"$f":"SUMPRODUCT(X293:AA293,Params!$B$19:$E$19)","v":0},{"$f":"$V293*Potencia!G293*(1-$D293)*12*1000*$I293","v":0},{"$f":"$V293*Potencia!H293*(1-$D293)*12*1000*$I293","v":0},{"$f":"$V293*Potencia!I293*(1-$D293)*12*1000*$I293","v":0},{"$f":"$V293*Potencia!J293*(1-$D293)*12*1000*$I293","v":0},{"$f":"SUMPRODUCT(AC293:AF293,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK293*Energia!K293*1000*AM293","v":0},{"$f":"$AL293*Clientes!K293*12","v":0},null,{"$f":"$AK293*Energia!Y293*1000*AM293","v":0},1,0,null,{"$f":"$AS293*Energia!Y293*(1-$D293)*1000*AM293","v":0},{"$f":"$AL293*Clientes!K293*(1-$D293)*12","v":0},1,null,0,0,null,{"$f":"$AY293*Energia!U293*(1-$D293)*1000*$AM293","v":0},{"$f":"$AY293*Energia!V293*(1-$D293)*1000*$AM293","v":0},{"$f":"$AY293*Energia!W293*(1-$D293)*1000*$AM293","v":0},{"$f":"$AY293*Energia!X293*(1-$D293)*1000*$AM293","v":0},{"$f":"SUMPRODUCT(BB293:BE293,Params!$B$19:$E$19)","v":0},{"$f":"$AZ293*Clientes!G293*(1-$D293)*12","v":0},{"$f":"$AZ293*Clientes!H293*(1-$D293)*12","v":0},{"$f":"$AZ293*Clientes!I293*(1-$D293)*12","v":0},{"$f":"$AZ293*Clientes!J293*(1-$D293)*12","v":0},{"$f":"SUMPRODUCT(BG293:BJ293,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO293*Clientes!Q293","v":0},null,0,null,{"$f":"$BS293*Clientes!M293","v":0},{"$f":"$BS293*Clientes!N293","v":0},{"$f":"$BS293*Clientes!O293","v":0},{"$f":"$BS293*Clientes!P293","v":0},{"$f":"SUMPRODUCT(BU293:BX293,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB293*Energia!K293*1000*CC293","v":0},null,{"$f":"$CB293*Energia!Y293*1000*CC293","v":0},1,0,null,{"$f":"$CH293*Energia!Y293*(1-$D293)*1000*CC293","v":0},1,null,0,null,{"$f":"$CM293*Energia!U293*(1-$D293)*1000*$CC293","v":0},{"$f":"$CM293*Energia!V293*(1-$D293)*1000*$CC293","v":0},{"$f":"$CM293*Energia!W293*(1-$D293)*1000*$CC293","v":0},{"$f":"$CM293*Energia!X293*(1-$D293)*1000*$CC293","v":0},{"$f":"SUMPRODUCT(CO293:CR293,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV293*Energia!K293*1000*CW293","v":0},null,{"$f":"$CV293*Energia!Y293*1000*CW293","v":0},1,0,null,{"$f":"$DB293*Energia!Y293*(1-$D293)*1000*CW293","v":0},1,null,0,null,{"$f":"$DG293*Energia!U293*(1-$D293)*1000*$CW293","v":0},{"$f":"$DG293*Energia!V293*(1-$D293)*1000*$CW293","v":0},{"$f":"$DG293*Energia!W293*(1-$D293)*1000*$CW293","v":0},{"$f":"$DG293*Energia!X293*(1-$D293)*1000*$CW293","v":0},{"$f":"SUMPRODUCT(DI293:DL293,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP293*Energia!G293*1000/2*DQ293","v":0},null,{"$f":"$DP293*Energia!U293*1000/2*DQ293","v":0},1,0,null,{"$f":"$DV293*Energia!U293*(1-$D293)*1000/2*DQ293","v":0},1,null,0,null,{"$f":"$EA293*Energia!U293*(1-$D293)*1000/2*$DQ293","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK293&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ293*Energia!K293*1000*EL293","v":0},null,{"$f":"$EJ293*Energia!Y293*1000*EL293","v":0},1,0,null,1,{"$f":"$EQ293*Energia!Y293*1000*ES293*EL293","v":0},1,0,null,{"$f":"$EV293*Energia!Y293*(1-$D293)*1000*EL293","v":0},1,null,0,null,{"$f":"$FA293*Energia!U293*(1-$D293)*1000*$EL293","v":0},{"$f":"$FA293*Energia!V293*(1-$D293)*1000*$EL293","v":0},{"$f":"$FA293*Energia!W293*(1-$D293)*1000*$EL293","v":0},{"$f":"$FA293*Energia!X293*(1-$D293)*1000*$EL293","v":0},{"$f":"SUMPRODUCT(FC293:FF293,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL293&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ293*Energia!K293*1000*FM293","v":0},{"$f":"$FK293*Potencia!K293*12*1000*$FM293","v":0},null,{"$f":"$FJ293*Energia!Y293*1000*FM293","v":0},1,0,null,{"$f":"$FS293*Energia!Y293*(1-$D293)*1000*FM293","v":0},{"$f":"$FK293*Potencia!K293*(1-$D293)*12*1000*$FM293","v":0},1,null,0,0,null,{"$f":"$FY293*Energia!U293*(1-$D293)*1000*$FM293","v":0},{"$f":"$FY293*Energia!V293*(1-$D293)*1000*$FM293","v":0},{"$f":"$FY293*Energia!W293*(1-$D293)*1000*$FM293","v":0},{"$f":"$FY293*Energia!X293*(1-$D293)*1000*$FM293","v":0},{"$f":"SUMPRODUCT(GB293:GE293,Params!$B$19:$E$19)","v":0},{"$f":"$FZ293*Potencia!G293*(1-$D293)*12*1000*$FM293","v":0},{"$f":"$FZ293*Potencia!H293*(1-$D293)*12*1000*$FM293","v":0},{"$f":"$FZ293*Potencia!I293*(1-$D293)*12*1000*$FM293","v":0},{"$f":"$FZ293*Potencia!J293*(1-$D293)*12*1000*$FM293","v":0},{"$f":"SUMPRODUCT(GG293:GJ293,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP293*Energia!G293*1000/2*GQ293","v":0},null,{"$f":"$GP293*Energia!U293*1000/2*GQ293","v":0},1,0,null,{"$f":"$GV293*Energia!U293*(1-$D293)*1000/2*GQ293","v":0},1,null,0,null,{"$f":"$HA293*Energia!U293*(1-$D293)*1000/2*$GQ293","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL293&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ293*Energia!G293*1000/2*HM293","v":0},{"$f":"$HK293*Potencia!G293*12*1000/2*$HM293","v":0},null,{"$f":"$HJ293*Energia!U293*1000/2*HM293","v":0},1,0,null,{"$f":"$HS293*Energia!U293*(1-$D293)*1000/2*HM293","v":0},{"$f":"$HK293*Potencia!G293*(1-$D293)*12*1000/2*$HM293","v":0},1,null,0,0,null,{"$f":"$HY293*Energia!U293*(1-$D293)*1000/2*$HM293","v":0},null,null,null,null,{"$f":"$HZ293*Potencia!G293*(1-$D293)*12*1000/2*$HM293","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO293&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN293*Energia!G293*1000/2*IP293","v":0},null,{"$f":"$IN293*Energia!U293*1000/2*IP293","v":0},1,0,null,1,{"$f":"$IU293*Energia!U293*1000/2*IW293*$IP293","v":0},1,0,null,{"$f":"$IZ293*Energia!U293*(1-$D293)*1000/2*IP293","v":0},1,null,0,null,{"$f":"$JE293*Energia!U293*(1-$D293)*1000/2*$IP293","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A293,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP293&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN293*Energia!G293*1000/2*JQ293","v":0},{"$f":"$JO293*Potencia!G293*12*1000/2*$JQ293","v":0},null,{"$f":"$JN293*Energia!U293*1000/2*JQ293","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW293*Energia!U293*1000/2*IF(JZ293<>0,JZ293,IF(JY293<>0,JY293*KD293,1))*JQ293","v":0},{"$f":"$JO293*Potencia!G293*12*1000/2*IF(JZ293=0,1,JZ293)*JQ293","v":0},1,0,0,{"$f":"$KH293*Energia!$U293*1000/2*JQ293","v":0},{"$f":"$KI293*Potencia!$G293*12*1000/2*JQ293","v":0},null,{"$f":"$KH293*Energia!U293*(1-$D293)*1000/2*JQ293","v":0},{"$f":"$KI293*Potencia!G293*(1-$D293)*12*1000/2*$JQ293","v":0},1,null,0,0,null,{"$f":"$KQ293*Energia!U293*(1-$D293)*1000/2*$JQ293","v":0},null,null,null,null,{"$f":"$KR293*Potencia!G293*(1-$D293)*12*1000/2*$JQ293","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"EEE Político","Part Político",{"$f":"IF(C294=0,0,IF(A294=0,0,INDEX(Params!$B$5:$G$15,MATCH(C294,Params!$A$5:$A$15,0),MATCH(A294,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G294&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E294*Energia!K294*1000*H294","v":0},{"$f":"$F294*Potencia!K294*12*1000*$I294","v":0},null,{"$f":"$E294*Energia!Y294*1000*H294","v":0},1,0,null,{"$f":"$O294*Energia!Y294*(1-$D294)*1000*H294","v":0},{"$f":"$F294*Potencia!K294*(1-$D294)*12*1000*$I294","v":0},1,null,0,0,null,{"$f":"$U294*Energia!U294*(1-$D294)*1000*$H294","v":0},{"$f":"$U294*Energia!V294*(1-$D294)*1000*$H294","v":0},{"$f":"$U294*Energia!W294*(1-$D294)*1000*$H294","v":0},{"$f":"$U294*Energia!X294*(1-$D294)*1000*$H294","v":0},{"$f":"SUMPRODUCT(X294:AA294,Params!$B$19:$E$19)","v":0},{"$f":"$V294*Potencia!G294*(1-$D294)*12*1000*$I294","v":0},{"$f":"$V294*Potencia!H294*(1-$D294)*12*1000*$I294","v":0},{"$f":"$V294*Potencia!I294*(1-$D294)*12*1000*$I294","v":0},{"$f":"$V294*Potencia!J294*(1-$D294)*12*1000*$I294","v":0},{"$f":"SUMPRODUCT(AC294:AF294,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK294*Energia!K294*1000*AM294","v":0},{"$f":"$AL294*Clientes!K294*12","v":0},null,{"$f":"$AK294*Energia!Y294*1000*AM294","v":0},1,0,null,{"$f":"$AS294*Energia!Y294*(1-$D294)*1000*AM294","v":0},{"$f":"$AL294*Clientes!K294*(1-$D294)*12","v":0},1,null,0,0,null,{"$f":"$AY294*Energia!U294*(1-$D294)*1000*$AM294","v":0},{"$f":"$AY294*Energia!V294*(1-$D294)*1000*$AM294","v":0},{"$f":"$AY294*Energia!W294*(1-$D294)*1000*$AM294","v":0},{"$f":"$AY294*Energia!X294*(1-$D294)*1000*$AM294","v":0},{"$f":"SUMPRODUCT(BB294:BE294,Params!$B$19:$E$19)","v":0},{"$f":"$AZ294*Clientes!G294*(1-$D294)*12","v":0},{"$f":"$AZ294*Clientes!H294*(1-$D294)*12","v":0},{"$f":"$AZ294*Clientes!I294*(1-$D294)*12","v":0},{"$f":"$AZ294*Clientes!J294*(1-$D294)*12","v":0},{"$f":"SUMPRODUCT(BG294:BJ294,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO294*Clientes!Q294","v":0},null,0,null,{"$f":"$BS294*Clientes!M294","v":0},{"$f":"$BS294*Clientes!N294","v":0},{"$f":"$BS294*Clientes!O294","v":0},{"$f":"$BS294*Clientes!P294","v":0},{"$f":"SUMPRODUCT(BU294:BX294,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB294*Energia!K294*1000*CC294","v":0},null,{"$f":"$CB294*Energia!Y294*1000*CC294","v":0},1,0,null,{"$f":"$CH294*Energia!Y294*(1-$D294)*1000*CC294","v":0},1,null,0,null,{"$f":"$CM294*Energia!U294*(1-$D294)*1000*$CC294","v":0},{"$f":"$CM294*Energia!V294*(1-$D294)*1000*$CC294","v":0},{"$f":"$CM294*Energia!W294*(1-$D294)*1000*$CC294","v":0},{"$f":"$CM294*Energia!X294*(1-$D294)*1000*$CC294","v":0},{"$f":"SUMPRODUCT(CO294:CR294,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV294*Energia!K294*1000*CW294","v":0},null,{"$f":"$CV294*Energia!Y294*1000*CW294","v":0},1,0,null,{"$f":"$DB294*Energia!Y294*(1-$D294)*1000*CW294","v":0},1,null,0,null,{"$f":"$DG294*Energia!U294*(1-$D294)*1000*$CW294","v":0},{"$f":"$DG294*Energia!V294*(1-$D294)*1000*$CW294","v":0},{"$f":"$DG294*Energia!W294*(1-$D294)*1000*$CW294","v":0},{"$f":"$DG294*Energia!X294*(1-$D294)*1000*$CW294","v":0},{"$f":"SUMPRODUCT(DI294:DL294,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP294*Energia!G294*1000/2*DQ294","v":0},null,{"$f":"$DP294*Energia!U294*1000/2*DQ294","v":0},1,0,null,{"$f":"$DV294*Energia!U294*(1-$D294)*1000/2*DQ294","v":0},1,null,0,null,{"$f":"$EA294*Energia!U294*(1-$D294)*1000/2*$DQ294","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK294&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ294*Energia!K294*1000*EL294","v":0},null,{"$f":"$EJ294*Energia!Y294*1000*EL294","v":0},1,0,null,1,{"$f":"$EQ294*Energia!Y294*1000*ES294*EL294","v":0},1,0,null,{"$f":"$EV294*Energia!Y294*(1-$D294)*1000*EL294","v":0},1,null,0,null,{"$f":"$FA294*Energia!U294*(1-$D294)*1000*$EL294","v":0},{"$f":"$FA294*Energia!V294*(1-$D294)*1000*$EL294","v":0},{"$f":"$FA294*Energia!W294*(1-$D294)*1000*$EL294","v":0},{"$f":"$FA294*Energia!X294*(1-$D294)*1000*$EL294","v":0},{"$f":"SUMPRODUCT(FC294:FF294,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL294&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ294*Energia!K294*1000*FM294","v":0},{"$f":"$FK294*Potencia!K294*12*1000*$FM294","v":0},null,{"$f":"$FJ294*Energia!Y294*1000*FM294","v":0},1,0,null,{"$f":"$FS294*Energia!Y294*(1-$D294)*1000*FM294","v":0},{"$f":"$FK294*Potencia!K294*(1-$D294)*12*1000*$FM294","v":0},1,null,0,0,null,{"$f":"$FY294*Energia!U294*(1-$D294)*1000*$FM294","v":0},{"$f":"$FY294*Energia!V294*(1-$D294)*1000*$FM294","v":0},{"$f":"$FY294*Energia!W294*(1-$D294)*1000*$FM294","v":0},{"$f":"$FY294*Energia!X294*(1-$D294)*1000*$FM294","v":0},{"$f":"SUMPRODUCT(GB294:GE294,Params!$B$19:$E$19)","v":0},{"$f":"$FZ294*Potencia!G294*(1-$D294)*12*1000*$FM294","v":0},{"$f":"$FZ294*Potencia!H294*(1-$D294)*12*1000*$FM294","v":0},{"$f":"$FZ294*Potencia!I294*(1-$D294)*12*1000*$FM294","v":0},{"$f":"$FZ294*Potencia!J294*(1-$D294)*12*1000*$FM294","v":0},{"$f":"SUMPRODUCT(GG294:GJ294,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP294*Energia!G294*1000/2*GQ294","v":0},null,{"$f":"$GP294*Energia!U294*1000/2*GQ294","v":0},1,0,null,{"$f":"$GV294*Energia!U294*(1-$D294)*1000/2*GQ294","v":0},1,null,0,null,{"$f":"$HA294*Energia!U294*(1-$D294)*1000/2*$GQ294","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL294&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ294*Energia!G294*1000/2*HM294","v":0},{"$f":"$HK294*Potencia!G294*12*1000/2*$HM294","v":0},null,{"$f":"$HJ294*Energia!U294*1000/2*HM294","v":0},1,0,null,{"$f":"$HS294*Energia!U294*(1-$D294)*1000/2*HM294","v":0},{"$f":"$HK294*Potencia!G294*(1-$D294)*12*1000/2*$HM294","v":0},1,null,0,0,null,{"$f":"$HY294*Energia!U294*(1-$D294)*1000/2*$HM294","v":0},null,null,null,null,{"$f":"$HZ294*Potencia!G294*(1-$D294)*12*1000/2*$HM294","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO294&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN294*Energia!G294*1000/2*IP294","v":0},null,{"$f":"$IN294*Energia!U294*1000/2*IP294","v":0},1,0,null,1,{"$f":"$IU294*Energia!U294*1000/2*IW294*$IP294","v":0},1,0,null,{"$f":"$IZ294*Energia!U294*(1-$D294)*1000/2*IP294","v":0},1,null,0,null,{"$f":"$JE294*Energia!U294*(1-$D294)*1000/2*$IP294","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A294,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP294&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN294*Energia!G294*1000/2*JQ294","v":0},{"$f":"$JO294*Potencia!G294*12*1000/2*$JQ294","v":0},null,{"$f":"$JN294*Energia!U294*1000/2*JQ294","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW294*Energia!U294*1000/2*IF(JZ294<>0,JZ294,IF(JY294<>0,JY294*KD294,1))*JQ294","v":0},{"$f":"$JO294*Potencia!G294*12*1000/2*IF(JZ294=0,1,JZ294)*JQ294","v":0},1,0,0,{"$f":"$KH294*Energia!$U294*1000/2*JQ294","v":0},{"$f":"$KI294*Potencia!$G294*12*1000/2*JQ294","v":0},null,{"$f":"$KH294*Energia!U294*(1-$D294)*1000/2*JQ294","v":0},{"$f":"$KI294*Potencia!G294*(1-$D294)*12*1000/2*$JQ294","v":0},1,null,0,0,null,{"$f":"$KQ294*Energia!U294*(1-$D294)*1000/2*$JQ294","v":0},null,null,null,null,{"$f":"$KR294*Potencia!G294*(1-$D294)*12*1000/2*$JQ294","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"EEE Discap.","Discapacitados",{"$f":"IF(C295=0,0,IF(A295=0,0,INDEX(Params!$B$5:$G$15,MATCH(C295,Params!$A$5:$A$15,0),MATCH(A295,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G295&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E295*Energia!K295*1000*H295","v":0},{"$f":"$F295*Potencia!K295*12*1000*$I295","v":0},null,{"$f":"$E295*Energia!Y295*1000*H295","v":0},1,0,null,{"$f":"$O295*Energia!Y295*(1-$D295)*1000*H295","v":0},{"$f":"$F295*Potencia!K295*(1-$D295)*12*1000*$I295","v":0},1,null,0,0,null,{"$f":"$U295*Energia!U295*(1-$D295)*1000*$H295","v":0},{"$f":"$U295*Energia!V295*(1-$D295)*1000*$H295","v":0},{"$f":"$U295*Energia!W295*(1-$D295)*1000*$H295","v":0},{"$f":"$U295*Energia!X295*(1-$D295)*1000*$H295","v":0},{"$f":"SUMPRODUCT(X295:AA295,Params!$B$19:$E$19)","v":0},{"$f":"$V295*Potencia!G295*(1-$D295)*12*1000*$I295","v":0},{"$f":"$V295*Potencia!H295*(1-$D295)*12*1000*$I295","v":0},{"$f":"$V295*Potencia!I295*(1-$D295)*12*1000*$I295","v":0},{"$f":"$V295*Potencia!J295*(1-$D295)*12*1000*$I295","v":0},{"$f":"SUMPRODUCT(AC295:AF295,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK295*Energia!K295*1000*AM295","v":0},{"$f":"$AL295*Clientes!K295*12","v":0},null,{"$f":"$AK295*Energia!Y295*1000*AM295","v":0},1,0,null,{"$f":"$AS295*Energia!Y295*(1-$D295)*1000*AM295","v":0},{"$f":"$AL295*Clientes!K295*(1-$D295)*12","v":0},1,null,0,0,null,{"$f":"$AY295*Energia!U295*(1-$D295)*1000*$AM295","v":0},{"$f":"$AY295*Energia!V295*(1-$D295)*1000*$AM295","v":0},{"$f":"$AY295*Energia!W295*(1-$D295)*1000*$AM295","v":0},{"$f":"$AY295*Energia!X295*(1-$D295)*1000*$AM295","v":0},{"$f":"SUMPRODUCT(BB295:BE295,Params!$B$19:$E$19)","v":0},{"$f":"$AZ295*Clientes!G295*(1-$D295)*12","v":0},{"$f":"$AZ295*Clientes!H295*(1-$D295)*12","v":0},{"$f":"$AZ295*Clientes!I295*(1-$D295)*12","v":0},{"$f":"$AZ295*Clientes!J295*(1-$D295)*12","v":0},{"$f":"SUMPRODUCT(BG295:BJ295,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO295*Clientes!Q295","v":0},null,0,null,{"$f":"$BS295*Clientes!M295","v":0},{"$f":"$BS295*Clientes!N295","v":0},{"$f":"$BS295*Clientes!O295","v":0},{"$f":"$BS295*Clientes!P295","v":0},{"$f":"SUMPRODUCT(BU295:BX295,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB295*Energia!K295*1000*CC295","v":0},null,{"$f":"$CB295*Energia!Y295*1000*CC295","v":0},1,0,null,{"$f":"$CH295*Energia!Y295*(1-$D295)*1000*CC295","v":0},1,null,0,null,{"$f":"$CM295*Energia!U295*(1-$D295)*1000*$CC295","v":0},{"$f":"$CM295*Energia!V295*(1-$D295)*1000*$CC295","v":0},{"$f":"$CM295*Energia!W295*(1-$D295)*1000*$CC295","v":0},{"$f":"$CM295*Energia!X295*(1-$D295)*1000*$CC295","v":0},{"$f":"SUMPRODUCT(CO295:CR295,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV295*Energia!K295*1000*CW295","v":0},null,{"$f":"$CV295*Energia!Y295*1000*CW295","v":0},1,0,null,{"$f":"$DB295*Energia!Y295*(1-$D295)*1000*CW295","v":0},1,null,0,null,{"$f":"$DG295*Energia!U295*(1-$D295)*1000*$CW295","v":0},{"$f":"$DG295*Energia!V295*(1-$D295)*1000*$CW295","v":0},{"$f":"$DG295*Energia!W295*(1-$D295)*1000*$CW295","v":0},{"$f":"$DG295*Energia!X295*(1-$D295)*1000*$CW295","v":0},{"$f":"SUMPRODUCT(DI295:DL295,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP295*Energia!G295*1000/2*DQ295","v":0},null,{"$f":"$DP295*Energia!U295*1000/2*DQ295","v":0},1,0,null,{"$f":"$DV295*Energia!U295*(1-$D295)*1000/2*DQ295","v":0},1,null,0,null,{"$f":"$EA295*Energia!U295*(1-$D295)*1000/2*$DQ295","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK295&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ295*Energia!K295*1000*EL295","v":0},null,{"$f":"$EJ295*Energia!Y295*1000*EL295","v":0},1,0,null,1,{"$f":"$EQ295*Energia!Y295*1000*ES295*EL295","v":0},1,0,null,{"$f":"$EV295*Energia!Y295*(1-$D295)*1000*EL295","v":0},1,null,0,null,{"$f":"$FA295*Energia!U295*(1-$D295)*1000*$EL295","v":0},{"$f":"$FA295*Energia!V295*(1-$D295)*1000*$EL295","v":0},{"$f":"$FA295*Energia!W295*(1-$D295)*1000*$EL295","v":0},{"$f":"$FA295*Energia!X295*(1-$D295)*1000*$EL295","v":0},{"$f":"SUMPRODUCT(FC295:FF295,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL295&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ295*Energia!K295*1000*FM295","v":0},{"$f":"$FK295*Potencia!K295*12*1000*$FM295","v":0},null,{"$f":"$FJ295*Energia!Y295*1000*FM295","v":0},1,0,null,{"$f":"$FS295*Energia!Y295*(1-$D295)*1000*FM295","v":0},{"$f":"$FK295*Potencia!K295*(1-$D295)*12*1000*$FM295","v":0},1,null,0,0,null,{"$f":"$FY295*Energia!U295*(1-$D295)*1000*$FM295","v":0},{"$f":"$FY295*Energia!V295*(1-$D295)*1000*$FM295","v":0},{"$f":"$FY295*Energia!W295*(1-$D295)*1000*$FM295","v":0},{"$f":"$FY295*Energia!X295*(1-$D295)*1000*$FM295","v":0},{"$f":"SUMPRODUCT(GB295:GE295,Params!$B$19:$E$19)","v":0},{"$f":"$FZ295*Potencia!G295*(1-$D295)*12*1000*$FM295","v":0},{"$f":"$FZ295*Potencia!H295*(1-$D295)*12*1000*$FM295","v":0},{"$f":"$FZ295*Potencia!I295*(1-$D295)*12*1000*$FM295","v":0},{"$f":"$FZ295*Potencia!J295*(1-$D295)*12*1000*$FM295","v":0},{"$f":"SUMPRODUCT(GG295:GJ295,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP295*Energia!G295*1000/2*GQ295","v":0},null,{"$f":"$GP295*Energia!U295*1000/2*GQ295","v":0},1,0,null,{"$f":"$GV295*Energia!U295*(1-$D295)*1000/2*GQ295","v":0},1,null,0,null,{"$f":"$HA295*Energia!U295*(1-$D295)*1000/2*$GQ295","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL295&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ295*Energia!G295*1000/2*HM295","v":0},{"$f":"$HK295*Potencia!G295*12*1000/2*$HM295","v":0},null,{"$f":"$HJ295*Energia!U295*1000/2*HM295","v":0},1,0,null,{"$f":"$HS295*Energia!U295*(1-$D295)*1000/2*HM295","v":0},{"$f":"$HK295*Potencia!G295*(1-$D295)*12*1000/2*$HM295","v":0},1,null,0,0,null,{"$f":"$HY295*Energia!U295*(1-$D295)*1000/2*$HM295","v":0},null,null,null,null,{"$f":"$HZ295*Potencia!G295*(1-$D295)*12*1000/2*$HM295","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO295&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN295*Energia!G295*1000/2*IP295","v":0},null,{"$f":"$IN295*Energia!U295*1000/2*IP295","v":0},1,0,null,1,{"$f":"$IU295*Energia!U295*1000/2*IW295*$IP295","v":0},1,0,null,{"$f":"$IZ295*Energia!U295*(1-$D295)*1000/2*IP295","v":0},1,null,0,null,{"$f":"$JE295*Energia!U295*(1-$D295)*1000/2*$IP295","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A295,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP295&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN295*Energia!G295*1000/2*JQ295","v":0},{"$f":"$JO295*Potencia!G295*12*1000/2*$JQ295","v":0},null,{"$f":"$JN295*Energia!U295*1000/2*JQ295","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW295*Energia!U295*1000/2*IF(JZ295<>0,JZ295,IF(JY295<>0,JY295*KD295,1))*JQ295","v":0},{"$f":"$JO295*Potencia!G295*12*1000/2*IF(JZ295=0,1,JZ295)*JQ295","v":0},1,0,0,{"$f":"$KH295*Energia!$U295*1000/2*JQ295","v":0},{"$f":"$KI295*Potencia!$G295*12*1000/2*JQ295","v":0},null,{"$f":"$KH295*Energia!U295*(1-$D295)*1000/2*JQ295","v":0},{"$f":"$KI295*Potencia!G295*(1-$D295)*12*1000/2*$JQ295","v":0},1,null,0,0,null,{"$f":"$KQ295*Energia!U295*(1-$D295)*1000/2*$JQ295","v":0},null,null,null,null,{"$f":"$KR295*Potencia!G295*(1-$D295)*12*1000/2*$JQ295","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"EEE Discapacitados 601-más","Discapacitados 601-más",{"$f":"IF(C296=0,0,IF(A296=0,0,INDEX(Params!$B$5:$G$15,MATCH(C296,Params!$A$5:$A$15,0),MATCH(A296,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G296&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E296*Energia!K296*1000*H296","v":0},{"$f":"$F296*Potencia!K296*12*1000*$I296","v":0},null,{"$f":"$E296*Energia!Y296*1000*H296","v":0},1,0,null,{"$f":"$O296*Energia!Y296*(1-$D296)*1000*H296","v":0},{"$f":"$F296*Potencia!K296*(1-$D296)*12*1000*$I296","v":0},1,null,0,0,null,{"$f":"$U296*Energia!U296*(1-$D296)*1000*$H296","v":0},{"$f":"$U296*Energia!V296*(1-$D296)*1000*$H296","v":0},{"$f":"$U296*Energia!W296*(1-$D296)*1000*$H296","v":0},{"$f":"$U296*Energia!X296*(1-$D296)*1000*$H296","v":0},{"$f":"SUMPRODUCT(X296:AA296,Params!$B$19:$E$19)","v":0},{"$f":"$V296*Potencia!G296*(1-$D296)*12*1000*$I296","v":0},{"$f":"$V296*Potencia!H296*(1-$D296)*12*1000*$I296","v":0},{"$f":"$V296*Potencia!I296*(1-$D296)*12*1000*$I296","v":0},{"$f":"$V296*Potencia!J296*(1-$D296)*12*1000*$I296","v":0},{"$f":"SUMPRODUCT(AC296:AF296,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK296*Energia!K296*1000*AM296","v":0},{"$f":"$AL296*Clientes!K296*12","v":0},null,{"$f":"$AK296*Energia!Y296*1000*AM296","v":0},1,0,null,{"$f":"$AS296*Energia!Y296*(1-$D296)*1000*AM296","v":0},{"$f":"$AL296*Clientes!K296*(1-$D296)*12","v":0},1,null,0,0,null,{"$f":"$AY296*Energia!U296*(1-$D296)*1000*$AM296","v":0},{"$f":"$AY296*Energia!V296*(1-$D296)*1000*$AM296","v":0},{"$f":"$AY296*Energia!W296*(1-$D296)*1000*$AM296","v":0},{"$f":"$AY296*Energia!X296*(1-$D296)*1000*$AM296","v":0},{"$f":"SUMPRODUCT(BB296:BE296,Params!$B$19:$E$19)","v":0},{"$f":"$AZ296*Clientes!G296*(1-$D296)*12","v":0},{"$f":"$AZ296*Clientes!H296*(1-$D296)*12","v":0},{"$f":"$AZ296*Clientes!I296*(1-$D296)*12","v":0},{"$f":"$AZ296*Clientes!J296*(1-$D296)*12","v":0},{"$f":"SUMPRODUCT(BG296:BJ296,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO296*Clientes!Q296","v":0},null,0,null,{"$f":"$BS296*Clientes!M296","v":0},{"$f":"$BS296*Clientes!N296","v":0},{"$f":"$BS296*Clientes!O296","v":0},{"$f":"$BS296*Clientes!P296","v":0},{"$f":"SUMPRODUCT(BU296:BX296,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB296*Energia!K296*1000*CC296","v":0},null,{"$f":"$CB296*Energia!Y296*1000*CC296","v":0},1,0,null,{"$f":"$CH296*Energia!Y296*(1-$D296)*1000*CC296","v":0},1,null,0,null,{"$f":"$CM296*Energia!U296*(1-$D296)*1000*$CC296","v":0},{"$f":"$CM296*Energia!V296*(1-$D296)*1000*$CC296","v":0},{"$f":"$CM296*Energia!W296*(1-$D296)*1000*$CC296","v":0},{"$f":"$CM296*Energia!X296*(1-$D296)*1000*$CC296","v":0},{"$f":"SUMPRODUCT(CO296:CR296,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV296*Energia!K296*1000*CW296","v":0},null,{"$f":"$CV296*Energia!Y296*1000*CW296","v":0},1,0,null,{"$f":"$DB296*Energia!Y296*(1-$D296)*1000*CW296","v":0},1,null,0,null,{"$f":"$DG296*Energia!U296*(1-$D296)*1000*$CW296","v":0},{"$f":"$DG296*Energia!V296*(1-$D296)*1000*$CW296","v":0},{"$f":"$DG296*Energia!W296*(1-$D296)*1000*$CW296","v":0},{"$f":"$DG296*Energia!X296*(1-$D296)*1000*$CW296","v":0},{"$f":"SUMPRODUCT(DI296:DL296,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP296*Energia!G296*1000/2*DQ296","v":0},null,{"$f":"$DP296*Energia!U296*1000/2*DQ296","v":0},1,0,null,{"$f":"$DV296*Energia!U296*(1-$D296)*1000/2*DQ296","v":0},1,null,0,null,{"$f":"$EA296*Energia!U296*(1-$D296)*1000/2*$DQ296","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK296&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ296*Energia!K296*1000*EL296","v":0},null,{"$f":"$EJ296*Energia!Y296*1000*EL296","v":0},1,0,null,1,{"$f":"$EQ296*Energia!Y296*1000*ES296*EL296","v":0},1,0,null,{"$f":"$EV296*Energia!Y296*(1-$D296)*1000*EL296","v":0},1,null,0,null,{"$f":"$FA296*Energia!U296*(1-$D296)*1000*$EL296","v":0},{"$f":"$FA296*Energia!V296*(1-$D296)*1000*$EL296","v":0},{"$f":"$FA296*Energia!W296*(1-$D296)*1000*$EL296","v":0},{"$f":"$FA296*Energia!X296*(1-$D296)*1000*$EL296","v":0},{"$f":"SUMPRODUCT(FC296:FF296,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL296&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ296*Energia!K296*1000*FM296","v":0},{"$f":"$FK296*Potencia!K296*12*1000*$FM296","v":0},null,{"$f":"$FJ296*Energia!Y296*1000*FM296","v":0},1,0,null,{"$f":"$FS296*Energia!Y296*(1-$D296)*1000*FM296","v":0},{"$f":"$FK296*Potencia!K296*(1-$D296)*12*1000*$FM296","v":0},1,null,0,0,null,{"$f":"$FY296*Energia!U296*(1-$D296)*1000*$FM296","v":0},{"$f":"$FY296*Energia!V296*(1-$D296)*1000*$FM296","v":0},{"$f":"$FY296*Energia!W296*(1-$D296)*1000*$FM296","v":0},{"$f":"$FY296*Energia!X296*(1-$D296)*1000*$FM296","v":0},{"$f":"SUMPRODUCT(GB296:GE296,Params!$B$19:$E$19)","v":0},{"$f":"$FZ296*Potencia!G296*(1-$D296)*12*1000*$FM296","v":0},{"$f":"$FZ296*Potencia!H296*(1-$D296)*12*1000*$FM296","v":0},{"$f":"$FZ296*Potencia!I296*(1-$D296)*12*1000*$FM296","v":0},{"$f":"$FZ296*Potencia!J296*(1-$D296)*12*1000*$FM296","v":0},{"$f":"SUMPRODUCT(GG296:GJ296,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP296*Energia!G296*1000/2*GQ296","v":0},null,{"$f":"$GP296*Energia!U296*1000/2*GQ296","v":0},1,0,null,{"$f":"$GV296*Energia!U296*(1-$D296)*1000/2*GQ296","v":0},1,null,0,null,{"$f":"$HA296*Energia!U296*(1-$D296)*1000/2*$GQ296","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL296&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ296*Energia!G296*1000/2*HM296","v":0},{"$f":"$HK296*Potencia!G296*12*1000/2*$HM296","v":0},null,{"$f":"$HJ296*Energia!U296*1000/2*HM296","v":0},1,0,null,{"$f":"$HS296*Energia!U296*(1-$D296)*1000/2*HM296","v":0},{"$f":"$HK296*Potencia!G296*(1-$D296)*12*1000/2*$HM296","v":0},1,null,0,0,null,{"$f":"$HY296*Energia!U296*(1-$D296)*1000/2*$HM296","v":0},null,null,null,null,{"$f":"$HZ296*Potencia!G296*(1-$D296)*12*1000/2*$HM296","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO296&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN296*Energia!G296*1000/2*IP296","v":0},null,{"$f":"$IN296*Energia!U296*1000/2*IP296","v":0},1,0,null,1,{"$f":"$IU296*Energia!U296*1000/2*IW296*$IP296","v":0},1,0,null,{"$f":"$IZ296*Energia!U296*(1-$D296)*1000/2*IP296","v":0},1,null,0,null,{"$f":"$JE296*Energia!U296*(1-$D296)*1000/2*$IP296","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A296,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP296&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN296*Energia!G296*1000/2*JQ296","v":0},{"$f":"$JO296*Potencia!G296*12*1000/2*$JQ296","v":0},null,{"$f":"$JN296*Energia!U296*1000/2*JQ296","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW296*Energia!U296*1000/2*IF(JZ296<>0,JZ296,IF(JY296<>0,JY296*KD296,1))*JQ296","v":0},{"$f":"$JO296*Potencia!G296*12*1000/2*IF(JZ296=0,1,JZ296)*JQ296","v":0},1,0,0,{"$f":"$KH296*Energia!$U296*1000/2*JQ296","v":0},{"$f":"$KI296*Potencia!$G296*12*1000/2*JQ296","v":0},null,{"$f":"$KH296*Energia!U296*(1-$D296)*1000/2*JQ296","v":0},{"$f":"$KI296*Potencia!G296*(1-$D296)*12*1000/2*$JQ296","v":0},1,null,0,0,null,{"$f":"$KQ296*Energia!U296*(1-$D296)*1000/2*$JQ296","v":0},null,null,null,null,{"$f":"$KR296*Potencia!G296*(1-$D296)*12*1000/2*$JQ296","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"EEE Cruz Roja","Cruz Roja",{"$f":"IF(C297=0,0,IF(A297=0,0,INDEX(Params!$B$5:$G$15,MATCH(C297,Params!$A$5:$A$15,0),MATCH(A297,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G297&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E297*Energia!K297*1000*H297","v":0},{"$f":"$F297*Potencia!K297*12*1000*$I297","v":0},null,{"$f":"$E297*Energia!Y297*1000*H297","v":0},1,0,null,{"$f":"$O297*Energia!Y297*(1-$D297)*1000*H297","v":0},{"$f":"$F297*Potencia!K297*(1-$D297)*12*1000*$I297","v":0},1,null,0,0,null,{"$f":"$U297*Energia!U297*(1-$D297)*1000*$H297","v":0},{"$f":"$U297*Energia!V297*(1-$D297)*1000*$H297","v":0},{"$f":"$U297*Energia!W297*(1-$D297)*1000*$H297","v":0},{"$f":"$U297*Energia!X297*(1-$D297)*1000*$H297","v":0},{"$f":"SUMPRODUCT(X297:AA297,Params!$B$19:$E$19)","v":0},{"$f":"$V297*Potencia!G297*(1-$D297)*12*1000*$I297","v":0},{"$f":"$V297*Potencia!H297*(1-$D297)*12*1000*$I297","v":0},{"$f":"$V297*Potencia!I297*(1-$D297)*12*1000*$I297","v":0},{"$f":"$V297*Potencia!J297*(1-$D297)*12*1000*$I297","v":0},{"$f":"SUMPRODUCT(AC297:AF297,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK297*Energia!K297*1000*AM297","v":0},{"$f":"$AL297*Clientes!K297*12","v":0},null,{"$f":"$AK297*Energia!Y297*1000*AM297","v":0},1,0,null,{"$f":"$AS297*Energia!Y297*(1-$D297)*1000*AM297","v":0},{"$f":"$AL297*Clientes!K297*(1-$D297)*12","v":0},1,null,0,0,null,{"$f":"$AY297*Energia!U297*(1-$D297)*1000*$AM297","v":0},{"$f":"$AY297*Energia!V297*(1-$D297)*1000*$AM297","v":0},{"$f":"$AY297*Energia!W297*(1-$D297)*1000*$AM297","v":0},{"$f":"$AY297*Energia!X297*(1-$D297)*1000*$AM297","v":0},{"$f":"SUMPRODUCT(BB297:BE297,Params!$B$19:$E$19)","v":0},{"$f":"$AZ297*Clientes!G297*(1-$D297)*12","v":0},{"$f":"$AZ297*Clientes!H297*(1-$D297)*12","v":0},{"$f":"$AZ297*Clientes!I297*(1-$D297)*12","v":0},{"$f":"$AZ297*Clientes!J297*(1-$D297)*12","v":0},{"$f":"SUMPRODUCT(BG297:BJ297,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO297*Clientes!Q297","v":0},null,0,null,{"$f":"$BS297*Clientes!M297","v":0},{"$f":"$BS297*Clientes!N297","v":0},{"$f":"$BS297*Clientes!O297","v":0},{"$f":"$BS297*Clientes!P297","v":0},{"$f":"SUMPRODUCT(BU297:BX297,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB297*Energia!K297*1000*CC297","v":0},null,{"$f":"$CB297*Energia!Y297*1000*CC297","v":0},1,0,null,{"$f":"$CH297*Energia!Y297*(1-$D297)*1000*CC297","v":0},1,null,0,null,{"$f":"$CM297*Energia!U297*(1-$D297)*1000*$CC297","v":0},{"$f":"$CM297*Energia!V297*(1-$D297)*1000*$CC297","v":0},{"$f":"$CM297*Energia!W297*(1-$D297)*1000*$CC297","v":0},{"$f":"$CM297*Energia!X297*(1-$D297)*1000*$CC297","v":0},{"$f":"SUMPRODUCT(CO297:CR297,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV297*Energia!K297*1000*CW297","v":0},null,{"$f":"$CV297*Energia!Y297*1000*CW297","v":0},1,0,null,{"$f":"$DB297*Energia!Y297*(1-$D297)*1000*CW297","v":0},1,null,0,null,{"$f":"$DG297*Energia!U297*(1-$D297)*1000*$CW297","v":0},{"$f":"$DG297*Energia!V297*(1-$D297)*1000*$CW297","v":0},{"$f":"$DG297*Energia!W297*(1-$D297)*1000*$CW297","v":0},{"$f":"$DG297*Energia!X297*(1-$D297)*1000*$CW297","v":0},{"$f":"SUMPRODUCT(DI297:DL297,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP297*Energia!G297*1000/2*DQ297","v":0},null,{"$f":"$DP297*Energia!U297*1000/2*DQ297","v":0},1,0,null,{"$f":"$DV297*Energia!U297*(1-$D297)*1000/2*DQ297","v":0},1,null,0,null,{"$f":"$EA297*Energia!U297*(1-$D297)*1000/2*$DQ297","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK297&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ297*Energia!K297*1000*EL297","v":0},null,{"$f":"$EJ297*Energia!Y297*1000*EL297","v":0},1,0,null,1,{"$f":"$EQ297*Energia!Y297*1000*ES297*EL297","v":0},1,0,null,{"$f":"$EV297*Energia!Y297*(1-$D297)*1000*EL297","v":0},1,null,0,null,{"$f":"$FA297*Energia!U297*(1-$D297)*1000*$EL297","v":0},{"$f":"$FA297*Energia!V297*(1-$D297)*1000*$EL297","v":0},{"$f":"$FA297*Energia!W297*(1-$D297)*1000*$EL297","v":0},{"$f":"$FA297*Energia!X297*(1-$D297)*1000*$EL297","v":0},{"$f":"SUMPRODUCT(FC297:FF297,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL297&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ297*Energia!K297*1000*FM297","v":0},{"$f":"$FK297*Potencia!K297*12*1000*$FM297","v":0},null,{"$f":"$FJ297*Energia!Y297*1000*FM297","v":0},1,0,null,{"$f":"$FS297*Energia!Y297*(1-$D297)*1000*FM297","v":0},{"$f":"$FK297*Potencia!K297*(1-$D297)*12*1000*$FM297","v":0},1,null,0,0,null,{"$f":"$FY297*Energia!U297*(1-$D297)*1000*$FM297","v":0},{"$f":"$FY297*Energia!V297*(1-$D297)*1000*$FM297","v":0},{"$f":"$FY297*Energia!W297*(1-$D297)*1000*$FM297","v":0},{"$f":"$FY297*Energia!X297*(1-$D297)*1000*$FM297","v":0},{"$f":"SUMPRODUCT(GB297:GE297,Params!$B$19:$E$19)","v":0},{"$f":"$FZ297*Potencia!G297*(1-$D297)*12*1000*$FM297","v":0},{"$f":"$FZ297*Potencia!H297*(1-$D297)*12*1000*$FM297","v":0},{"$f":"$FZ297*Potencia!I297*(1-$D297)*12*1000*$FM297","v":0},{"$f":"$FZ297*Potencia!J297*(1-$D297)*12*1000*$FM297","v":0},{"$f":"SUMPRODUCT(GG297:GJ297,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP297*Energia!G297*1000/2*GQ297","v":0},null,{"$f":"$GP297*Energia!U297*1000/2*GQ297","v":0},1,0,null,{"$f":"$GV297*Energia!U297*(1-$D297)*1000/2*GQ297","v":0},1,null,0,null,{"$f":"$HA297*Energia!U297*(1-$D297)*1000/2*$GQ297","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL297&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ297*Energia!G297*1000/2*HM297","v":0},{"$f":"$HK297*Potencia!G297*12*1000/2*$HM297","v":0},null,{"$f":"$HJ297*Energia!U297*1000/2*HM297","v":0},1,0,null,{"$f":"$HS297*Energia!U297*(1-$D297)*1000/2*HM297","v":0},{"$f":"$HK297*Potencia!G297*(1-$D297)*12*1000/2*$HM297","v":0},1,null,0,0,null,{"$f":"$HY297*Energia!U297*(1-$D297)*1000/2*$HM297","v":0},null,null,null,null,{"$f":"$HZ297*Potencia!G297*(1-$D297)*12*1000/2*$HM297","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO297&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN297*Energia!G297*1000/2*IP297","v":0},null,{"$f":"$IN297*Energia!U297*1000/2*IP297","v":0},1,0,null,1,{"$f":"$IU297*Energia!U297*1000/2*IW297*$IP297","v":0},1,0,null,{"$f":"$IZ297*Energia!U297*(1-$D297)*1000/2*IP297","v":0},1,null,0,null,{"$f":"$JE297*Energia!U297*(1-$D297)*1000/2*$IP297","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A297,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP297&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN297*Energia!G297*1000/2*JQ297","v":0},{"$f":"$JO297*Potencia!G297*12*1000/2*$JQ297","v":0},null,{"$f":"$JN297*Energia!U297*1000/2*JQ297","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW297*Energia!U297*1000/2*IF(JZ297<>0,JZ297,IF(JY297<>0,JY297*KD297,1))*JQ297","v":0},{"$f":"$JO297*Potencia!G297*12*1000/2*IF(JZ297=0,1,JZ297)*JQ297","v":0},1,0,0,{"$f":"$KH297*Energia!$U297*1000/2*JQ297","v":0},{"$f":"$KI297*Potencia!$G297*12*1000/2*JQ297","v":0},null,{"$f":"$KH297*Energia!U297*(1-$D297)*1000/2*JQ297","v":0},{"$f":"$KI297*Potencia!G297*(1-$D297)*12*1000/2*$JQ297","v":0},1,null,0,0,null,{"$f":"$KQ297*Energia!U297*(1-$D297)*1000/2*$JQ297","v":0},null,null,null,null,{"$f":"$KR297*Potencia!G297*(1-$D297)*12*1000/2*$JQ297","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"EEE XX","XX",{"$f":"IF(C298=0,0,IF(A298=0,0,INDEX(Params!$B$5:$G$15,MATCH(C298,Params!$A$5:$A$15,0),MATCH(A298,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G298&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E298*Energia!K298*1000*H298","v":0},{"$f":"$F298*Potencia!K298*12*1000*$I298","v":0},null,{"$f":"$E298*Energia!Y298*1000*H298","v":0},1,0,null,{"$f":"$O298*Energia!Y298*(1-$D298)*1000*H298","v":0},{"$f":"$F298*Potencia!K298*(1-$D298)*12*1000*$I298","v":0},1,null,0,0,null,{"$f":"$U298*Energia!U298*(1-$D298)*1000*$H298","v":0},{"$f":"$U298*Energia!V298*(1-$D298)*1000*$H298","v":0},{"$f":"$U298*Energia!W298*(1-$D298)*1000*$H298","v":0},{"$f":"$U298*Energia!X298*(1-$D298)*1000*$H298","v":0},{"$f":"SUMPRODUCT(X298:AA298,Params!$B$19:$E$19)","v":0},{"$f":"$V298*Potencia!G298*(1-$D298)*12*1000*$I298","v":0},{"$f":"$V298*Potencia!H298*(1-$D298)*12*1000*$I298","v":0},{"$f":"$V298*Potencia!I298*(1-$D298)*12*1000*$I298","v":0},{"$f":"$V298*Potencia!J298*(1-$D298)*12*1000*$I298","v":0},{"$f":"SUMPRODUCT(AC298:AF298,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK298*Energia!K298*1000*AM298","v":0},{"$f":"$AL298*Clientes!K298*12","v":0},null,{"$f":"$AK298*Energia!Y298*1000*AM298","v":0},1,0,null,{"$f":"$AS298*Energia!Y298*(1-$D298)*1000*AM298","v":0},{"$f":"$AL298*Clientes!K298*(1-$D298)*12","v":0},1,null,0,0,null,{"$f":"$AY298*Energia!U298*(1-$D298)*1000*$AM298","v":0},{"$f":"$AY298*Energia!V298*(1-$D298)*1000*$AM298","v":0},{"$f":"$AY298*Energia!W298*(1-$D298)*1000*$AM298","v":0},{"$f":"$AY298*Energia!X298*(1-$D298)*1000*$AM298","v":0},{"$f":"SUMPRODUCT(BB298:BE298,Params!$B$19:$E$19)","v":0},{"$f":"$AZ298*Clientes!G298*(1-$D298)*12","v":0},{"$f":"$AZ298*Clientes!H298*(1-$D298)*12","v":0},{"$f":"$AZ298*Clientes!I298*(1-$D298)*12","v":0},{"$f":"$AZ298*Clientes!J298*(1-$D298)*12","v":0},{"$f":"SUMPRODUCT(BG298:BJ298,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO298*Clientes!Q298","v":0},null,0,null,{"$f":"$BS298*Clientes!M298","v":0},{"$f":"$BS298*Clientes!N298","v":0},{"$f":"$BS298*Clientes!O298","v":0},{"$f":"$BS298*Clientes!P298","v":0},{"$f":"SUMPRODUCT(BU298:BX298,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB298*Energia!K298*1000*CC298","v":0},null,{"$f":"$CB298*Energia!Y298*1000*CC298","v":0},1,0,null,{"$f":"$CH298*Energia!Y298*(1-$D298)*1000*CC298","v":0},1,null,0,null,{"$f":"$CM298*Energia!U298*(1-$D298)*1000*$CC298","v":0},{"$f":"$CM298*Energia!V298*(1-$D298)*1000*$CC298","v":0},{"$f":"$CM298*Energia!W298*(1-$D298)*1000*$CC298","v":0},{"$f":"$CM298*Energia!X298*(1-$D298)*1000*$CC298","v":0},{"$f":"SUMPRODUCT(CO298:CR298,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV298*Energia!K298*1000*CW298","v":0},null,{"$f":"$CV298*Energia!Y298*1000*CW298","v":0},1,0,null,{"$f":"$DB298*Energia!Y298*(1-$D298)*1000*CW298","v":0},1,null,0,null,{"$f":"$DG298*Energia!U298*(1-$D298)*1000*$CW298","v":0},{"$f":"$DG298*Energia!V298*(1-$D298)*1000*$CW298","v":0},{"$f":"$DG298*Energia!W298*(1-$D298)*1000*$CW298","v":0},{"$f":"$DG298*Energia!X298*(1-$D298)*1000*$CW298","v":0},{"$f":"SUMPRODUCT(DI298:DL298,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP298*Energia!G298*1000/2*DQ298","v":0},null,{"$f":"$DP298*Energia!U298*1000/2*DQ298","v":0},1,0,null,{"$f":"$DV298*Energia!U298*(1-$D298)*1000/2*DQ298","v":0},1,null,0,null,{"$f":"$EA298*Energia!U298*(1-$D298)*1000/2*$DQ298","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK298&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ298*Energia!K298*1000*EL298","v":0},null,{"$f":"$EJ298*Energia!Y298*1000*EL298","v":0},1,0,null,1,{"$f":"$EQ298*Energia!Y298*1000*ES298*EL298","v":0},1,0,null,{"$f":"$EV298*Energia!Y298*(1-$D298)*1000*EL298","v":0},1,null,0,null,{"$f":"$FA298*Energia!U298*(1-$D298)*1000*$EL298","v":0},{"$f":"$FA298*Energia!V298*(1-$D298)*1000*$EL298","v":0},{"$f":"$FA298*Energia!W298*(1-$D298)*1000*$EL298","v":0},{"$f":"$FA298*Energia!X298*(1-$D298)*1000*$EL298","v":0},{"$f":"SUMPRODUCT(FC298:FF298,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL298&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ298*Energia!K298*1000*FM298","v":0},{"$f":"$FK298*Potencia!K298*12*1000*$FM298","v":0},null,{"$f":"$FJ298*Energia!Y298*1000*FM298","v":0},1,0,null,{"$f":"$FS298*Energia!Y298*(1-$D298)*1000*FM298","v":0},{"$f":"$FK298*Potencia!K298*(1-$D298)*12*1000*$FM298","v":0},1,null,0,0,null,{"$f":"$FY298*Energia!U298*(1-$D298)*1000*$FM298","v":0},{"$f":"$FY298*Energia!V298*(1-$D298)*1000*$FM298","v":0},{"$f":"$FY298*Energia!W298*(1-$D298)*1000*$FM298","v":0},{"$f":"$FY298*Energia!X298*(1-$D298)*1000*$FM298","v":0},{"$f":"SUMPRODUCT(GB298:GE298,Params!$B$19:$E$19)","v":0},{"$f":"$FZ298*Potencia!G298*(1-$D298)*12*1000*$FM298","v":0},{"$f":"$FZ298*Potencia!H298*(1-$D298)*12*1000*$FM298","v":0},{"$f":"$FZ298*Potencia!I298*(1-$D298)*12*1000*$FM298","v":0},{"$f":"$FZ298*Potencia!J298*(1-$D298)*12*1000*$FM298","v":0},{"$f":"SUMPRODUCT(GG298:GJ298,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP298*Energia!G298*1000/2*GQ298","v":0},null,{"$f":"$GP298*Energia!U298*1000/2*GQ298","v":0},1,0,null,{"$f":"$GV298*Energia!U298*(1-$D298)*1000/2*GQ298","v":0},1,null,0,null,{"$f":"$HA298*Energia!U298*(1-$D298)*1000/2*$GQ298","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL298&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ298*Energia!G298*1000/2*HM298","v":0},{"$f":"$HK298*Potencia!G298*12*1000/2*$HM298","v":0},null,{"$f":"$HJ298*Energia!U298*1000/2*HM298","v":0},1,0,null,{"$f":"$HS298*Energia!U298*(1-$D298)*1000/2*HM298","v":0},{"$f":"$HK298*Potencia!G298*(1-$D298)*12*1000/2*$HM298","v":0},1,null,0,0,null,{"$f":"$HY298*Energia!U298*(1-$D298)*1000/2*$HM298","v":0},null,null,null,null,{"$f":"$HZ298*Potencia!G298*(1-$D298)*12*1000/2*$HM298","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO298&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN298*Energia!G298*1000/2*IP298","v":0},null,{"$f":"$IN298*Energia!U298*1000/2*IP298","v":0},1,0,null,1,{"$f":"$IU298*Energia!U298*1000/2*IW298*$IP298","v":0},1,0,null,{"$f":"$IZ298*Energia!U298*(1-$D298)*1000/2*IP298","v":0},1,null,0,null,{"$f":"$JE298*Energia!U298*(1-$D298)*1000/2*$IP298","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A298,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP298&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN298*Energia!G298*1000/2*JQ298","v":0},{"$f":"$JO298*Potencia!G298*12*1000/2*$JQ298","v":0},null,{"$f":"$JN298*Energia!U298*1000/2*JQ298","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW298*Energia!U298*1000/2*IF(JZ298<>0,JZ298,IF(JY298<>0,JY298*KD298,1))*JQ298","v":0},{"$f":"$JO298*Potencia!G298*12*1000/2*IF(JZ298=0,1,JZ298)*JQ298","v":0},1,0,0,{"$f":"$KH298*Energia!$U298*1000/2*JQ298","v":0},{"$f":"$KI298*Potencia!$G298*12*1000/2*JQ298","v":0},null,{"$f":"$KH298*Energia!U298*(1-$D298)*1000/2*JQ298","v":0},{"$f":"$KI298*Potencia!G298*(1-$D298)*12*1000/2*$JQ298","v":0},1,null,0,0,null,{"$f":"$KQ298*Energia!U298*(1-$D298)*1000/2*$JQ298","v":0},null,null,null,null,{"$f":"$KR298*Potencia!G298*(1-$D298)*12*1000/2*$JQ298","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]
[null,"EEE YY","YY",{"$f":"IF(C299=0,0,IF(A299=0,0,INDEX(Params!$B$5:$G$15,MATCH(C299,Params!$A$5:$A$15,0),MATCH(A299,Params!$B$4:$G$4,0))))","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(E$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(F$8&$G299&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,1,{"$f":"$E299*Energia!K299*1000*H299","v":0},{"$f":"$F299*Potencia!K299*12*1000*$I299","v":0},null,{"$f":"$E299*Energia!Y299*1000*H299","v":0},1,0,null,{"$f":"$O299*Energia!Y299*(1-$D299)*1000*H299","v":0},{"$f":"$F299*Potencia!K299*(1-$D299)*12*1000*$I299","v":0},1,null,0,0,null,{"$f":"$U299*Energia!U299*(1-$D299)*1000*$H299","v":0},{"$f":"$U299*Energia!V299*(1-$D299)*1000*$H299","v":0},{"$f":"$U299*Energia!W299*(1-$D299)*1000*$H299","v":0},{"$f":"$U299*Energia!X299*(1-$D299)*1000*$H299","v":0},{"$f":"SUMPRODUCT(X299:AA299,Params!$B$19:$E$19)","v":0},{"$f":"$V299*Potencia!G299*(1-$D299)*12*1000*$I299","v":0},{"$f":"$V299*Potencia!H299*(1-$D299)*12*1000*$I299","v":0},{"$f":"$V299*Potencia!I299*(1-$D299)*12*1000*$I299","v":0},{"$f":"$V299*Potencia!J299*(1-$D299)*12*1000*$I299","v":0},{"$f":"SUMPRODUCT(AC299:AF299,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(AK$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(AL$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$AK299*Energia!K299*1000*AM299","v":0},{"$f":"$AL299*Clientes!K299*12","v":0},null,{"$f":"$AK299*Energia!Y299*1000*AM299","v":0},1,0,null,{"$f":"$AS299*Energia!Y299*(1-$D299)*1000*AM299","v":0},{"$f":"$AL299*Clientes!K299*(1-$D299)*12","v":0},1,null,0,0,null,{"$f":"$AY299*Energia!U299*(1-$D299)*1000*$AM299","v":0},{"$f":"$AY299*Energia!V299*(1-$D299)*1000*$AM299","v":0},{"$f":"$AY299*Energia!W299*(1-$D299)*1000*$AM299","v":0},{"$f":"$AY299*Energia!X299*(1-$D299)*1000*$AM299","v":0},{"$f":"SUMPRODUCT(BB299:BE299,Params!$B$19:$E$19)","v":0},{"$f":"$AZ299*Clientes!G299*(1-$D299)*12","v":0},{"$f":"$AZ299*Clientes!H299*(1-$D299)*12","v":0},{"$f":"$AZ299*Clientes!I299*(1-$D299)*12","v":0},{"$f":"$AZ299*Clientes!J299*(1-$D299)*12","v":0},{"$f":"SUMPRODUCT(BG299:BJ299,Params!$B$19:$E$19)","v":0},null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(BO$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},null,{"$f":"$BO299*Clientes!Q299","v":0},null,0,null,{"$f":"$BS299*Clientes!M299","v":0},{"$f":"$BS299*Clientes!N299","v":0},{"$f":"$BS299*Clientes!O299","v":0},{"$f":"$BS299*Clientes!P299","v":0},{"$f":"SUMPRODUCT(BU299:BX299,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(CB$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CB299*Energia!K299*1000*CC299","v":0},null,{"$f":"$CB299*Energia!Y299*1000*CC299","v":0},1,0,null,{"$f":"$CH299*Energia!Y299*(1-$D299)*1000*CC299","v":0},1,null,0,null,{"$f":"$CM299*Energia!U299*(1-$D299)*1000*$CC299","v":0},{"$f":"$CM299*Energia!V299*(1-$D299)*1000*$CC299","v":0},{"$f":"$CM299*Energia!W299*(1-$D299)*1000*$CC299","v":0},{"$f":"$CM299*Energia!X299*(1-$D299)*1000*$CC299","v":0},{"$f":"SUMPRODUCT(CO299:CR299,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(CV$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$CV299*Energia!K299*1000*CW299","v":0},null,{"$f":"$CV299*Energia!Y299*1000*CW299","v":0},1,0,null,{"$f":"$DB299*Energia!Y299*(1-$D299)*1000*CW299","v":0},1,null,0,null,{"$f":"$DG299*Energia!U299*(1-$D299)*1000*$CW299","v":0},{"$f":"$DG299*Energia!V299*(1-$D299)*1000*$CW299","v":0},{"$f":"$DG299*Energia!W299*(1-$D299)*1000*$CW299","v":0},{"$f":"$DG299*Energia!X299*(1-$D299)*1000*$CW299","v":0},{"$f":"SUMPRODUCT(DI299:DL299,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(DP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$DP299*Energia!G299*1000/2*DQ299","v":0},null,{"$f":"$DP299*Energia!U299*1000/2*DQ299","v":0},1,0,null,{"$f":"$DV299*Energia!U299*(1-$D299)*1000/2*DQ299","v":0},1,null,0,null,{"$f":"$EA299*Energia!U299*(1-$D299)*1000/2*$DQ299","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(EJ$8&EK299&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$EJ299*Energia!K299*1000*EL299","v":0},null,{"$f":"$EJ299*Energia!Y299*1000*EL299","v":0},1,0,null,1,{"$f":"$EQ299*Energia!Y299*1000*ES299*EL299","v":0},1,0,null,{"$f":"$EV299*Energia!Y299*(1-$D299)*1000*EL299","v":0},1,null,0,null,{"$f":"$FA299*Energia!U299*(1-$D299)*1000*$EL299","v":0},{"$f":"$FA299*Energia!V299*(1-$D299)*1000*$EL299","v":0},{"$f":"$FA299*Energia!W299*(1-$D299)*1000*$EL299","v":0},{"$f":"$FA299*Energia!X299*(1-$D299)*1000*$EL299","v":0},{"$f":"SUMPRODUCT(FC299:FF299,Params!$B$19:$E$19)","v":0},null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(FJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(FK$8&$FL299&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$FJ299*Energia!K299*1000*FM299","v":0},{"$f":"$FK299*Potencia!K299*12*1000*$FM299","v":0},null,{"$f":"$FJ299*Energia!Y299*1000*FM299","v":0},1,0,null,{"$f":"$FS299*Energia!Y299*(1-$D299)*1000*FM299","v":0},{"$f":"$FK299*Potencia!K299*(1-$D299)*12*1000*$FM299","v":0},1,null,0,0,null,{"$f":"$FY299*Energia!U299*(1-$D299)*1000*$FM299","v":0},{"$f":"$FY299*Energia!V299*(1-$D299)*1000*$FM299","v":0},{"$f":"$FY299*Energia!W299*(1-$D299)*1000*$FM299","v":0},{"$f":"$FY299*Energia!X299*(1-$D299)*1000*$FM299","v":0},{"$f":"SUMPRODUCT(GB299:GE299,Params!$B$19:$E$19)","v":0},{"$f":"$FZ299*Potencia!G299*(1-$D299)*12*1000*$FM299","v":0},{"$f":"$FZ299*Potencia!H299*(1-$D299)*12*1000*$FM299","v":0},{"$f":"$FZ299*Potencia!I299*(1-$D299)*12*1000*$FM299","v":0},{"$f":"$FZ299*Potencia!J299*(1-$D299)*12*1000*$FM299","v":0},{"$f":"SUMPRODUCT(GG299:GJ299,Params!$B$19:$E$19)","v":0},null,0,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(GP$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},1,{"$f":"$GP299*Energia!G299*1000/2*GQ299","v":0},null,{"$f":"$GP299*Energia!U299*1000/2*GQ299","v":0},1,0,null,{"$f":"$GV299*Energia!U299*(1-$D299)*1000/2*GQ299","v":0},1,null,0,null,{"$f":"$HA299*Energia!U299*(1-$D299)*1000/2*$GQ299","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(HJ$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(HK$8&$HL299&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$HJ299*Energia!G299*1000/2*HM299","v":0},{"$f":"$HK299*Potencia!G299*12*1000/2*$HM299","v":0},null,{"$f":"$HJ299*Energia!U299*1000/2*HM299","v":0},1,0,null,{"$f":"$HS299*Energia!U299*(1-$D299)*1000/2*HM299","v":0},{"$f":"$HK299*Potencia!G299*(1-$D299)*12*1000/2*$HM299","v":0},1,null,0,0,null,{"$f":"$HY299*Energia!U299*(1-$D299)*1000/2*$HM299","v":0},null,null,null,null,{"$f":"$HZ299*Potencia!G299*(1-$D299)*12*1000/2*$HM299","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(IN$8&IO299&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},"T",1,{"$f":"$IN299*Energia!G299*1000/2*IP299","v":0},null,{"$f":"$IN299*Energia!U299*1000/2*IP299","v":0},1,0,null,1,{"$f":"$IU299*Energia!U299*1000/2*IW299*$IP299","v":0},1,0,null,{"$f":"$IZ299*Energia!U299*(1-$D299)*1000/2*IP299","v":0},1,null,0,null,{"$f":"$JE299*Energia!U299*(1-$D299)*1000/2*$IP299","v":0},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(JN$8,Resumen_cargos!$B$5:$AL$5,0)),)","v":0},{"$f":"IFERROR(INDEX(Resumen_cargos!$B$8:$AL$68,MATCH($A299,Resumen_cargos!$A$8:$A$68,0),MATCH(JO$8&$JP299&\"_\",Resumen_cargos!$B$5:$AL$5,0)),)","v":0},0,1,{"$f":"$JN299*Energia!G299*1000/2*JQ299","v":0},{"$f":"$JO299*Potencia!G299*12*1000/2*$JQ299","v":0},null,{"$f":"$JN299*Energia!U299*1000/2*JQ299","v":0},1,0,null,null,null,null,null,null,1,{"$f":"$JW299*Energia!U299*1000/2*IF(JZ299<>0,JZ299,IF(JY299<>0,JY299*KD299,1))*JQ299","v":0},{"$f":"$JO299*Potencia!G299*12*1000/2*IF(JZ299=0,1,JZ299)*JQ299","v":0},1,0,0,{"$f":"$KH299*Energia!$U299*1000/2*JQ299","v":0},{"$f":"$KI299*Potencia!$G299*12*1000/2*JQ299","v":0},null,{"$f":"$KH299*Energia!U299*(1-$D299)*1000/2*JQ299","v":0},{"$f":"$KI299*Potencia!G299*(1-$D299)*12*1000/2*$JQ299","v":0},1,null,0,0,null,{"$f":"$KQ299*Energia!U299*(1-$D299)*1000/2*$JQ299","v":0},null,null,null,null,{"$f":"$KR299*Potencia!G299*(1-$D299)*12*1000/2*$JQ299","v":0},null,null,null,null,null,null,0,null,0,"_0_1"]

{"sheet":"Energia","index":6,"n_rows":301,"n_cols":27,"rows_kept":301,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Energía proyectada (MWh/año)",null,null,null,null,null,null,"Consumos 10 primeros kWh de BTS (MWh/año)",null,null,null,null,null,null,"Energía Facturada (MWh/año)"]
["Nivel de tensión","Grupo Tarifario",null,null,null,"2025/2026","2026/2027","2027/2028","2028/2029","2029/2030","VP",null,{"$f":"F11","v":"2025/2026"},{"$f":"G11","v":"2026/2027"},{"$f":"H11","v":"2027/2028"},{"$f":"I11","v":"2028/2029"},{"$f":"J11","v":"2029/2030"},"VP",null,{"$f":"M11","v":"2025/2026"},{"$f":"N11","v":"2026/2027"},{"$f":"O11","v":"2027/2028"},{"$f":"P11","v":"2028/2029"},{"$f":"Q11","v":"2029/2030"},"VP"]
[null,null,null,null,null,{"$f":"F14+F301","v":4595433.0009999983},{"$f":"G14+G301","v":4779666.0019999985},{"$f":"H14+H301","v":4853925.0009999974},4909342.0009999992,4955182.0009999974]
[]
[null,"TOTAL","TOTAL",null,null,{"$f":"F15+F16+F17+F22+F78+F83+F139+F144+F200+F211+F212+F217+F218+F223+F224+F229+F245+F256+F267+F278+F289","v":4516680.0009999983},{"$f":"G15+G16+G17+G22+G78+G83+G139+G144+G200+G211+G212+G217+G218+G223+G224+G229+G245+G256+G267+G278+G289","v":4700913.0019999985},{"$f":"H15+H16+H17+H22+H78+H83+H139+H144+H200+H211+H212+H217+H218+H223+H224+H229+H245+H256+H267+H278+H289","v":4775172.0009999974},4830589.0009999992,4876429.0009999974,{"$f":"SUMPRODUCT(G14:J14,Params!$B$19:$E$19)","v":15739717.410399014},null,{"$f":"M15+M16+M17+M22+M78+M83+M139+M144+M200+M211+M212+M217+M218+M223+M224+M229+M245+M256+M267+M278+M289","v":49170.102346681502},51286.325464067231,{"$f":"O15+O16+O17+O22+O78+O83+O139+O144+O200+O211+O212+O217+O218+O223+O224+O229+O245+O256+O267+O278+O289","v":52139.313867197765},{"$f":"P15+P16+P17+P22+P78+P83+P139+P144+P200+P211+P212+P217+P218+P223+P224+P229+P245+P256+P267+P278+P289","v":52775.87049112597},{"$f":"Q15+Q16+Q17+Q22+Q78+Q83+Q139+Q144+Q200+Q211+Q212+Q217+Q218+Q223+Q224+Q229+Q245+Q256+Q267+Q278+Q289","v":53302.419305404408},{"$f":"SUMPRODUCT(N14:Q14,Params!$B$19:$E$19)","v":171883.94626709659},null,{"$f":"T15+T16+T17+T22+T78+T83+T139+T144+T200+T211+T212+T217+T218+T223+T224+T229+T245+T256+T267+T278+T289","v":4467509.8986533172},4649626.6765359305,{"$f":"V15+V16+V17+V22+V78+V83+V139+V144+V200+V211+V212+V217+V218+V223+V224+V229+V245+V256+V267+V278+V289","v":4723032.6871328009},{"$f":"W15+W16+W17+W22+W78+W83+W139+W144+W200+W211+W212+W217+W218+W223+W224+W229+W245+W256+W267+W278+W289","v":4777813.1305088727},{"$f":"X15+X16+X17+X22+X78+X83+X139+X144+X200+X211+X212+X217+X218+X223+X224+X229+X245+X256+X267+X278+X289","v":4823126.5816945937},{"$f":"SUMPRODUCT(U14:X14,Params!$B$19:$E$19)","v":15567833.46413192}]
["AT","EDEMET","EDEMET",null,null,{"$f":"[2]Energia!F15","v":236956},{"$f":"[2]Energia!G15","v":236956},{"$f":"[2]Energia!H15","v":236956},{"$f":"[2]Energia!I15","v":236956},{"$f":"[2]Energia!J15","v":236956},{"$f":"SUMPRODUCT(G15:J15,Params!$B$19:$E$19)","v":778896.77737914072},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N15:Q15,Params!$B$19:$E$19)","v":0},null,{"$f":"F15-M15","v":236956},236956,236956,236956,236956,{"$f":"SUMPRODUCT(U15:X15,Params!$B$19:$E$19)","v":778896.77737914072}]
["AT","ATD","ATD",null,null,{"$f":"[2]Energia!F16","v":0},{"$f":"[2]Energia!G16+0.001","v":1E-3},{"$f":"[2]Energia!H16","v":0},{"$f":"[2]Energia!I16","v":0},{"$f":"[2]Energia!J16","v":0},{"$f":"SUMPRODUCT(G16:J16,Params!$B$19:$E$19)","v":9.5149444661830668E-4},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N16:Q16,Params!$B$19:$E$19)","v":0},null,0,1E-3,0,0,0,{"$f":"SUMPRODUCT(U16:X16,Params!$B$19:$E$19)","v":9.5149444661830668E-4}]
["AT","ATH","ATH",null,null,{"$f":"SUM(F18:F19)","v":210706.26454394791},{"$f":"SUM(G18:G19)","v":219776.72031065746},{"$f":"SUM(H18:H19)","v":223432.75899417279},226161.13798829296,228418.00669447464,{"$f":"SUMPRODUCT(G17:J17,Params!$B$19:$E$19)","v":736575.21587900165},null,{"$f":"SUM(M18:M19)","v":0},{"$f":"SUM(N18:N19)","v":0},0,0,0,{"$f":"SUMPRODUCT(N17:Q17,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T18:T19)","v":210706.26454394791},{"$f":"SUM(U18:U19)","v":219776.72031065746},223432.75899417279,226161.13798829296,228418.00669447464,{"$f":"SUMPRODUCT(U17:X17,Params!$B$19:$E$19)","v":736575.21587900165}]
[null,"ATH","ATH Punta",null,null,{"$f":"[2]Energia!F18","v":50317.295731139056},{"$f":"[2]Energia!G18","v":52483.348108450053},{"$f":"[2]Energia!H18","v":53356.421246740902},{"$f":"[2]Energia!I18","v":54007.966434592388},{"$f":"[2]Energia!J18","v":54546.913534058483},{"$f":"SUMPRODUCT(G18:J18,Params!$B$19:$E$19)","v":175896.39798241988},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N18:Q18,Params!$B$19:$E$19)","v":0},null,{"$f":"F18-M18","v":50317.295731139056},{"$f":"G18-N18","v":52483.348108450053},{"$f":"H18-O18","v":53356.421246740902},{"$f":"I18-P18","v":54007.966434592388},{"$f":"J18-Q18","v":54546.913534058483},{"$f":"SUMPRODUCT(U18:X18,Params!$B$19:$E$19)","v":175896.39798241988},null,"P"]
[null,"ATH","ATH Fuera de Punta",null,null,{"$f":"SUM(F20:F21)","v":160388.96881280886},{"$f":"SUM(G20:G21)","v":167293.37220220739},{"$f":"SUM(H20:H21)","v":170076.33774743188},172153.17155370058,173871.09316041615,{"$f":"SUMPRODUCT(G19:J19,Params!$B$19:$E$19)","v":560678.81789658172},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N19:Q19,Params!$B$19:$E$19)","v":0},null,{"$f":"F19-M19","v":160388.96881280886},167293.37220220739,{"$f":"H19-O19","v":170076.33774743188},172153.17155370058,173871.09316041615,{"$f":"SUMPRODUCT(U19:X19,Params!$B$19:$E$19)","v":560678.81789658172},null,"FP"]
[null,"ATH","ATH Fuera de Punta Medio",null,null,{"$f":"[2]Energia!F20","v":58230.067208188113},{"$f":"[2]Energia!G20","v":60736.74753896788},{"$f":"[2]Energia!H20","v":61747.117964914236},{"$f":"[2]Energia!I20","v":62501.123511644859},{"$f":"[2]Energia!J20","v":63124.82407757466},{"$f":"SUMPRODUCT(G20:J20,Params!$B$19:$E$19)","v":203557.42349356681},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N20:Q20,Params!$B$19:$E$19)","v":0},null,{"$f":"F20-M20","v":58230.067208188113},60736.74753896788,61747.117964914236,62501.123511644859,63124.82407757466,{"$f":"SUMPRODUCT(U20:X20,Params!$B$19:$E$19)","v":203557.42349356681},null,"FPM"]
[null,"ATH","ATH Fuera de Punta Bajo",null,null,{"$f":"[2]Energia!F21","v":102158.90160462075},{"$f":"[2]Energia!G21","v":106556.62466323951},{"$f":"[2]Energia!H21","v":108329.21978251766},{"$f":"[2]Energia!I21","v":109652.04804205571},{"$f":"[2]Energia!J21","v":110746.26908284148},{"$f":"SUMPRODUCT(G21:J21,Params!$B$19:$E$19)","v":357121.39440301486},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N21:Q21,Params!$B$19:$E$19)","v":0},null,102158.90160462075,106556.62466323951,108329.21978251766,109652.04804205571,110746.26908284148,{"$f":"SUMPRODUCT(U21:X21,Params!$B$19:$E$19)","v":357121.39440301486},null,"FPB"]
["MT","MTD","MTD",null,null,{"$f":"F23+F34+F45+F56+F67","v":347100.31671176298},{"$f":"G23+G34+G45+G56+G67","v":362042.24582886451},{"$f":"H23+H34+H45+H56+H67","v":368064.9057991567},372559.41484955716,376277.19630417129,{"$f":"SUMPRODUCT(G22:J22,Params!$B$19:$E$19)","v":1213373.9415247019},null,{"$f":"M23+M34+M45+M56+M67","v":0},0,{"$f":"O23+O34+O45+O56+O67","v":0},{"$f":"P23+P34+P45+P56+P67","v":0},{"$f":"Q23+Q34+Q45+Q56+Q67","v":0},{"$f":"SUMPRODUCT(N22:Q22,Params!$B$19:$E$19)","v":0},null,{"$f":"T23+T34+T45+T56+T67","v":347100.31671176298},362042.24582886451,{"$f":"V23+V34+V45+V56+V67","v":368064.9057991567},{"$f":"W23+W34+W45+W56+W67","v":372559.41484955716},{"$f":"X23+X34+X45+X56+X67","v":376277.19630417129},{"$f":"SUMPRODUCT(U22:X22,Params!$B$19:$E$19)","v":1213373.9415247019}]
[null,"MTD","MTD_1 (0-10,000)",null,null,{"$f":"SUM(F24:F33)","v":347100.31671176298},{"$f":"SUM(G24:G33)","v":362042.24582886451},{"$f":"SUM(H24:H33)","v":368064.9057991567},372559.41484955716,376277.19630417129,{"$f":"SUMPRODUCT(G23:J23,Params!$B$19:$E$19)","v":1213373.9415247019},null,{"$f":"SUM(M24:M33)","v":0},0,{"$f":"SUM(O24:O33)","v":0},{"$f":"SUM(P24:P33)","v":0},{"$f":"SUM(Q24:Q33)","v":0},{"$f":"SUMPRODUCT(N23:Q23,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T24:T33)","v":347100.31671176298},362042.24582886451,{"$f":"SUM(V24:V33)","v":368064.9057991567},{"$f":"SUM(W24:W33)","v":372559.41484955716},{"$f":"SUM(X24:X33)","v":376277.19630417129},{"$f":"SUMPRODUCT(U23:X23,Params!$B$19:$E$19)","v":1213373.9415247019}]
[null,"MTD","MTD_1 Regular","Regular",null,{"$f":"[2]Energia!F24","v":341627.91972035076},{"$f":"[2]Energia!G24","v":356334.27380623092},{"$f":"[2]Energia!H24","v":362261.98028695572},{"$f":"[2]Energia!I24","v":366685.62873417867},{"$f":"[2]Energia!J24","v":370344.79550287232},{"$f":"SUMPRODUCT(G24:J24,Params!$B$19:$E$19)","v":1194243.8411261714},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N24:Q24,Params!$B$19:$E$19)","v":0},null,{"$f":"F24-M24","v":341627.91972035076},356334.27380623092,{"$f":"H24-O24","v":362261.98028695572},{"$f":"I24-P24","v":366685.62873417867},{"$f":"J24-Q24","v":370344.79550287232},{"$f":"SUMPRODUCT(U24:X24,Params!$B$19:$E$19)","v":1194243.8411261714}]
[null,"MTD","MTD_1 Agro","Agro",null,{"$f":"[2]Energia!F25","v":5472.3969914122381},{"$f":"[2]Energia!G25","v":5707.9720226336094},{"$f":"[2]Energia!H25","v":5802.9255122009927},{"$f":"[2]Energia!I25","v":5873.7861153784625},{"$f":"[2]Energia!J25","v":5932.4008012989416},{"$f":"SUMPRODUCT(G25:J25,Params!$B$19:$E$19)","v":19130.10039853058},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N25:Q25,Params!$B$19:$E$19)","v":0},null,5472.3969914122381,5707.9720226336094,5802.9255122009927,5873.7861153784625,5932.4008012989416,{"$f":"SUMPRODUCT(U25:X25,Params!$B$19:$E$19)","v":19130.10039853058}]
[null,"MTD","MTD_1 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G26:J26,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N26:Q26,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U26:X26,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_1 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G27:J27,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N27:Q27,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U27:X27,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_1 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G28:J28,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N28:Q28,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U28:X28,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_1 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G29:J29,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N29:Q29,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U29:X29,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_1 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G30:J30,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N30:Q30,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U30:X30,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_1 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G31:J31,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N31:Q31,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U31:X31,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_1 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G32:J32,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N32:Q32,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U32:X32,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_1 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G33:J33,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N33:Q33,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U33:X33,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_2 (10,001-30,000)",null,null,{"$f":"SUM(F35:F44)","v":0},{"$f":"SUM(G35:G44)","v":0},{"$f":"SUM(H35:H44)","v":0},0,0,{"$f":"SUMPRODUCT(G34:J34,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M35:M44)","v":0},0,{"$f":"SUM(O35:O44)","v":0},{"$f":"SUM(P35:P44)","v":0},{"$f":"SUM(Q35:Q44)","v":0},{"$f":"SUMPRODUCT(N34:Q34,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T35:T44)","v":0},0,{"$f":"SUM(V35:V44)","v":0},{"$f":"SUM(W35:W44)","v":0},{"$f":"SUM(X35:X44)","v":0},{"$f":"SUMPRODUCT(U34:X34,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_2 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G35:J35,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N35:Q35,Params!$B$19:$E$19)","v":0},null,{"$f":"F35-M35","v":0},0,{"$f":"H35-O35","v":0},{"$f":"I35-P35","v":0},{"$f":"J35-Q35","v":0},{"$f":"SUMPRODUCT(U35:X35,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_2 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G36:J36,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N36:Q36,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U36:X36,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_2 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G37:J37,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N37:Q37,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U37:X37,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_2 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G38:J38,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N38:Q38,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U38:X38,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_2 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G39:J39,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N39:Q39,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U39:X39,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_2 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G40:J40,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N40:Q40,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U40:X40,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_2 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G41:J41,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N41:Q41,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U41:X41,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_2 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G42:J42,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N42:Q42,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U42:X42,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_2 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G43:J43,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N43:Q43,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U43:X43,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_2 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G44:J44,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N44:Q44,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U44:X44,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_3 (30,001-50,000)",null,null,{"$f":"SUM(F46:F55)","v":0},{"$f":"SUM(G46:G55)","v":0},{"$f":"SUM(H46:H55)","v":0},0,0,{"$f":"SUMPRODUCT(G45:J45,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M46:M55)","v":0},0,{"$f":"SUM(O46:O55)","v":0},{"$f":"SUM(P46:P55)","v":0},{"$f":"SUM(Q46:Q55)","v":0},{"$f":"SUMPRODUCT(N45:Q45,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T46:T55)","v":0},0,{"$f":"SUM(V46:V55)","v":0},{"$f":"SUM(W46:W55)","v":0},{"$f":"SUM(X46:X55)","v":0},{"$f":"SUMPRODUCT(U45:X45,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_3 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G46:J46,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N46:Q46,Params!$B$19:$E$19)","v":0},null,{"$f":"F46-M46","v":0},0,{"$f":"H46-O46","v":0},{"$f":"I46-P46","v":0},{"$f":"J46-Q46","v":0},{"$f":"SUMPRODUCT(U46:X46,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_3 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G47:J47,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N47:Q47,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U47:X47,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_3 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G48:J48,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N48:Q48,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U48:X48,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_3 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G49:J49,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N49:Q49,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U49:X49,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_3 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G50:J50,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N50:Q50,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U50:X50,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_3 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G51:J51,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N51:Q51,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U51:X51,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_3 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G52:J52,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N52:Q52,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U52:X52,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_3 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G53:J53,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N53:Q53,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U53:X53,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_3 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G54:J54,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N54:Q54,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U54:X54,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_3 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G55:J55,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N55:Q55,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U55:X55,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_4 (50,001-más)",null,null,{"$f":"SUM(F57:F66)","v":0},{"$f":"SUM(G57:G66)","v":0},{"$f":"SUM(H57:H66)","v":0},0,0,{"$f":"SUMPRODUCT(G56:J56,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M57:M66)","v":0},0,{"$f":"SUM(O57:O66)","v":0},{"$f":"SUM(P57:P66)","v":0},{"$f":"SUM(Q57:Q66)","v":0},{"$f":"SUMPRODUCT(N56:Q56,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T57:T66)","v":0},0,{"$f":"SUM(V57:V66)","v":0},{"$f":"SUM(W57:W66)","v":0},{"$f":"SUM(X57:X66)","v":0},{"$f":"SUMPRODUCT(U56:X56,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_4 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G57:J57,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N57:Q57,Params!$B$19:$E$19)","v":0},null,{"$f":"F57-M57","v":0},0,{"$f":"H57-O57","v":0},{"$f":"I57-P57","v":0},{"$f":"J57-Q57","v":0},{"$f":"SUMPRODUCT(U57:X57,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_4 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G58:J58,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N58:Q58,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U58:X58,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_4 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G59:J59,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N59:Q59,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U59:X59,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_4 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G60:J60,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N60:Q60,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U60:X60,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_4 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G61:J61,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N61:Q61,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U61:X61,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_4 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G62:J62,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N62:Q62,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U62:X62,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_4 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G63:J63,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N63:Q63,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U63:X63,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_4 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G64:J64,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N64:Q64,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U64:X64,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_4 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G65:J65,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N65:Q65,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U65:X65,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_4 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G66:J66,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N66:Q66,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U66:X66,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_5 (xxx)",null,null,{"$f":"SUM(F68:F77)","v":0},{"$f":"SUM(G68:G77)","v":0},{"$f":"SUM(H68:H77)","v":0},0,0,{"$f":"SUMPRODUCT(G67:J67,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M68:M77)","v":0},0,{"$f":"SUM(O68:O77)","v":0},{"$f":"SUM(P68:P77)","v":0},{"$f":"SUM(Q68:Q77)","v":0},{"$f":"SUMPRODUCT(N67:Q67,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T68:T77)","v":0},0,{"$f":"SUM(V68:V77)","v":0},{"$f":"SUM(W68:W77)","v":0},{"$f":"SUM(X68:X77)","v":0},{"$f":"SUMPRODUCT(U67:X67,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_5 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G68:J68,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N68:Q68,Params!$B$19:$E$19)","v":0},null,0,0,{"$f":"H68-O68","v":0},{"$f":"I68-P68","v":0},{"$f":"J68-Q68","v":0},{"$f":"SUMPRODUCT(U68:X68,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_5 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G69:J69,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N69:Q69,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U69:X69,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_5 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G70:J70,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N70:Q70,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U70:X70,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_5 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G71:J71,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N71:Q71,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U71:X71,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_5 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G72:J72,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N72:Q72,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U72:X72,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_5 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G73:J73,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N73:Q73,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U73:X73,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_5 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G74:J74,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N74:Q74,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U74:X74,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_5 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G75:J75,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N75:Q75,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U75:X75,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_5 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G76:J76,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N76:Q76,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U76:X76,Params!$B$19:$E$19)","v":0}]
[null,"MTD","MTD_5 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G77:J77,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N77:Q77,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U77:X77,Params!$B$19:$E$19)","v":0}]
["MT","MTH","MTH",null,null,{"$f":"SUM(F79:F80)","v":41825.946140157415},{"$f":"SUM(G79:G80)","v":43626.464008889052},{"$f":"SUM(H79:H80)","v":44352.200746683819},{"$f":"SUM(I79:I80)","v":44893.793722597475},{"$f":"SUM(J79:J80)","v":45341.790222153242},{"$f":"SUMPRODUCT(G78:J78,Params!$B$19:$E$19)","v":146212.81134763887},null,{"$f":"SUM(M79:M80)","v":0},0,{"$f":"SUM(O79:O80)","v":0},{"$f":"SUM(P79:P80)","v":0},{"$f":"SUM(Q79:Q80)","v":0},{"$f":"SUMPRODUCT(N78:Q78,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T79:T80)","v":41825.946140157415},43626.464008889052,{"$f":"SUM(V79:V80)","v":44352.200746683819},{"$f":"SUM(W79:W80)","v":44893.793722597475},{"$f":"SUM(X79:X80)","v":45341.790222153242},{"$f":"SUMPRODUCT(U78:X78,Params!$B$19:$E$19)","v":146212.81134763887}]
[null,"MTH","MTH Punta",null,null,{"$f":"[2]Energia!F79","v":9190.2036391088568},{"$f":"[2]Energia!G79","v":9585.8223255110497},{"$f":"[2]Energia!H79","v":9745.2847889868699},{"$f":"[2]Energia!I79","v":9864.286274846354},{"$f":"[2]Energia!J79","v":9962.7222802562228},{"$f":"SUMPRODUCT(G79:J79,Params!$B$19:$E$19)","v":32126.601665593545},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N79:Q79,Params!$B$19:$E$19)","v":0},null,9190.2036391088568,9585.8223255110497,{"$f":"H79-O79","v":9745.2847889868699},{"$f":"I79-P79","v":9864.286274846354},{"$f":"J79-Q79","v":9962.7222802562228},{"$f":"SUMPRODUCT(U79:X79,Params!$B$19:$E$19)","v":32126.601665593545},null,"P"]
[null,"MTH","MTH Fuera de Punta",null,null,{"$f":"SUM(F81:F82)","v":32635.74250104856},{"$f":"SUM(G81:G82)","v":34040.641683378002},{"$f":"SUM(H81:H82)","v":34606.915957696947},{"$f":"SUM(I81:I82)","v":35029.507447751123},{"$f":"SUM(J81:J82)","v":35379.067941897018},{"$f":"SUMPRODUCT(G80:J80,Params!$B$19:$E$19)","v":114086.20968204532},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N80:Q80,Params!$B$19:$E$19)","v":0},null,32635.74250104856,34040.641683378002,34606.915957696947,35029.507447751123,35379.067941897018,{"$f":"SUMPRODUCT(U80:X80,Params!$B$19:$E$19)","v":114086.20968204532},null,"FP"]
[null,"MTH","MTH Fuera de Punta Medio",null,null,{"$f":"[2]Energia!F81","v":13469.959601481178},{"$f":"[2]Energia!G81","v":14049.812663795403},{"$f":"[2]Energia!H81","v":14283.534681861611},{"$f":"[2]Energia!I81","v":14457.953581593296},{"$f":"[2]Energia!J81","v":14602.229929351211},{"$f":"SUMPRODUCT(G81:J81,Params!$B$19:$E$19)","v":47087.534026654568},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N81:Q81,Params!$B$19:$E$19)","v":0},null,13469.959601481178,14049.812663795403,14283.534681861611,14457.953581593296,14602.229929351211,{"$f":"SUMPRODUCT(U81:X81,Params!$B$19:$E$19)","v":47087.534026654568},null,"FPM"]
[null,"MTH","MTH Fuera de Punta Bajo",null,null,{"$f":"[2]Energia!F82","v":19165.782899567384},{"$f":"[2]Energia!G82","v":19990.829019582601},{"$f":"[2]Energia!H82","v":20323.381275835334},{"$f":"[2]Energia!I82","v":20571.553866157825},{"$f":"[2]Energia!J82","v":20776.838012545806},{"$f":"SUMPRODUCT(G82:J82,Params!$B$19:$E$19)","v":66998.675655390733},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N82:Q82,Params!$B$19:$E$19)","v":0},null,19165.782899567384,19990.829019582601,20323.381275835334,20571.553866157825,20776.838012545806,{"$f":"SUMPRODUCT(U82:X82,Params!$B$19:$E$19)","v":66998.675655390733},null,"FPB"]
["BT","BTD","BTD",null,null,{"$f":"F84+F95+F106+F117+F128","v":708362.6029534858},{"$f":"G84+G95+G106+G117+G128","v":738856.10380305676},{"$f":"H84+H95+H106+H117+H128","v":751147.1530699539},760319.55072173558,767906.8020770537,{"$f":"SUMPRODUCT(G83:J83,Params!$B$19:$E$19)","v":2476254.5068148598},null,{"$f":"M84+M95+M106+M117+M128","v":0},0,{"$f":"O84+O95+O106+O117+O128","v":0},{"$f":"P84+P95+P106+P117+P128","v":0},{"$f":"Q84+Q95+Q106+Q117+Q128","v":0},{"$f":"SUMPRODUCT(N83:Q83,Params!$B$19:$E$19)","v":0},null,{"$f":"T84+T95+T106+T117+T128","v":708362.6029534858},738856.10380305676,{"$f":"V84+V95+V106+V117+V128","v":751147.1530699539},{"$f":"W84+W95+W106+W117+W128","v":760319.55072173558},{"$f":"X84+X95+X106+X117+X128","v":767906.8020770537},{"$f":"SUMPRODUCT(U83:X83,Params!$B$19:$E$19)","v":2476254.5068148598}]
[null,"BTD","BTD_1 (0-10,000)",null,null,{"$f":"SUM(F85:F94)","v":407494.95243268443},{"$f":"SUM(G85:G94)","v":425036.74194330024},{"$f":"SUM(H85:H94)","v":432107.33053095179},437383.87354610005,441748.5401973874,{"$f":"SUMPRODUCT(G84:J84,Params!$B$19:$E$19)","v":1424498.142982855},null,{"$f":"SUM(M85:M94)","v":0},0,{"$f":"SUM(O85:O94)","v":0},{"$f":"SUM(P85:P94)","v":0},{"$f":"SUM(Q85:Q94)","v":0},{"$f":"SUMPRODUCT(N84:Q84,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T85:T94)","v":407494.95243268443},425036.74194330024,{"$f":"SUM(V85:V94)","v":432107.33053095179},{"$f":"SUM(W85:W94)","v":437383.87354610005},{"$f":"SUM(X85:X94)","v":441748.5401973874},{"$f":"SUMPRODUCT(U84:X84,Params!$B$19:$E$19)","v":1424498.142982855}]
[null,"BTD","BTD_1 Regular","Regular",null,{"$f":"[2]Energia!F85","v":406258.29790030315},{"$f":"[2]Energia!G85","v":423746.85206806409},{"$f":"[2]Energia!H85","v":430795.98302692466},{"$f":"[2]Energia!I85","v":436056.5129336993},{"$f":"[2]Energia!J85","v":440407.93381405278},{"$f":"SUMPRODUCT(G85:J85,Params!$B$19:$E$19)","v":1420175.1149934973},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N85:Q85,Params!$B$19:$E$19)","v":0},null,{"$f":"F85-M85","v":406258.29790030315},423746.85206806409,{"$f":"H85-O85","v":430795.98302692466},{"$f":"I85-P85","v":436056.5129336993},{"$f":"J85-Q85","v":440407.93381405278},{"$f":"SUMPRODUCT(U85:X85,Params!$B$19:$E$19)","v":1420175.1149934973}]
[null,"BTD","BTD_1 Agro","Agro",null,{"$f":"[2]Energia!F86","v":618.00686824030379},{"$f":"[2]Energia!G86","v":644.61074721860143},{"$f":"[2]Energia!H86","v":655.3340022763241},{"$f":"[2]Energia!I86","v":663.33640771585078},{"$f":"[2]Energia!J86","v":669.9558614096253},{"$f":"SUMPRODUCT(G86:J86,Params!$B$19:$E$19)","v":2160.3939653814264},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N86:Q86,Params!$B$19:$E$19)","v":0},null,618.00686824030379,644.61074721860143,655.3340022763241,663.33640771585078,669.9558614096253,{"$f":"SUMPRODUCT(U86:X86,Params!$B$19:$E$19)","v":2160.3939653814264}]
[null,"BTD","BTD_1 Jub. 1","Jub. 1",null,{"$f":"[2]Energia!F87","v":55.924005873491041},{"$f":"[2]Energia!G87","v":58.331415177009411},{"$f":"[2]Energia!H87","v":59.301772319703559},{"$f":"[2]Energia!I87","v":60.025917295756045},{"$f":"[2]Energia!J87","v":60.62491770541817},{"$f":"SUMPRODUCT(G87:J87,Params!$B$19:$E$19)","v":195.49602280806209},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N87:Q87,Params!$B$19:$E$19)","v":0},null,55.924005873491041,58.331415177009411,59.301772319703559,60.025917295756045,60.62491770541817,{"$f":"SUMPRODUCT(U87:X87,Params!$B$19:$E$19)","v":195.49602280806209}]
[null,"BTD","BTD_1 Jub. 2","Jub. 2",null,{"$f":"[2]Energia!F88","v":372.76845165048871},{"$f":"[2]Energia!G88","v":388.81533928925342},{"$f":"[2]Energia!H88","v":395.28337611852407},{"$f":"[2]Energia!I88","v":400.11025497452397},{"$f":"[2]Energia!J88","v":404.10296708017808},{"$f":"SUMPRODUCT(G88:J88,Params!$B$19:$E$19)","v":1303.1031770299892},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N88:Q88,Params!$B$19:$E$19)","v":0},null,372.76845165048871,388.81533928925342,395.28337611852407,400.11025497452397,404.10296708017808,{"$f":"SUMPRODUCT(U88:X88,Params!$B$19:$E$19)","v":1303.1031770299892}]
[null,"BTD","BTD_1 Político","Part Político",null,{"$f":"[2]Energia!F89","v":84.818075574794761},{"$f":"[2]Energia!G89","v":88.469313018464291},{"$f":"[2]Energia!H89","v":89.941021351550418},{"$f":"[2]Energia!I89","v":91.039307898563351},{"$f":"[2]Energia!J89","v":91.947791853217581},{"$f":"SUMPRODUCT(G89:J89,Params!$B$19:$E$19)","v":296.50230125889425},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N89:Q89,Params!$B$19:$E$19)","v":0},null,84.818075574794761,88.469313018464291,89.941021351550418,91.039307898563351,91.947791853217581,{"$f":"SUMPRODUCT(U89:X89,Params!$B$19:$E$19)","v":296.50230125889425}]
[null,"BTD","BTD_1 Discap.","Discapacitados",null,{"$f":"[2]Energia!F90","v":0},{"$f":"[2]Energia!G90","v":0},{"$f":"[2]Energia!H90","v":0},{"$f":"[2]Energia!I90","v":0},{"$f":"[2]Energia!J90","v":0},{"$f":"SUMPRODUCT(G90:J90,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N90:Q90,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U90:X90,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_1 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Energia!F91","v":0},{"$f":"[2]Energia!G91","v":0},{"$f":"[2]Energia!H91","v":0},{"$f":"[2]Energia!I91","v":0},{"$f":"[2]Energia!J91","v":0},{"$f":"SUMPRODUCT(G91:J91,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N91:Q91,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U91:X91,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_1 Cruz Roja","Cruz Roja",null,{"$f":"[2]Energia!F92","v":105.13713104216315},{"$f":"[2]Energia!G92","v":109.66306053277769},{"$f":"[2]Energia!H92","v":111.48733196104268},{"$f":"[2]Energia!I92","v":112.84872451602136},{"$f":"[2]Energia!J92","v":113.97484528618617},{"$f":"SUMPRODUCT(G92:J92,Params!$B$19:$E$19)","v":367.53252287915677},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N92:Q92,Params!$B$19:$E$19)","v":0},null,105.13713104216315,109.66306053277769,111.48733196104268,112.84872451602136,113.97484528618617,{"$f":"SUMPRODUCT(U92:X92,Params!$B$19:$E$19)","v":367.53252287915677}]
[null,"BTD","BTD_1 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G93:J93,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N93:Q93,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U93:X93,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_1 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G94:J94,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N94:Q94,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U94:X94,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_2 (10,001-30,000)",null,null,{"$f":"SUM(F96:F105)","v":194273.64669967431},{"$f":"SUM(G96:G105)","v":202636.7132788325},{"$f":"SUM(H96:H105)","v":206007.6238165847},208523.22124276357,210604.08065442494,{"$f":"SUMPRODUCT(G95:J95,Params!$B$19:$E$19)","v":679130.98629095149},null,{"$f":"SUM(M96:M105)","v":0},0,{"$f":"SUM(O96:O105)","v":0},{"$f":"SUM(P96:P105)","v":0},{"$f":"SUM(Q96:Q105)","v":0},{"$f":"SUMPRODUCT(N95:Q95,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T96:T105)","v":194273.64669967431},202636.7132788325,{"$f":"SUM(V96:V105)","v":206007.6238165847},{"$f":"SUM(W96:W105)","v":208523.22124276357},{"$f":"SUM(X96:X105)","v":210604.08065442494},{"$f":"SUMPRODUCT(U95:X95,Params!$B$19:$E$19)","v":679130.98629095149}]
[null,"BTD","BTD_2 Regular","Regular",null,{"$f":"[2]Energia!F96","v":194050.23029620972},{"$f":"[2]Energia!G96","v":202403.67927520032},{"$f":"[2]Energia!H96","v":205770.7132361675},{"$f":"[2]Energia!I96","v":208283.41770316701},{"$f":"[2]Energia!J96","v":210361.88410819179},{"$f":"SUMPRODUCT(G96:J96,Params!$B$19:$E$19)","v":678349.97967983317},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N96:Q96,Params!$B$19:$E$19)","v":0},null,{"$f":"F96-M96","v":194050.23029620972},202403.67927520032,{"$f":"H96-O96","v":205770.7132361675},{"$f":"I96-P96","v":208283.41770316701},{"$f":"J96-Q96","v":210361.88410819179},{"$f":"SUMPRODUCT(U96:X96,Params!$B$19:$E$19)","v":678349.97967983317}]
[null,"BTD","BTD_2 Agro","Agro",null,{"$f":"[2]Energia!F97","v":219.96775643573142},{"$f":"[2]Energia!G97","v":229.43689969623705},{"$f":"[2]Energia!H97","v":233.25363779083401},{"$f":"[2]Energia!I97","v":236.10194136330713},{"$f":"[2]Energia!J97","v":238.45800964131149},{"$f":"SUMPRODUCT(G97:J97,Params!$B$19:$E$19)","v":768.95102304504428},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N97:Q97,Params!$B$19:$E$19)","v":0},null,219.96775643573142,229.43689969623705,233.25363779083401,236.10194136330713,238.45800964131149,{"$f":"SUMPRODUCT(U97:X97,Params!$B$19:$E$19)","v":768.95102304504428}]
[null,"BTD","BTD_2 Jub. 1","Jub. 1",null,{"$f":"[2]Energia!F98","v":0},{"$f":"[2]Energia!G98","v":0},{"$f":"[2]Energia!H98","v":0},{"$f":"[2]Energia!I98","v":0},{"$f":"[2]Energia!J98","v":0},{"$f":"SUMPRODUCT(G98:J98,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N98:Q98,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U98:X98,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_2 Jub. 2","Jub. 2",null,{"$f":"[2]Energia!F99","v":3.4486470288652806},{"$f":"[2]Energia!G99","v":3.5971039359155803},{"$f":"[2]Energia!H99","v":3.6569426263817197},{"$f":"[2]Energia!I99","v":3.7015982332382897},{"$f":"[2]Energia!J99","v":3.7385365918341207},{"$f":"SUMPRODUCT(G99:J99,Params!$B$19:$E$19)","v":12.055588073163829},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N99:Q99,Params!$B$19:$E$19)","v":0},null,3.4486470288652806,3.5971039359155803,3.6569426263817197,3.7015982332382897,3.7385365918341207,{"$f":"SUMPRODUCT(U99:X99,Params!$B$19:$E$19)","v":12.055588073163829}]
[null,"BTD","BTD_2 Político","Part Político",null,{"$f":"[2]Energia!F100","v":0},{"$f":"[2]Energia!G100","v":0},{"$f":"[2]Energia!H100","v":0},{"$f":"[2]Energia!I100","v":0},{"$f":"[2]Energia!J100","v":0},{"$f":"SUMPRODUCT(G100:J100,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N100:Q100,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U100:X100,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_2 Discap.","Discapacitados",null,{"$f":"[2]Energia!F101","v":0},{"$f":"[2]Energia!G101","v":0},{"$f":"[2]Energia!H101","v":0},{"$f":"[2]Energia!I101","v":0},{"$f":"[2]Energia!J101","v":0},{"$f":"SUMPRODUCT(G101:J101,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N101:Q101,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U101:X101,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_2 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Energia!F102","v":0},{"$f":"[2]Energia!G102","v":0},{"$f":"[2]Energia!H102","v":0},{"$f":"[2]Energia!I102","v":0},{"$f":"[2]Energia!J102","v":0},{"$f":"SUMPRODUCT(G102:J102,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N102:Q102,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U102:X102,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_2 Cruz Roja","Cruz Roja",null,{"$f":"[2]Energia!F103","v":0},{"$f":"[2]Energia!G103","v":0},{"$f":"[2]Energia!H103","v":0},{"$f":"[2]Energia!I103","v":0},{"$f":"[2]Energia!J103","v":0},{"$f":"SUMPRODUCT(G103:J103,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N103:Q103,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U103:X103,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_2 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G104:J104,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N104:Q104,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U104:X104,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_2 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G105:J105,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N105:Q105,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U105:X105,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_3 (30,001-50,000)",null,null,{"$f":"SUM(F107:F116)","v":54845.336657702421},{"$f":"SUM(G107:G116)","v":57206.311549648366},{"$f":"SUM(H107:H116)","v":58157.952322479592},58868.129899715852,59455.576714601368,{"$f":"SUMPRODUCT(G106:J106,Params!$B$19:$E$19)","v":191725.2710831374},null,{"$f":"SUM(M107:M116)","v":0},0,{"$f":"SUM(O107:O116)","v":0},{"$f":"SUM(P107:P116)","v":0},{"$f":"SUM(Q107:Q116)","v":0},{"$f":"SUMPRODUCT(N106:Q106,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T107:T116)","v":54845.336657702421},57206.311549648366,{"$f":"SUM(V107:V116)","v":58157.952322479592},{"$f":"SUM(W107:W116)","v":58868.129899715852},{"$f":"SUM(X107:X116)","v":59455.576714601368},{"$f":"SUMPRODUCT(U106:X106,Params!$B$19:$E$19)","v":191725.2710831374}]
[null,"BTD","BTD_3 Regular","Regular",null,{"$f":"[2]Energia!F107","v":54845.336657702421},{"$f":"[2]Energia!G107","v":57206.311549648366},{"$f":"[2]Energia!H107","v":58157.952322479592},{"$f":"[2]Energia!I107","v":58868.129899715852},{"$f":"[2]Energia!J107","v":59455.576714601368},{"$f":"SUMPRODUCT(G107:J107,Params!$B$19:$E$19)","v":191725.2710831374},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N107:Q107,Params!$B$19:$E$19)","v":0},null,{"$f":"F107-M107","v":54845.336657702421},57206.311549648366,{"$f":"H107-O107","v":58157.952322479592},{"$f":"I107-P107","v":58868.129899715852},{"$f":"J107-Q107","v":59455.576714601368},{"$f":"SUMPRODUCT(U107:X107,Params!$B$19:$E$19)","v":191725.2710831374}]
[null,"BTD","BTD_3 Agro","Agro",null,{"$f":"[2]Energia!F108","v":0},{"$f":"[2]Energia!G108","v":0},{"$f":"[2]Energia!H108","v":0},{"$f":"[2]Energia!I108","v":0},{"$f":"[2]Energia!J108","v":0},{"$f":"SUMPRODUCT(G108:J108,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N108:Q108,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U108:X108,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_3 Jub. 1","Jub. 1",null,{"$f":"[2]Energia!F109","v":0},{"$f":"[2]Energia!G109","v":0},{"$f":"[2]Energia!H109","v":0},{"$f":"[2]Energia!I109","v":0},{"$f":"[2]Energia!J109","v":0},{"$f":"SUMPRODUCT(G109:J109,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N109:Q109,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U109:X109,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_3 Jub. 2","Jub. 2",null,{"$f":"[2]Energia!F110","v":0},{"$f":"[2]Energia!G110","v":0},{"$f":"[2]Energia!H110","v":0},{"$f":"[2]Energia!I110","v":0},{"$f":"[2]Energia!J110","v":0},{"$f":"SUMPRODUCT(G110:J110,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N110:Q110,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U110:X110,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_3 Político","Part Político",null,{"$f":"[2]Energia!F111","v":0},{"$f":"[2]Energia!G111","v":0},{"$f":"[2]Energia!H111","v":0},{"$f":"[2]Energia!I111","v":0},{"$f":"[2]Energia!J111","v":0},{"$f":"SUMPRODUCT(G111:J111,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N111:Q111,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U111:X111,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_3 Discap.","Discapacitados",null,{"$f":"[2]Energia!F112","v":0},{"$f":"[2]Energia!G112","v":0},{"$f":"[2]Energia!H112","v":0},{"$f":"[2]Energia!I112","v":0},{"$f":"[2]Energia!J112","v":0},{"$f":"SUMPRODUCT(G112:J112,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N112:Q112,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U112:X112,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_3 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Energia!F113","v":0},{"$f":"[2]Energia!G113","v":0},{"$f":"[2]Energia!H113","v":0},{"$f":"[2]Energia!I113","v":0},{"$f":"[2]Energia!J113","v":0},{"$f":"SUMPRODUCT(G113:J113,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N113:Q113,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U113:X113,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_3 Cruz Roja","Cruz Roja",null,{"$f":"[2]Energia!F114","v":0},{"$f":"[2]Energia!G114","v":0},{"$f":"[2]Energia!H114","v":0},{"$f":"[2]Energia!I114","v":0},{"$f":"[2]Energia!J114","v":0},{"$f":"SUMPRODUCT(G114:J114,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N114:Q114,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U114:X114,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_3 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G115:J115,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N115:Q115,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U115:X115,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_3 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G116:J116,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N116:Q116,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U116:X116,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_4 (50,001-más)",null,null,{"$f":"SUM(F118:F127)","v":51748.667163424499},{"$f":"SUM(G118:G127)","v":53976.337031275601},{"$f":"SUM(H118:H127)","v":54874.246399937867},55544.326033156154,56098.604510640071,{"$f":"SUMPRODUCT(G117:J117,Params!$B$19:$E$19)","v":180900.10645791603},null,{"$f":"SUM(M118:M127)","v":0},0,{"$f":"SUM(O118:O127)","v":0},{"$f":"SUM(P118:P127)","v":0},{"$f":"SUM(Q118:Q127)","v":0},{"$f":"SUMPRODUCT(N117:Q117,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T118:T127)","v":51748.667163424499},53976.337031275601,{"$f":"SUM(V118:V127)","v":54874.246399937867},{"$f":"SUM(W118:W127)","v":55544.326033156154},{"$f":"SUM(X118:X127)","v":56098.604510640071},{"$f":"SUMPRODUCT(U117:X117,Params!$B$19:$E$19)","v":180900.10645791603}]
[null,"BTD","BTD_4 Regular","Regular",null,{"$f":"[2]Energia!F118","v":51748.667163424499},{"$f":"[2]Energia!G118","v":53976.337031275601},{"$f":"[2]Energia!H118","v":54874.246399937867},{"$f":"[2]Energia!I118","v":55544.326033156154},{"$f":"[2]Energia!J118","v":56098.604510640071},{"$f":"SUMPRODUCT(G118:J118,Params!$B$19:$E$19)","v":180900.10645791603},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N118:Q118,Params!$B$19:$E$19)","v":0},null,{"$f":"F118-M118","v":51748.667163424499},53976.337031275601,{"$f":"H118-O118","v":54874.246399937867},{"$f":"I118-P118","v":55544.326033156154},{"$f":"J118-Q118","v":56098.604510640071},{"$f":"SUMPRODUCT(U118:X118,Params!$B$19:$E$19)","v":180900.10645791603}]
[null,"BTD","BTD_4 Agro","Agro",null,{"$f":"[2]Energia!F119","v":0},{"$f":"[2]Energia!G119","v":0},{"$f":"[2]Energia!H119","v":0},{"$f":"[2]Energia!I119","v":0},{"$f":"[2]Energia!J119","v":0},{"$f":"SUMPRODUCT(G119:J119,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N119:Q119,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U119:X119,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_4 Jub. 1","Jub. 1",null,{"$f":"[2]Energia!F120","v":0},{"$f":"[2]Energia!G120","v":0},{"$f":"[2]Energia!H120","v":0},{"$f":"[2]Energia!I120","v":0},{"$f":"[2]Energia!J120","v":0},{"$f":"SUMPRODUCT(G120:J120,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N120:Q120,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U120:X120,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_4 Jub. 2","Jub. 2",null,{"$f":"[2]Energia!F121","v":0},{"$f":"[2]Energia!G121","v":0},{"$f":"[2]Energia!H121","v":0},{"$f":"[2]Energia!I121","v":0},{"$f":"[2]Energia!J121","v":0},{"$f":"SUMPRODUCT(G121:J121,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N121:Q121,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U121:X121,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_4 Político","Part Político",null,{"$f":"[2]Energia!F122","v":0},{"$f":"[2]Energia!G122","v":0},{"$f":"[2]Energia!H122","v":0},{"$f":"[2]Energia!I122","v":0},{"$f":"[2]Energia!J122","v":0},{"$f":"SUMPRODUCT(G122:J122,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N122:Q122,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U122:X122,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_4 Discap.","Discapacitados",null,{"$f":"[2]Energia!F123","v":0},{"$f":"[2]Energia!G123","v":0},{"$f":"[2]Energia!H123","v":0},{"$f":"[2]Energia!I123","v":0},{"$f":"[2]Energia!J123","v":0},{"$f":"SUMPRODUCT(G123:J123,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N123:Q123,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U123:X123,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_4 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Energia!F124","v":0},{"$f":"[2]Energia!G124","v":0},{"$f":"[2]Energia!H124","v":0},{"$f":"[2]Energia!I124","v":0},{"$f":"[2]Energia!J124","v":0},{"$f":"SUMPRODUCT(G124:J124,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N124:Q124,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U124:X124,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_4 Cruz Roja","Cruz Roja",null,{"$f":"[2]Energia!F125","v":0},{"$f":"[2]Energia!G125","v":0},{"$f":"[2]Energia!H125","v":0},{"$f":"[2]Energia!I125","v":0},{"$f":"[2]Energia!J125","v":0},{"$f":"SUMPRODUCT(G125:J125,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N125:Q125,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U125:X125,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_4 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G126:J126,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N126:Q126,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U126:X126,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_4 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G127:J127,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N127:Q127,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U127:X127,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_5 (xxx)",null,null,{"$f":"SUM(F129:F138)","v":0},{"$f":"SUM(G129:G138)","v":0},{"$f":"SUM(H129:H138)","v":0},0,0,{"$f":"SUMPRODUCT(G128:J128,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M129:M138)","v":0},0,{"$f":"SUM(O129:O138)","v":0},{"$f":"SUM(P129:P138)","v":0},{"$f":"SUM(Q129:Q138)","v":0},{"$f":"SUMPRODUCT(N128:Q128,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T129:T138)","v":0},0,{"$f":"SUM(V129:V138)","v":0},{"$f":"SUM(W129:W138)","v":0},{"$f":"SUM(X129:X138)","v":0},{"$f":"SUMPRODUCT(U128:X128,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_5 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G129:J129,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N129:Q129,Params!$B$19:$E$19)","v":0},null,{"$f":"F129-M129","v":0},0,{"$f":"H129-O129","v":0},{"$f":"I129-P129","v":0},{"$f":"J129-Q129","v":0},{"$f":"SUMPRODUCT(U129:X129,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_5 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G130:J130,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N130:Q130,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U130:X130,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_5 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G131:J131,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N131:Q131,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U131:X131,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_5 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G132:J132,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N132:Q132,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U132:X132,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_5 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G133:J133,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N133:Q133,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U133:X133,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_5 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G134:J134,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N134:Q134,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U134:X134,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_5 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G135:J135,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N135:Q135,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U135:X135,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_5 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G136:J136,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N136:Q136,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U136:X136,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_5 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G137:J137,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N137:Q137,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U137:X137,Params!$B$19:$E$19)","v":0}]
[null,"BTD","BTD_5 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G138:J138,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N138:Q138,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U138:X138,Params!$B$19:$E$19)","v":0}]
["BT","BTH","BTH",null,null,{"$f":"SUM(F140:F141)","v":33477.763751837098},{"$f":"SUM(G140:G141)","v":34918.910155037913},{"$f":"SUM(H140:H141)","v":35499.794636945546},{"$f":"SUM(I140:I141)","v":35933.289234689597},{"$f":"SUM(J140:J141)","v":36291.868594102547},{"$f":"SUMPRODUCT(G139:J139,Params!$B$19:$E$19)","v":117029.70064049715},null,{"$f":"SUM(M140:M141)","v":0},0,{"$f":"SUM(O140:O141)","v":0},{"$f":"SUM(P140:P141)","v":0},{"$f":"SUM(Q140:Q141)","v":0},{"$f":"SUMPRODUCT(N139:Q139,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T140:T141)","v":33477.763751837098},34918.910155037913,{"$f":"SUM(V140:V141)","v":35499.794636945546},{"$f":"SUM(W140:W141)","v":35933.289234689597},{"$f":"SUM(X140:X141)","v":36291.868594102547},{"$f":"SUMPRODUCT(U139:X139,Params!$B$19:$E$19)","v":117029.70064049715}]
[null,"BTH","BTH Punta",null,null,{"$f":"[2]Energia!F140","v":8062.4803320432575},{"$f":"[2]Energia!G140","v":8409.5529327561362},{"$f":"[2]Energia!H140","v":8549.4478715365804},{"$f":"[2]Energia!I140","v":8653.8467702881917},{"$f":"[2]Energia!J140","v":8740.2037639683604},{"$f":"SUMPRODUCT(G140:J140,Params!$B$19:$E$19)","v":28184.369382412555},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N140:Q140,Params!$B$19:$E$19)","v":0},null,{"$f":"F140-M140","v":8062.4803320432575},8409.5529327561362,{"$f":"H140-O140","v":8549.4478715365804},{"$f":"I140-P140","v":8653.8467702881917},{"$f":"J140-Q140","v":8740.2037639683604},{"$f":"SUMPRODUCT(U140:X140,Params!$B$19:$E$19)","v":28184.369382412555},null,"P"]
[null,"BTH","BTH Fuera de Punta",null,null,{"$f":"SUM(F142:F143)","v":25415.283419793843},{"$f":"SUM(G142:G143)","v":26509.357222281775},{"$f":"SUM(H142:H143)","v":26950.346765408969},{"$f":"SUM(I142:I143)","v":27279.442464401407},{"$f":"SUM(J142:J143)","v":27551.664830134185},{"$f":"SUMPRODUCT(G141:J141,Params!$B$19:$E$19)","v":88845.331258084581},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N141:Q141,Params!$B$19:$E$19)","v":0},null,25415.283419793843,26509.357222281775,26950.346765408969,27279.442464401407,27551.664830134185,{"$f":"SUMPRODUCT(U141:X141,Params!$B$19:$E$19)","v":88845.331258084581},null,"FP"]
[null,"BTH","BTH Fuera de Punta Medio",null,null,{"$f":"[2]Energia!F142","v":9363.2039687367724},{"$f":"[2]Energia!G142","v":9766.2699507422203},{"$f":"[2]Energia!H142","v":9928.734203931077},{"$f":"[2]Energia!I142","v":10049.975824730802},{"$f":"[2]Energia!J142","v":10150.264831668374},{"$f":"SUMPRODUCT(G142:J142,Params!$B$19:$E$19)","v":32731.36657573338},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N142:Q142,Params!$B$19:$E$19)","v":0},null,9363.2039687367724,9766.2699507422203,9928.734203931077,10049.975824730802,10150.264831668374,{"$f":"SUMPRODUCT(U142:X142,Params!$B$19:$E$19)","v":32731.36657573338},null,"FPM"]
[null,"BTH","BTH Fuera de Punta Bajo",null,null,{"$f":"[2]Energia!F143","v":16052.079451057069},{"$f":"[2]Energia!G143","v":16743.087271539556},{"$f":"[2]Energia!H143","v":17021.61256147789},{"$f":"[2]Energia!I143","v":17229.466639670605},{"$f":"[2]Energia!J143","v":17401.399998465811},{"$f":"SUMPRODUCT(G143:J143,Params!$B$19:$E$19)","v":56113.964682351216},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N143:Q143,Params!$B$19:$E$19)","v":0},null,16052.079451057069,16743.087271539556,17021.61256147789,17229.466639670605,17401.399998465811,{"$f":"SUMPRODUCT(U143:X143,Params!$B$19:$E$19)","v":56113.964682351216},null,"FPB"]
["BT","BTS","BTS",null,null,{"$f":"F145+F156+F167+F178+F189","v":1900558.9662444969},{"$f":"G145+G156+G167+G178+G189","v":1982373.9804903041},{"$f":"H145+H156+H167+H178+H189","v":2015351.2491820115},2039961.0782813581,2060317.9104071325,{"$f":"SUMPRODUCT(G144:J144,Params!$B$19:$E$19)","v":6643868.1065428313},null,{"$f":"M145+M156+M167+M178+M189","v":49170.102346681502},{"$f":"N145+N156+N167+N178+N189","v":51286.325464067231},{"$f":"O145+O156+O167+O178+O189","v":52139.313867197765},52775.87049112597,53302.419305404408,{"$f":"SUMPRODUCT(N144:Q144,Params!$B$19:$E$19)","v":171883.94626709659},null,{"$f":"T145+T156+T167+T178+T189","v":1851388.8638978153},1931087.6550262365,{"$f":"V145+V156+V167+V178+V189","v":1963211.9353148139},{"$f":"W145+W156+W167+W178+W189","v":1987185.207790232},{"$f":"X145+X156+X167+X178+X189","v":2007015.4911017283},{"$f":"SUMPRODUCT(U144:X144,Params!$B$19:$E$19)","v":6471984.160275735}]
[null,"BTS","BTS_1 (0-300)",null,null,{"$f":"SUM(F146:F155)","v":1056498.8194084882},{"$f":"SUM(G146:G155)","v":1101978.8426520629},{"$f":"SUM(H146:H155)","v":1120310.5261509181},1133990.8464414696,1145306.9747435949,{"$f":"SUMPRODUCT(G145:J145,Params!$B$19:$E$19)","v":3693249.6889261059},null,{"$f":"SUM(M146:M155)","v":49170.102346681502},{"$f":"SUM(N146:N155)","v":51286.325464067231},{"$f":"SUM(O146:O155)","v":52139.313867197765},52775.87049112597,53302.419305404408,{"$f":"SUMPRODUCT(N145:Q145,Params!$B$19:$E$19)","v":171883.94626709659},null,{"$f":"SUM(T146:T155)","v":1007328.7170618066},1050692.5171879954,{"$f":"SUM(V146:V155)","v":1068171.2122837205},{"$f":"SUM(W146:W155)","v":1081214.9759503435},{"$f":"SUM(X146:X155)","v":1092004.5554381907},{"$f":"SUMPRODUCT(U145:X145,Params!$B$19:$E$19)","v":3521365.7426590095}]
[null,"BTS","BTS_1 Regular","Regular",null,{"$f":"[2]Energia!F146","v":707012.55667657475},{"$f":"[2]Energia!G146","v":737447.94091027661},{"$f":"[2]Energia!H146","v":749715.56504824583},{"$f":"[2]Energia!I146","v":758870.48131231929},{"$f":"[2]Energia!J146","v":766443.27236100705},{"$f":"SUMPRODUCT(G146:J146,Params!$B$19:$E$19)","v":2471535.0902848644},null,{"$f":"[2]Energia!M146","v":34104.153278111138},{"$f":"[2]Energia!N146","v":35571.955745902342},{"$f":"[2]Energia!O146","v":36163.584517380339},{"$f":"[2]Energia!P146","v":36605.09721791491},{"$f":"[2]Energia!Q146","v":36970.309015603423},{"$f":"SUMPRODUCT(N146:Q146,Params!$B$19:$E$19)","v":119217.90213510314},null,{"$f":"F146-M146","v":672908.40339846362},701875.98516437423,{"$f":"H146-O146","v":713551.98053086549},{"$f":"I146-P146","v":722265.38409440441},{"$f":"J146-Q146","v":729472.96334540367},{"$f":"SUMPRODUCT(U146:X146,Params!$B$19:$E$19)","v":2352317.1881497614}]
[null,"BTS","BTS_1 Agro","Agro",null,{"$f":"[2]Energia!F147","v":53.104503910702533},{"$f":"[2]Energia!G147","v":55.390539661835192},{"$f":"[2]Energia!H147","v":56.31197463191851},{"$f":"[2]Energia!I147","v":56.99961063209502},{"$f":"[2]Energia!J147","v":57.56841143777001},{"$f":"SUMPRODUCT(G147:J147,Params!$B$19:$E$19)","v":185.63976499148899},null,{"$f":"[2]Energia!M147","v":2.0975912382276878},{"$f":"[2]Energia!N147","v":2.1878690871096267},{"$f":"[2]Energia!O147","v":2.2242574799606571},{"$f":"[2]Energia!P147","v":2.2514129165626255},{"$f":"[2]Energia!Q147","v":2.2738754319249552},{"$f":"SUMPRODUCT(N147:Q147,Params!$B$19:$E$19)","v":7.3325505230760122},null,51.006912672474847,53.202670574725566,54.087717151957854,54.748197715532392,55.294536005845053,{"$f":"SUMPRODUCT(U147:X147,Params!$B$19:$E$19)","v":178.30721446841295}]
[null,"BTS","BTS_1 Jub. 1","Jub. 1",null,{"$f":"[2]Energia!F148","v":349399.90674617706},{"$f":"[2]Energia!G148","v":364440.82831485028},{"$f":"[2]Energia!H148","v":370503.38928258192},{"$f":"[2]Energia!I148","v":375027.67510852608},{"$f":"[2]Energia!J148","v":378770.08740549773},{"$f":"SUMPRODUCT(G148:J148,Params!$B$19:$E$19)","v":1221412.7201993552},null,{"$f":"[2]Energia!M148","v":15062.336550326751},{"$f":"[2]Energia!N148","v":15710.60172140376},{"$f":"[2]Energia!O148","v":15971.89868415749},{"$f":"[2]Energia!P148","v":16166.895839854755},{"$f":"[2]Energia!Q148","v":16328.194171001564},{"$f":"SUMPRODUCT(N148:Q148,Params!$B$19:$E$19)","v":52653.415850537043},null,334337.57019585033,348730.22659344651,354531.49059842445,358860.77926867129,362441.89323449618,{"$f":"SUMPRODUCT(U148:X148,Params!$B$19:$E$19)","v":1168759.304348818}]
[null,"BTS","BTS_1 Jub. 2","Jub. 2",null,{"$f":"[2]Energia!F149","v":0},{"$f":"[2]Energia!G149","v":0},{"$f":"[2]Energia!H149","v":0},{"$f":"[2]Energia!I149","v":0},{"$f":"[2]Energia!J149","v":0},{"$f":"SUMPRODUCT(G149:J149,Params!$B$19:$E$19)","v":0},null,{"$f":"[2]Energia!M149","v":0},{"$f":"[2]Energia!N149","v":0},{"$f":"[2]Energia!O149","v":0},{"$f":"[2]Energia!P149","v":0},{"$f":"[2]Energia!Q149","v":0},{"$f":"SUMPRODUCT(N149:Q149,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U149:X149,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_1 Político","Part Político",null,{"$f":"[2]Energia!F150","v":4.8583980102595339},{"$f":"[2]Energia!G150","v":5.0675416935026929},{"$f":"[2]Energia!H150","v":5.1518414702742472},{"$f":"[2]Energia!I150","v":5.2147515650688065},{"$f":"[2]Energia!J150","v":5.2667897256582039},{"$f":"SUMPRODUCT(G150:J150,Params!$B$19:$E$19)","v":16.983716981450396},null,{"$f":"[2]Energia!M150","v":0.23306569313640974},{"$f":"[2]Energia!N150","v":0.24309656523440296},{"$f":"[2]Energia!O150","v":0.24713971999562859},{"$f":"[2]Energia!P150","v":0.25015699072918057},{"$f":"[2]Energia!Q150","v":0.25265282576943948},{"$f":"SUMPRODUCT(N150:Q150,Params!$B$19:$E$19)","v":0.81472783589733466},null,4.6253323171231244,4.8244451282682901,4.904701750278619,4.9645945743396256,5.0141368998887641,{"$f":"SUMPRODUCT(U150:X150,Params!$B$19:$E$19)","v":16.168989145553063}]
[null,"BTS","BTS_1 Discap.","Discapacitados",null,{"$f":"[2]Energia!F151","v":0},{"$f":"[2]Energia!G151","v":0},{"$f":"[2]Energia!H151","v":0},{"$f":"[2]Energia!I151","v":0},{"$f":"[2]Energia!J151","v":0},{"$f":"SUMPRODUCT(G151:J151,Params!$B$19:$E$19)","v":0},null,{"$f":"[2]Energia!M151","v":0},{"$f":"[2]Energia!N151","v":0},{"$f":"[2]Energia!O151","v":0},{"$f":"[2]Energia!P151","v":0},{"$f":"[2]Energia!Q151","v":0},{"$f":"SUMPRODUCT(N151:Q151,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U151:X151,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_1 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Energia!F152","v":0},{"$f":"[2]Energia!G152","v":0},{"$f":"[2]Energia!H152","v":0},{"$f":"[2]Energia!I152","v":0},{"$f":"[2]Energia!J152","v":0},{"$f":"SUMPRODUCT(G152:J152,Params!$B$19:$E$19)","v":0},null,{"$f":"[2]Energia!M152","v":0},{"$f":"[2]Energia!N152","v":0},{"$f":"[2]Energia!O152","v":0},{"$f":"[2]Energia!P152","v":0},{"$f":"[2]Energia!Q152","v":0},{"$f":"SUMPRODUCT(N152:Q152,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U152:X152,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_1 Cruz Roja","Cruz Roja",null,{"$f":"[2]Energia!F153","v":28.393083815353677},{"$f":"[2]Energia!G153","v":29.615345580494154},{"$f":"[2]Energia!H153","v":30.108003988149495},{"$f":"[2]Energia!I153","v":30.475658427032808},{"$f":"[2]Energia!J153","v":30.779775926688352},{"$f":"SUMPRODUCT(G153:J153,Params!$B$19:$E$19)","v":99.254959913176535},null,{"$f":"[2]Energia!M153","v":1.2818613122502533},{"$f":"[2]Energia!N153","v":1.3370311087892162},{"$f":"[2]Energia!O153","v":1.359268459975957},{"$f":"[2]Energia!P153","v":1.3758634490104933},{"$f":"[2]Energia!Q153","v":1.389590541731917},{"$f":"SUMPRODUCT(N153:Q153,Params!$B$19:$E$19)","v":4.481003097435341},null,27.111222503103424,28.278314471704938,28.748735528173537,29.099794978022317,29.390185384956435,{"$f":"SUMPRODUCT(U153:X153,Params!$B$19:$E$19)","v":94.773956815741201}]
[null,"BTS","BTS_1 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G154:J154,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N154:Q154,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U154:X154,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_1 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G155:J155,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N155:Q155,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U155:X155,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_2 (301-750)",null,null,{"$f":"SUM(F157:F166)","v":434892.22776761861},{"$f":"SUM(G157:G166)","v":453613.41160992061},{"$f":"SUM(H157:H166)","v":461159.37998119771},466790.68297788588,471448.80105299241,{"$f":"SUMPRODUCT(G156:J156,Params!$B$19:$E$19)","v":1520272.0111115673},null,{"$f":"SUM(M157:M166)","v":0},{"$f":"SUM(N157:N166)","v":0},{"$f":"SUM(O157:O166)","v":0},0,0,{"$f":"SUMPRODUCT(N156:Q156,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T157:T166)","v":434892.22776761861},453613.41160992061,{"$f":"SUM(V157:V166)","v":461159.37998119771},{"$f":"SUM(W157:W166)","v":466790.68297788588},{"$f":"SUM(X157:X166)","v":471448.80105299241},{"$f":"SUMPRODUCT(U156:X156,Params!$B$19:$E$19)","v":1520272.0111115673}]
[null,"BTS","BTS_2 Regular","Regular",null,{"$f":"[2]Energia!F157","v":294102.86723270064},{"$f":"[2]Energia!G157","v":306763.36906386598},{"$f":"[2]Energia!H157","v":311866.45160326175},{"$f":"[2]Energia!I157","v":315674.71087265259},{"$f":"[2]Energia!J157","v":318824.83817851322},{"$f":"SUMPRODUCT(G157:J157,Params!$B$19:$E$19)","v":1028108.4114486618},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N157:Q157,Params!$B$19:$E$19)","v":0},null,{"$f":"F157-M157","v":294102.86723270064},306763.36906386598,{"$f":"H157-O157","v":311866.45160326175},{"$f":"I157-P157","v":315674.71087265259},{"$f":"J157-Q157","v":318824.83817851322},{"$f":"SUMPRODUCT(U157:X157,Params!$B$19:$E$19)","v":1028108.4114486618}]
[null,"BTS","BTS_2 Agro","Agro",null,{"$f":"[2]Energia!F158","v":42.886722004233441},{"$f":"[2]Energia!G158","v":44.732904013869096},{"$f":"[2]Energia!H158","v":45.477046647672672},{"$f":"[2]Energia!I158","v":46.032375326182922},{"$f":"[2]Energia!J158","v":46.491733765342566},{"$f":"SUMPRODUCT(G158:J158,Params!$B$19:$E$19)","v":149.92101249093264},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N158:Q158,Params!$B$19:$E$19)","v":0},null,42.886722004233441,44.732904013869096,45.477046647672672,46.032375326182922,46.491733765342566,{"$f":"SUMPRODUCT(U158:X158,Params!$B$19:$E$19)","v":149.92101249093264}]
[null,"BTS","BTS_2 Jub. 1","Jub. 1",null,{"$f":"[2]Energia!F159","v":115339.33578282958},{"$f":"[2]Energia!G159","v":120304.44845114138},{"$f":"[2]Energia!H159","v":122305.74193079033},{"$f":"[2]Energia!I159","v":123799.24010288672},{"$f":"[2]Energia!J159","v":125034.63639299443},{"$f":"SUMPRODUCT(G159:J159,Params!$B$19:$E$19)","v":403196.8215916935},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N159:Q159,Params!$B$19:$E$19)","v":0},null,115339.33578282958,120304.44845114138,122305.74193079033,123799.24010288672,125034.63639299443,{"$f":"SUMPRODUCT(U159:X159,Params!$B$19:$E$19)","v":403196.8215916935}]
[null,"BTS","BTS_2 Jub. 2","Jub. 2",null,{"$f":"[2]Energia!F160","v":25371.556381347189},{"$f":"[2]Energia!G160","v":26463.747827992986},{"$f":"[2]Energia!H160","v":26903.978647859512},{"$f":"[2]Energia!I160","v":27232.50813714086},{"$f":"[2]Energia!J160","v":27504.262143829365},{"$f":"SUMPRODUCT(G160:J160,Params!$B$19:$E$19)","v":88692.472714209289},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N160:Q160,Params!$B$19:$E$19)","v":0},null,25371.556381347189,26463.747827992986,26903.978647859512,27232.50813714086,27504.262143829365,{"$f":"SUMPRODUCT(U160:X160,Params!$B$19:$E$19)","v":88692.472714209289}]
[null,"BTS","BTS_2 Político","Part Político",null,{"$f":"[2]Energia!F161","v":5.2428755506397851},{"$f":"[2]Energia!G161","v":5.4685701728446334},{"$f":"[2]Energia!H161","v":5.5595411549722096},{"$f":"[2]Energia!I161","v":5.6274297464771301},{"$f":"[2]Energia!J161","v":5.6835860348829543},{"$f":"SUMPRODUCT(G161:J161,Params!$B$19:$E$19)","v":18.327752138255825},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N161:Q161,Params!$B$19:$E$19)","v":0},null,5.2428755506397851,5.4685701728446334,5.5595411549722096,5.6274297464771301,5.6835860348829543,{"$f":"SUMPRODUCT(U161:X161,Params!$B$19:$E$19)","v":18.327752138255825}]
[null,"BTS","BTS_2 Discap.","Discapacitados",null,{"$f":"[2]Energia!F162","v":0},{"$f":"[2]Energia!G162","v":0},{"$f":"[2]Energia!H162","v":0},{"$f":"[2]Energia!I162","v":0},{"$f":"[2]Energia!J162","v":0},{"$f":"SUMPRODUCT(G162:J162,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N162:Q162,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U162:X162,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_2 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Energia!F163","v":0},{"$f":"[2]Energia!G163","v":0},{"$f":"[2]Energia!H163","v":0},{"$f":"[2]Energia!I163","v":0},{"$f":"[2]Energia!J163","v":0},{"$f":"SUMPRODUCT(G163:J163,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N163:Q163,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U163:X163,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_2 Cruz Roja","Cruz Roja",null,{"$f":"[2]Energia!F164","v":30.33877318636889},{"$f":"[2]Energia!G164","v":31.644792733527609},{"$f":"[2]Energia!H164","v":32.171211483439187},{"$f":"[2]Energia!I164","v":32.56406013294766},{"$f":"[2]Energia!J164","v":32.889017855189365},{"$f":"SUMPRODUCT(G164:J164,Params!$B$19:$E$19)","v":106.0565923733737},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N164:Q164,Params!$B$19:$E$19)","v":0},null,30.33877318636889,31.644792733527609,32.171211483439187,32.56406013294766,32.889017855189365,{"$f":"SUMPRODUCT(U164:X164,Params!$B$19:$E$19)","v":106.0565923733737}]
[null,"BTS","BTS_2 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G165:J165,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N165:Q165,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U165:X165,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_2 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G166:J166,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N166:Q166,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U166:X166,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_3 (751-más)",null,null,{"$f":"SUM(F168:F177)","v":409167.91906838992},{"$f":"SUM(G168:G177)","v":426781.72622832056},{"$f":"SUM(H168:H177)","v":433881.34304989578},439179.5488620025,443562.13461054512,{"$f":"SUMPRODUCT(G167:J167,Params!$B$19:$E$19)","v":1430346.4065051582},null,{"$f":"SUM(M168:M177)","v":0},{"$f":"SUM(N168:N177)","v":0},{"$f":"SUM(O168:O177)","v":0},0,0,{"$f":"SUMPRODUCT(N167:Q167,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T168:T177)","v":409167.91906838992},426781.72622832056,{"$f":"SUM(V168:V177)","v":433881.34304989578},{"$f":"SUM(W168:W177)","v":439179.5488620025},{"$f":"SUM(X168:X177)","v":443562.13461054512},{"$f":"SUMPRODUCT(U167:X167,Params!$B$19:$E$19)","v":1430346.4065051582}]
[null,"BTS","BTS_3 Regular","Regular",null,{"$f":"[2]Energia!F168","v":363290.80066008621},{"$f":"[2]Energia!G168","v":378929.69561639876},{"$f":"[2]Energia!H168","v":385233.28238185775},{"$f":"[2]Energia!I168","v":389937.43767322233},{"$f":"[2]Energia!J168","v":393828.6349331995},{"$f":"SUMPRODUCT(G168:J168,Params!$B$19:$E$19)","v":1269971.7329346214},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N168:Q168,Params!$B$19:$E$19)","v":0},null,{"$f":"F168-M168","v":363290.80066008621},378929.69561639876,{"$f":"H168-O168","v":385233.28238185775},{"$f":"I168-P168","v":389937.43767322233},{"$f":"J168-Q168","v":393828.6349331995},{"$f":"SUMPRODUCT(U168:X168,Params!$B$19:$E$19)","v":1269971.7329346214}]
[null,"BTS","BTS_3 Agro","Agro",null,{"$f":"[2]Energia!F169","v":119.14143417964988},{"$f":"[2]Energia!G169","v":124.27021908335382},{"$f":"[2]Energia!H169","v":126.33748411276848},{"$f":"[2]Energia!I169","v":127.88021463883364},{"$f":"[2]Energia!J169","v":129.15633509491798},{"$f":"SUMPRODUCT(G169:J169,Params!$B$19:$E$19)","v":416.48798525734242},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N169:Q169,Params!$B$19:$E$19)","v":0},null,119.14143417964988,124.27021908335382,126.33748411276848,127.88021463883364,129.15633509491798,{"$f":"SUMPRODUCT(U169:X169,Params!$B$19:$E$19)","v":416.48798525734242}]
[null,"BTS","BTS_3 Jub. 1","Jub. 1",null,{"$f":"[2]Energia!F170","v":0},{"$f":"[2]Energia!G170","v":0},{"$f":"[2]Energia!H170","v":0},{"$f":"[2]Energia!I170","v":0},{"$f":"[2]Energia!J170","v":0},{"$f":"SUMPRODUCT(G170:J170,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N170:Q170,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U170:X170,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_3 Jub. 2","Jub. 2",null,{"$f":"[2]Energia!F171","v":45722.220562868679},{"$f":"[2]Energia!G171","v":47690.464744259581},{"$f":"[2]Energia!H171","v":48483.807113248338},{"$f":"[2]Energia!I171","v":49075.851903270428},{"$f":"[2]Energia!J171","v":49565.581285492721},{"$f":"SUMPRODUCT(G171:J171,Params!$B$19:$E$19)","v":159833.19031569653},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N171:Q171,Params!$B$19:$E$19)","v":0},null,45722.220562868679,47690.464744259581,48483.807113248338,49075.851903270428,49565.581285492721,{"$f":"SUMPRODUCT(U171:X171,Params!$B$19:$E$19)","v":159833.19031569653}]
[null,"BTS","BTS_3 Político","Part Político",null,{"$f":"[2]Energia!F172","v":1.3048934703814576},{"$f":"[2]Energia!G172","v":1.3610663541302197},{"$f":"[2]Energia!H172","v":1.3837080207930832},{"$f":"[2]Energia!I172","v":1.4006047369009744},{"$f":"[2]Energia!J172","v":1.414581413126424},{"$f":"SUMPRODUCT(G172:J172,Params!$B$19:$E$19)","v":4.5615738655214493},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N172:Q172,Params!$B$19:$E$19)","v":0},null,1.3048934703814576,1.3610663541302197,1.3837080207930832,1.4006047369009744,1.414581413126424,{"$f":"SUMPRODUCT(U172:X172,Params!$B$19:$E$19)","v":4.5615738655214493}]
[null,"BTS","BTS_3 Discap.","Discapacitados",null,{"$f":"[2]Energia!F173","v":0},{"$f":"[2]Energia!G173","v":0},{"$f":"[2]Energia!H173","v":0},{"$f":"[2]Energia!I173","v":0},{"$f":"[2]Energia!J173","v":0},{"$f":"SUMPRODUCT(G173:J173,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N173:Q173,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U173:X173,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_3 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Energia!F174","v":0},{"$f":"[2]Energia!G174","v":0},{"$f":"[2]Energia!H174","v":0},{"$f":"[2]Energia!I174","v":0},{"$f":"[2]Energia!J174","v":0},{"$f":"SUMPRODUCT(G174:J174,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N174:Q174,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U174:X174,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_3 Cruz Roja","Cruz Roja",null,{"$f":"[2]Energia!F175","v":34.451517784981881},{"$f":"[2]Energia!G175","v":35.93458222467018},{"$f":"[2]Energia!H175","v":36.532362656117385},{"$f":"[2]Energia!I175","v":36.978466134073052},{"$f":"[2]Energia!J175","v":37.347475344775326},{"$f":"SUMPRODUCT(G175:J175,Params!$B$19:$E$19)","v":120.43369571738327},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N175:Q175,Params!$B$19:$E$19)","v":0},null,34.451517784981881,35.93458222467018,36.532362656117385,36.978466134073052,37.347475344775326,{"$f":"SUMPRODUCT(U175:X175,Params!$B$19:$E$19)","v":120.43369571738327}]
[null,"BTS","BTS_3 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G176:J176,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N176:Q176,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U176:X176,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_3 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G177:J177,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N177:Q177,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U177:X177,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_4 (0-50)",null,null,{"$f":"SUM(F179:F188)","v":0},{"$f":"SUM(G179:G188)","v":0},{"$f":"SUM(H179:H188)","v":0},0,0,{"$f":"SUMPRODUCT(G178:J178,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M179:M188)","v":0},0,{"$f":"SUM(O179:O188)","v":0},{"$f":"SUM(P179:P188)","v":0},{"$f":"SUM(Q179:Q188)","v":0},{"$f":"SUMPRODUCT(N178:Q178,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T179:T188)","v":0},0,{"$f":"SUM(V179:V188)","v":0},{"$f":"SUM(W179:W188)","v":0},{"$f":"SUM(X179:X188)","v":0},{"$f":"SUMPRODUCT(U178:X178,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_4 Regular","Regular",null,{"$f":"[2]Energia!F179","v":0},{"$f":"[2]Energia!G179","v":0},{"$f":"[2]Energia!H179","v":0},{"$f":"[2]Energia!I179","v":0},{"$f":"[2]Energia!J179","v":0},{"$f":"SUMPRODUCT(G179:J179,Params!$B$19:$E$19)","v":0},null,{"$f":"[2]Energia!M179","v":0},{"$f":"[2]Energia!N179","v":0},{"$f":"[2]Energia!O179","v":0},{"$f":"[2]Energia!P179","v":0},{"$f":"[2]Energia!Q179","v":0},{"$f":"SUMPRODUCT(N179:Q179,Params!$B$19:$E$19)","v":0},null,{"$f":"F179-M179","v":0},0,{"$f":"H179-O179","v":0},{"$f":"I179-P179","v":0},{"$f":"J179-Q179","v":0},{"$f":"SUMPRODUCT(U179:X179,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_4 Agro","Agro",null,{"$f":"[2]Energia!F180","v":0},{"$f":"[2]Energia!G180","v":0},{"$f":"[2]Energia!H180","v":0},{"$f":"[2]Energia!I180","v":0},{"$f":"[2]Energia!J180","v":0},{"$f":"SUMPRODUCT(G180:J180,Params!$B$19:$E$19)","v":0},null,{"$f":"[2]Energia!M180","v":0},{"$f":"[2]Energia!N180","v":0},{"$f":"[2]Energia!O180","v":0},{"$f":"[2]Energia!P180","v":0},{"$f":"[2]Energia!Q180","v":0},{"$f":"SUMPRODUCT(N180:Q180,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U180:X180,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_4 Jub. 1","Jub. 1",null,{"$f":"[2]Energia!F181","v":0},{"$f":"[2]Energia!G181","v":0},{"$f":"[2]Energia!H181","v":0},{"$f":"[2]Energia!I181","v":0},{"$f":"[2]Energia!J181","v":0},{"$f":"SUMPRODUCT(G181:J181,Params!$B$19:$E$19)","v":0},null,{"$f":"[2]Energia!M181","v":0},{"$f":"[2]Energia!N181","v":0},{"$f":"[2]Energia!O181","v":0},{"$f":"[2]Energia!P181","v":0},{"$f":"[2]Energia!Q181","v":0},{"$f":"SUMPRODUCT(N181:Q181,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U181:X181,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_4 Jub. 2","Jub. 2",null,{"$f":"[2]Energia!F182","v":0},{"$f":"[2]Energia!G182","v":0},{"$f":"[2]Energia!H182","v":0},{"$f":"[2]Energia!I182","v":0},{"$f":"[2]Energia!J182","v":0},{"$f":"SUMPRODUCT(G182:J182,Params!$B$19:$E$19)","v":0},null,{"$f":"[2]Energia!M182","v":0},{"$f":"[2]Energia!N182","v":0},{"$f":"[2]Energia!O182","v":0},{"$f":"[2]Energia!P182","v":0},{"$f":"[2]Energia!Q182","v":0},{"$f":"SUMPRODUCT(N182:Q182,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U182:X182,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_4 Político","Part Político",null,{"$f":"[2]Energia!F183","v":0},{"$f":"[2]Energia!G183","v":0},{"$f":"[2]Energia!H183","v":0},{"$f":"[2]Energia!I183","v":0},{"$f":"[2]Energia!J183","v":0},{"$f":"SUMPRODUCT(G183:J183,Params!$B$19:$E$19)","v":0},null,{"$f":"[2]Energia!M183","v":0},{"$f":"[2]Energia!N183","v":0},{"$f":"[2]Energia!O183","v":0},{"$f":"[2]Energia!P183","v":0},{"$f":"[2]Energia!Q183","v":0},{"$f":"SUMPRODUCT(N183:Q183,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U183:X183,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_4 Discap.","Discapacitados",null,{"$f":"[2]Energia!F184","v":0},{"$f":"[2]Energia!G184","v":0},{"$f":"[2]Energia!H184","v":0},{"$f":"[2]Energia!I184","v":0},{"$f":"[2]Energia!J184","v":0},{"$f":"SUMPRODUCT(G184:J184,Params!$B$19:$E$19)","v":0},null,{"$f":"[2]Energia!M184","v":0},{"$f":"[2]Energia!N184","v":0},{"$f":"[2]Energia!O184","v":0},{"$f":"[2]Energia!P184","v":0},{"$f":"[2]Energia!Q184","v":0},{"$f":"SUMPRODUCT(N184:Q184,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U184:X184,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_4 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Energia!F185","v":0},{"$f":"[2]Energia!G185","v":0},{"$f":"[2]Energia!H185","v":0},{"$f":"[2]Energia!I185","v":0},{"$f":"[2]Energia!J185","v":0},{"$f":"SUMPRODUCT(G185:J185,Params!$B$19:$E$19)","v":0},null,{"$f":"[2]Energia!M185","v":0},{"$f":"[2]Energia!N185","v":0},{"$f":"[2]Energia!O185","v":0},{"$f":"[2]Energia!P185","v":0},{"$f":"[2]Energia!Q185","v":0},{"$f":"SUMPRODUCT(N185:Q185,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U185:X185,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_4 Cruz Roja","Cruz Roja",null,{"$f":"[2]Energia!F186","v":0},{"$f":"[2]Energia!G186","v":0},{"$f":"[2]Energia!H186","v":0},{"$f":"[2]Energia!I186","v":0},{"$f":"[2]Energia!J186","v":0},{"$f":"SUMPRODUCT(G186:J186,Params!$B$19:$E$19)","v":0},null,{"$f":"[2]Energia!M186","v":0},{"$f":"[2]Energia!N186","v":0},{"$f":"[2]Energia!O186","v":0},{"$f":"[2]Energia!P186","v":0},{"$f":"[2]Energia!Q186","v":0},{"$f":"SUMPRODUCT(N186:Q186,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U186:X186,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_4 XX","XX",null,{"$f":"[2]Energia!F187","v":0},{"$f":"[2]Energia!G187","v":0},{"$f":"[2]Energia!H187","v":0},{"$f":"[2]Energia!I187","v":0},{"$f":"[2]Energia!J187","v":0},{"$f":"SUMPRODUCT(G187:J187,Params!$B$19:$E$19)","v":0},null,{"$f":"[2]Energia!M187","v":0},{"$f":"[2]Energia!N187","v":0},{"$f":"[2]Energia!O187","v":0},{"$f":"[2]Energia!P187","v":0},{"$f":"[2]Energia!Q187","v":0},{"$f":"SUMPRODUCT(N187:Q187,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U187:X187,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_4 YY","YY",null,{"$f":"[2]Energia!F188","v":0},{"$f":"[2]Energia!G188","v":0},{"$f":"[2]Energia!H188","v":0},{"$f":"[2]Energia!I188","v":0},{"$f":"[2]Energia!J188","v":0},{"$f":"SUMPRODUCT(G188:J188,Params!$B$19:$E$19)","v":0},null,{"$f":"[2]Energia!M188","v":0},{"$f":"[2]Energia!N188","v":0},{"$f":"[2]Energia!O188","v":0},{"$f":"[2]Energia!P188","v":0},{"$f":"[2]Energia!Q188","v":0},{"$f":"SUMPRODUCT(N188:Q188,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U188:X188,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_5 (xxx)",null,null,{"$f":"SUM(F190:F199)","v":0},{"$f":"SUM(G190:G199)","v":0},{"$f":"SUM(H190:H199)","v":0},0,0,{"$f":"SUMPRODUCT(G189:J189,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M190:M199)","v":0},0,{"$f":"SUM(O190:O199)","v":0},{"$f":"SUM(P190:P199)","v":0},{"$f":"SUM(Q190:Q199)","v":0},{"$f":"SUMPRODUCT(N189:Q189,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T190:T199)","v":0},0,{"$f":"SUM(V190:V199)","v":0},{"$f":"SUM(W190:W199)","v":0},{"$f":"SUM(X190:X199)","v":0},{"$f":"SUMPRODUCT(U189:X189,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_5 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G190:J190,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N190:Q190,Params!$B$19:$E$19)","v":0},null,{"$f":"F190-M190","v":0},0,{"$f":"H190-O190","v":0},{"$f":"I190-P190","v":0},{"$f":"J190-Q190","v":0},{"$f":"SUMPRODUCT(U190:X190,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_5 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G191:J191,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N191:Q191,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U191:X191,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_5 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G192:J192,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N192:Q192,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U192:X192,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_5 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G193:J193,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N193:Q193,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U193:X193,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_5 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G194:J194,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N194:Q194,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U194:X194,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_5 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G195:J195,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N195:Q195,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U195:X195,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_5 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G196:J196,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N196:Q196,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U196:X196,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_5 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G197:J197,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N197:Q197,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U197:X197,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_5 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G198:J198,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N198:Q198,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U198:X198,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTS_5 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G199:J199,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N199:Q199,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U199:X199,Params!$B$19:$E$19)","v":0}]
["BT","BTS Prepago","BTS_PREPAGO",null,null,{"$f":"SUM(F201:F210)","v":184550.22135429236},{"$f":"SUM(G201:G210)","v":192494.715188653},{"$f":"SUM(H201:H210)","v":195696.91114510919},198086.6025403465,200063.3146243222,{"$f":"SUMPRODUCT(G200:J200,Params!$B$19:$E$19)","v":645140.37790368032},null,{"$f":"SUM(M201:M210)","v":0},0,{"$f":"SUM(O201:O210)","v":0},{"$f":"SUM(P201:P210)","v":0},{"$f":"SUM(Q201:Q210)","v":0},{"$f":"SUMPRODUCT(N200:Q200,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T201:T210)","v":184550.22135429236},192494.715188653,{"$f":"SUM(V201:V210)","v":195696.91114510919},{"$f":"SUM(W201:W210)","v":198086.6025403465},{"$f":"SUM(X201:X210)","v":200063.3146243222},{"$f":"SUMPRODUCT(U200:X200,Params!$B$19:$E$19)","v":645140.37790368032}]
[null,"BTS Prepago","BTS_PREPAGO Regular","Regular",null,{"$f":"[2]Energia!F201","v":174928.86897046404},{"$f":"[2]Energia!G201","v":182459.18408354971},{"$f":"[2]Energia!H201","v":185494.43656265296},{"$f":"[2]Energia!I201","v":187759.54364239366},{"$f":"[2]Energia!J201","v":189633.20169922305},{"$f":"SUMPRODUCT(G201:J201,Params!$B$19:$E$19)","v":611506.59048637189},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N201:Q201,Params!$B$19:$E$19)","v":0},null,{"$f":"F201-M201","v":174928.86897046404},182459.18408354971,{"$f":"H201-O201","v":185494.43656265296},{"$f":"I201-P201","v":187759.54364239366},{"$f":"J201-Q201","v":189633.20169922305},{"$f":"SUMPRODUCT(U201:X201,Params!$B$19:$E$19)","v":611506.59048637189}]
[null,"BTS Prepago","BTS_PREPAGO Agro","Agro",null,{"$f":"[2]Energia!F202","v":0},{"$f":"[2]Energia!G202","v":0},{"$f":"[2]Energia!H202","v":0},{"$f":"[2]Energia!I202","v":0},{"$f":"[2]Energia!J202","v":0},{"$f":"SUMPRODUCT(G202:J202,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N202:Q202,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U202:X202,Params!$B$19:$E$19)","v":0}]
[null,"BTS Prepago","BTS_PREPAGO Jub. 1","Jub. 1",null,{"$f":"[2]Energia!F203","v":9505.1586107915755},{"$f":"[2]Energia!G203","v":9914.3354376948919},{"$f":"[2]Energia!H203","v":10079.262795926117},{"$f":"[2]Energia!I203","v":10202.342549371488},{"$f":"[2]Energia!J203","v":10304.152028374967},{"$f":"SUMPRODUCT(G203:J203,Params!$B$19:$E$19)","v":33227.603701586537},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N203:Q203,Params!$B$19:$E$19)","v":0},null,9505.1586107915755,9914.3354376948919,10079.262795926117,10202.342549371488,10304.152028374967,{"$f":"SUMPRODUCT(U203:X203,Params!$B$19:$E$19)","v":33227.603701586537}]
[null,"BTS Prepago","BTS_PREPAGO Jub. 2","Jub. 2",null,{"$f":"[2]Energia!F204","v":116.19377303673463},{"$f":"[2]Energia!G204","v":121.19566740839895},{"$f":"[2]Energia!H204","v":123.2117865300841},{"$f":"[2]Energia!I204","v":124.71634858136981},{"$f":"[2]Energia!J204","v":125.9608967241949},{"$f":"SUMPRODUCT(G204:J204,Params!$B$19:$E$19)","v":406.18371572183406},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N204:Q204,Params!$B$19:$E$19)","v":0},null,116.19377303673463,121.19566740839895,123.2117865300841,124.71634858136981,125.9608967241949,{"$f":"SUMPRODUCT(U204:X204,Params!$B$19:$E$19)","v":406.18371572183406}]
[null,"BTS Prepago","BTS_PREPAGO Político","Part Político",null,{"$f":"[2]Energia!F205","v":0},{"$f":"[2]Energia!G205","v":0},{"$f":"[2]Energia!H205","v":0},{"$f":"[2]Energia!I205","v":0},{"$f":"[2]Energia!J205","v":0},{"$f":"SUMPRODUCT(G205:J205,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N205:Q205,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U205:X205,Params!$B$19:$E$19)","v":0}]
[null,"BTS Prepago","BTS_PREPAGO Discap.","Discapacitados",null,{"$f":"[2]Energia!F206","v":0},{"$f":"[2]Energia!G206","v":0},{"$f":"[2]Energia!H206","v":0},{"$f":"[2]Energia!I206","v":0},{"$f":"[2]Energia!J206","v":0},{"$f":"SUMPRODUCT(G206:J206,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N206:Q206,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U206:X206,Params!$B$19:$E$19)","v":0}]
[null,"BTS Prepago","BTS_PREPAGO Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Energia!F207","v":0},{"$f":"[2]Energia!G207","v":0},{"$f":"[2]Energia!H207","v":0},{"$f":"[2]Energia!I207","v":0},{"$f":"[2]Energia!J207","v":0},{"$f":"SUMPRODUCT(G207:J207,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N207:Q207,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U207:X207,Params!$B$19:$E$19)","v":0}]
[null,"BTS Prepago","BTS_PREPAGO Cruz Roja","Cruz Roja",null,{"$f":"[2]Energia!F208","v":0},{"$f":"[2]Energia!G208","v":0},{"$f":"[2]Energia!H208","v":0},{"$f":"[2]Energia!I208","v":0},{"$f":"[2]Energia!J208","v":0},{"$f":"SUMPRODUCT(G208:J208,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N208:Q208,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U208:X208,Params!$B$19:$E$19)","v":0}]
[null,"BTS Prepago","BTS_PREPAGO XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G209:J209,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N209:Q209,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U209:X209,Params!$B$19:$E$19)","v":0}]
[null,"BTS Prepago","BTS_PREPAGO YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G210:J210,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N210:Q210,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U210:X210,Params!$B$19:$E$19)","v":0}]
["AT","ATD PEAJE","ATD PEAJE",null,null,{"$f":"[2]Energia!F211","v":61911.674701265358},{"$f":"[2]Energia!G211","v":64576.840390743986},{"$f":"[2]Energia!H211","v":65651.091686304455},{"$f":"[2]Energia!I211","v":66452.769382557773},{"$f":"[2]Energia!J211","v":67115.903539878665},{"$f":"SUMPRODUCT(G211:J211,Params!$B$19:$E$19)","v":216427.38177347125},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N211:Q211,Params!$B$19:$E$19)","v":0},null,61911.674701265358,64576.840390743986,65651.091686304455,66452.769382557773,67115.903539878665,{"$f":"SUMPRODUCT(U211:X211,Params!$B$19:$E$19)","v":216427.38177347125}]
["AT","ATH PEAJE","ATH PEAJE",null,null,{"$f":"SUM(F213:F214)","v":102296.2285584912},{"$f":"SUM(G213:G214)","v":106699.86324989106},{"$f":"SUM(H213:H214)","v":108474.84117756231},{"$f":"SUM(I213:I214)","v":109799.44764705097},{"$f":"SUM(J213:J214)","v":110895.13959286833},{"$f":"SUMPRODUCT(G212:J212,Params!$B$19:$E$19)","v":357601.45431443735},null,{"$f":"SUM(M213:M214)","v":0},0,{"$f":"SUM(O213:O214)","v":0},{"$f":"SUM(P213:P214)","v":0},{"$f":"SUM(Q213:Q214)","v":0},{"$f":"SUMPRODUCT(N212:Q212,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T213:T214)","v":102296.2285584912},106699.86324989106,{"$f":"SUM(V213:V214)","v":108474.84117756231},{"$f":"SUM(W213:W214)","v":109799.44764705097},{"$f":"SUM(X213:X214)","v":110895.13959286833},{"$f":"SUMPRODUCT(U212:X212,Params!$B$19:$E$19)","v":357601.45431443735}]
[null,"ATH PEAJE","ATH PEAJE Punta",null,null,{"$f":"[2]Energia!F213","v":21821.026329823679},{"$f":"[2]Energia!G213","v":22760.375022361426},{"$f":"[2]Energia!H213","v":23138.999343515399},{"$f":"[2]Energia!I213","v":23421.553969963235},{"$f":"[2]Energia!J213","v":23655.278351946541},{"$f":"SUMPRODUCT(G213:J213,Params!$B$19:$E$19)","v":76280.727648887128},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N213:Q213,Params!$B$19:$E$19)","v":0},null,21821.026329823679,22760.375022361426,{"$f":"H213-O213","v":23138.999343515399},{"$f":"I213-P213","v":23421.553969963235},{"$f":"J213-Q213","v":23655.278351946541},{"$f":"SUMPRODUCT(U213:X213,Params!$B$19:$E$19)","v":76280.727648887128},null,"P"]
[null,"ATH PEAJE","ATH PEAJE Fuera de Punta",null,null,{"$f":"SUM(F215:F216)","v":80475.20222866752},{"$f":"SUM(G215:G216)","v":83939.488227529626},{"$f":"SUM(H215:H216)","v":85335.841834046907},{"$f":"SUM(I215:I216)","v":86377.893677087734},{"$f":"SUM(J215:J216)","v":87239.861240921789},{"$f":"SUMPRODUCT(G214:J214,Params!$B$19:$E$19)","v":281320.7266655502},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N214:Q214,Params!$B$19:$E$19)","v":0},null,80475.20222866752,83939.488227529626,85335.841834046907,86377.893677087734,87239.861240921789,{"$f":"SUMPRODUCT(U214:X214,Params!$B$19:$E$19)","v":281320.7266655502},null,"FP"]
[null,"ATH PEAJE","ATH PEAJE Fuera de Punta Medio",null,null,{"$f":"[2]Energia!F215","v":27962.64355904872},{"$f":"[2]Energia!G215","v":29166.375788233177},{"$f":"[2]Energia!H215","v":29651.565475243693},{"$f":"[2]Energia!I215","v":30013.646258516586},{"$f":"[2]Energia!J215","v":30313.153325034615},{"$f":"SUMPRODUCT(G215:J215,Params!$B$19:$E$19)","v":97750.250855773498},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N215:Q215,Params!$B$19:$E$19)","v":0},null,27962.64355904872,29166.375788233177,29651.565475243693,30013.646258516586,30313.153325034615,{"$f":"SUMPRODUCT(U215:X215,Params!$B$19:$E$19)","v":97750.250855773498},null,"FPM"]
[null,"ATH PEAJE","ATH PEAJE Fuera de Punta Bajo",null,null,{"$f":"[2]Energia!F216","v":52512.558669618804},{"$f":"[2]Energia!G216","v":54773.112439296441},{"$f":"[2]Energia!H216","v":55684.276358803218},{"$f":"[2]Energia!I216","v":56364.247418571154},{"$f":"[2]Energia!J216","v":56926.707915887178},{"$f":"SUMPRODUCT(G216:J216,Params!$B$19:$E$19)","v":183570.47580977669},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N216:Q216,Params!$B$19:$E$19)","v":0},null,52512.558669618804,54773.112439296441,55684.276358803218,56364.247418571154,56926.707915887178,{"$f":"SUMPRODUCT(U216:X216,Params!$B$19:$E$19)","v":183570.47580977669},null,"FPB"]
["MT","MTD PEAJE","MTD PEAJE",null,null,{"$f":"[2]Energia!F217","v":454919.57178536308},{"$f":"[2]Energia!G217","v":474502.89011821186},{"$f":"[2]Energia!H217","v":482396.35999645852},{"$f":"[2]Energia!I217","v":488286.99170766916},{"$f":"[2]Energia!J217","v":493159.62208538537},{"$f":"SUMPRODUCT(G217:J217,Params!$B$19:$E$19)","v":1590282.4841047721},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N217:Q217,Params!$B$19:$E$19)","v":0},null,454919.57178536308,474502.89011821186,482396.35999645852,488286.99170766916,493159.62208538537,{"$f":"SUMPRODUCT(U217:X217,Params!$B$19:$E$19)","v":1590282.4841047721}]
["MT","MTH PEAJE","MTH PEAJE",null,null,{"$f":"SUM(F219:F220)","v":120855.49511961054},{"$f":"SUM(G219:G220)","v":126058.0666948736},{"$f":"SUM(H219:H220)","v":128155.07299997346},{"$f":"SUM(I219:I220)","v":129719.9984421383},{"$f":"SUM(J219:J220)","v":131014.47815538218},{"$f":"SUMPRODUCT(G218:J218,Params!$B$19:$E$19)","v":422479.90395806974},null,{"$f":"SUM(M219:M220)","v":0},0,{"$f":"SUM(O219:O220)","v":0},{"$f":"SUM(P219:P220)","v":0},{"$f":"SUM(Q219:Q220)","v":0},{"$f":"SUMPRODUCT(N218:Q218,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T219:T220)","v":120855.49511961054},126058.0666948736,{"$f":"SUM(V219:V220)","v":128155.07299997346},{"$f":"SUM(W219:W220)","v":129719.9984421383},{"$f":"SUM(X219:X220)","v":131014.47815538218},{"$f":"SUMPRODUCT(U218:X218,Params!$B$19:$E$19)","v":422479.90395806974}]
[null,"MTH PEAJE","MTH PEAJE Punta",null,null,{"$f":"[2]Energia!F219","v":35481.96930834285},{"$f":"[2]Energia!G219","v":37009.392490675149},{"$f":"[2]Energia!H219","v":37625.052649804158},{"$f":"[2]Energia!I219","v":38084.499168589115},{"$f":"[2]Energia!J219","v":38464.5455157588},{"$f":"SUMPRODUCT(G219:J219,Params!$B$19:$E$19)","v":124035.89072053252},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N219:Q219,Params!$B$19:$E$19)","v":0},null,35481.96930834285,37009.392490675149,{"$f":"H219-O219","v":37625.052649804158},{"$f":"I219-P219","v":38084.499168589115},{"$f":"J219-Q219","v":38464.5455157588},{"$f":"SUMPRODUCT(U219:X219,Params!$B$19:$E$19)","v":124035.89072053252},null,"P"]
[null,"MTH PEAJE","MTH PEAJE Fuera de Punta",null,null,{"$f":"SUM(F221:F222)","v":85373.525811267682},{"$f":"SUM(G221:G222)","v":89048.674204198454},{"$f":"SUM(H221:H222)","v":90530.020350169303},{"$f":"SUM(I221:I222)","v":91635.499273549183},{"$f":"SUM(J221:J222)","v":92549.932639623381},{"$f":"SUMPRODUCT(G220:J220,Params!$B$19:$E$19)","v":298444.01323753718},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N220:Q220,Params!$B$19:$E$19)","v":0},null,{"$f":"F220-M220","v":85373.525811267682},89048.674204198454,90530.020350169303,91635.499273549183,92549.932639623381,{"$f":"SUMPRODUCT(U220:X220,Params!$B$19:$E$19)","v":298444.01323753718},null,"FP"]
[null,"MTH PEAJE","MTH PEAJE Fuera de Punta Medio",null,null,{"$f":"[2]Energia!F221","v":33929.566400271331},{"$f":"[2]Energia!G221","v":35390.16194489551},{"$f":"[2]Energia!H221","v":35978.885813845416},{"$f":"[2]Energia!I221","v":36418.230683094887},{"$f":"[2]Energia!J221","v":36781.649287609675},{"$f":"SUMPRODUCT(G221:J221,Params!$B$19:$E$19)","v":118609.08715767275},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N221:Q221,Params!$B$19:$E$19)","v":0},null,33929.566400271331,35390.16194489551,35978.885813845416,36418.230683094887,36781.649287609675,{"$f":"SUMPRODUCT(U221:X221,Params!$B$19:$E$19)","v":118609.08715767275},null,"FPM"]
[null,"MTH PEAJE","MTH PEAJE Fuera de Punta Bajo",null,null,{"$f":"[2]Energia!F222","v":51443.959410996351},{"$f":"[2]Energia!G222","v":53658.512259302945},{"$f":"[2]Energia!H222","v":54551.134536323894},{"$f":"[2]Energia!I222","v":55217.268590454296},{"$f":"[2]Energia!J222","v":55768.283352013699},{"$f":"SUMPRODUCT(G222:J222,Params!$B$19:$E$19)","v":179834.92607986441},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N222:Q222,Params!$B$19:$E$19)","v":0},null,51443.959410996351,53658.512259302945,54551.134536323894,55217.268590454296,55768.283352013699,{"$f":"SUMPRODUCT(U222:X222,Params!$B$19:$E$19)","v":179834.92607986441},null,"FPB"]
["BT","BTD PEAJE","BTD PEAJE",null,null,{"$f":"[2]Energia!F223","v":109876.17928088564},{"$f":"[2]Energia!G223","v":114606.11470136027},{"$f":"[2]Energia!H223","v":116512.61502643248},{"$f":"[2]Energia!I223","v":117935.372247975},{"$f":"[2]Energia!J223","v":119112.25282677769},{"$f":"SUMPRODUCT(G223:J223,Params!$B$19:$E$19)","v":384099.02358122752},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N223:Q223,Params!$B$19:$E$19)","v":0},null,109876.17928088564,114606.11470136027,116512.61502643248,117935.372247975,119112.25282677769,{"$f":"SUMPRODUCT(U223:X223,Params!$B$19:$E$19)","v":384099.02358122752}]
["BT","BTH PEAJE","BTH PEAJE",null,null,{"$f":"SUM(F225:F226)","v":3282.768854402043},{"$f":"SUM(G225:G226)","v":3424.0850594547637},{"$f":"SUM(H225:H226)","v":3481.0455392331423},{"$f":"SUM(I225:I226)","v":3523.5532340294421},{"$f":"SUM(J225:J226)","v":3558.7148762955767},{"$f":"SUMPRODUCT(G224:J224,Params!$B$19:$E$19)","v":11475.720396095358},null,{"$f":"SUM(M225:M226)","v":0},0,{"$f":"SUM(O225:O226)","v":0},{"$f":"SUM(P225:P226)","v":0},{"$f":"SUM(Q225:Q226)","v":0},{"$f":"SUMPRODUCT(N224:Q224,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T225:T226)","v":3282.768854402043},3424.0850594547637,{"$f":"SUM(V225:V226)","v":3481.0455392331423},{"$f":"SUM(W225:W226)","v":3523.5532340294421},{"$f":"SUM(X225:X226)","v":3558.7148762955767},{"$f":"SUMPRODUCT(U224:X224,Params!$B$19:$E$19)","v":11475.720396095358}]
[null,"BTH PEAJE","BTH PEAJE Punta",null,null,{"$f":"[2]Energia!F225","v":1100.4149159475005},{"$f":"[2]Energia!G225","v":1147.7854335812908},{"$f":"[2]Energia!H225","v":1166.879120754423},{"$f":"[2]Energia!I225","v":1181.1280988186772},{"$f":"[2]Energia!J225","v":1192.9146111608361},{"$f":"SUMPRODUCT(G225:J225,Params!$B$19:$E$19)","v":3846.7691315435286},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N225:Q225,Params!$B$19:$E$19)","v":0},null,1100.4149159475005,1147.7854335812908,{"$f":"H225-O225","v":1166.879120754423},{"$f":"I225-P225","v":1181.1280988186772},{"$f":"J225-Q225","v":1192.9146111608361},{"$f":"SUMPRODUCT(U225:X225,Params!$B$19:$E$19)","v":3846.7691315435286},null,"P"]
[null,"BTH PEAJE","BTH PEAJE Fuera de Punta",null,null,{"$f":"SUM(F227:F228)","v":2182.3539384545425},{"$f":"SUM(G227:G228)","v":2276.2996258734729},{"$f":"SUM(H227:H228)","v":2314.1664184787196},{"$f":"SUM(I227:I228)","v":2342.4251352107649},{"$f":"SUM(J227:J228)","v":2365.8002651347406},{"$f":"SUMPRODUCT(G226:J226,Params!$B$19:$E$19)","v":7628.9512645518298},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N226:Q226,Params!$B$19:$E$19)","v":0},null,{"$f":"F226-M226","v":2182.3539384545425},2276.2996258734729,{"$f":"H226-O226","v":2314.1664184787196},{"$f":"I226-P226","v":2342.4251352107649},{"$f":"J226-Q226","v":2365.8002651347406},{"$f":"SUMPRODUCT(U226:X226,Params!$B$19:$E$19)","v":7628.9512645518298},null,"FP"]
[null,"BTH PEAJE","BTH PEAJE Fuera de Punta Medio",null,null,{"$f":"[2]Energia!F227","v":996.97472895855856},{"$f":"[2]Energia!G227","v":1039.8923669277879},{"$f":"[2]Energia!H227","v":1057.1912269472036},{"$f":"[2]Energia!I227","v":1070.1007857305963},{"$f":"[2]Energia!J227","v":1080.7793532212711},{"$f":"SUMPRODUCT(G227:J227,Params!$B$19:$E$19)","v":3485.1686911064448},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N227:Q227,Params!$B$19:$E$19)","v":0},null,996.97472895855856,1039.8923669277879,1057.1912269472036,1070.1007857305963,1080.7793532212711,{"$f":"SUMPRODUCT(U227:X227,Params!$B$19:$E$19)","v":3485.1686911064448},null,"FPM"]
[null,"BTH PEAJE","BTH PEAJE Fuera de Punta Bajo",null,null,{"$f":"[2]Energia!F228","v":1185.379209495984},{"$f":"[2]Energia!G228","v":1236.4072589456853},{"$f":"[2]Energia!H228","v":1256.9751915315162},{"$f":"[2]Energia!I228","v":1272.3243494801686},{"$f":"[2]Energia!J228","v":1285.0209119134695},{"$f":"SUMPRODUCT(G228:J228,Params!$B$19:$E$19)","v":4143.7825734453854},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N228:Q228,Params!$B$19:$E$19)","v":0},null,1185.379209495984,1236.4072589456853,1256.9751915315162,1272.3243494801686,1285.0209119134695,{"$f":"SUMPRODUCT(U228:X228,Params!$B$19:$E$19)","v":4143.7825734453854},null,"FPB"]
["BT","BTS","BTSH",null,null,{"$f":"F230+F235+F240","v":9.999999999999998E-4},{"$f":"G230+G235+G240","v":9.999999999999998E-4},{"$f":"H230+H235+H240","v":9.999999999999998E-4},9.999999999999998E-4,9.999999999999998E-4,{"$f":"SUMPRODUCT(G229:J229,Params!$B$19:$E$19)","v":3.2870945550192462E-3},null,{"$f":"M230+M235+M240","v":0},0,{"$f":"O230+O235+O240","v":0},{"$f":"P230+P235+P240","v":0},{"$f":"Q230+Q235+Q240","v":0},{"$f":"SUMPRODUCT(N229:Q229,Params!$B$19:$E$19)","v":0},null,{"$f":"T230+T235+T240","v":9.999999999999998E-4},9.999999999999998E-4,{"$f":"V230+V235+V240","v":9.999999999999998E-4},{"$f":"W230+W235+W240","v":9.999999999999998E-4},{"$f":"X230+X235+X240","v":9.999999999999998E-4},{"$f":"SUMPRODUCT(U229:X229,Params!$B$19:$E$19)","v":3.2870945550192462E-3}]
[null,"BTS","BTSH_1",null,null,{"$f":"SUM(F231:F232)","v":9.999999999999998E-4},{"$f":"SUM(G231:G232)","v":9.999999999999998E-4},{"$f":"SUM(H231:H232)","v":9.999999999999998E-4},{"$f":"SUM(I231:I232)","v":9.999999999999998E-4},{"$f":"SUM(J231:J232)","v":9.999999999999998E-4},{"$f":"SUMPRODUCT(G230:J230,Params!$B$19:$E$19)","v":3.2870945550192462E-3},null,{"$f":"SUM(M231:M232)","v":0},0,{"$f":"SUM(O231:O232)","v":0},{"$f":"SUM(P231:P232)","v":0},{"$f":"SUM(Q231:Q232)","v":0},{"$f":"SUMPRODUCT(N230:Q230,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T231:T232)","v":9.999999999999998E-4},9.999999999999998E-4,{"$f":"SUM(V231:V232)","v":9.999999999999998E-4},{"$f":"SUM(W231:W232)","v":9.999999999999998E-4},{"$f":"SUM(X231:X232)","v":9.999999999999998E-4},{"$f":"SUMPRODUCT(U230:X230,Params!$B$19:$E$19)","v":3.2870945550192462E-3}]
[null,"BTS","BTSH_1 Punta",null,null,{"$f":"[3]Hoja1!$D$17","v":2.0076536586430949E-4},{"$f":"[3]Hoja1!$D$17","v":2.0076536586430949E-4},{"$f":"[3]Hoja1!$D$17","v":2.0076536586430949E-4},{"$f":"[3]Hoja1!$D$17","v":2.0076536586430949E-4},{"$f":"[3]Hoja1!$D$17","v":2.0076536586430949E-4},{"$f":"SUMPRODUCT(G231:J231,Params!$B$19:$E$19)","v":6.5993474096901871E-4},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N231:Q231,Params!$B$19:$E$19)","v":0},null,{"$f":"F231-M231","v":2.0076536586430949E-4},2.0076536586430949E-4,{"$f":"H231-O231","v":2.0076536586430949E-4},{"$f":"I231-P231","v":2.0076536586430949E-4},{"$f":"J231-Q231","v":2.0076536586430949E-4},{"$f":"SUMPRODUCT(U231:X231,Params!$B$19:$E$19)","v":6.5993474096901871E-4},null,"P"]
[null,"BTS","BTSH_1 Fuera de Punta",null,null,{"$f":"SUM(F233:F234)","v":7.9923463413569026E-4},{"$f":"SUM(G233:G234)","v":7.9923463413569026E-4},{"$f":"SUM(H233:H234)","v":7.9923463413569026E-4},{"$f":"SUM(I233:I234)","v":7.9923463413569026E-4},{"$f":"SUM(J233:J234)","v":7.9923463413569026E-4},{"$f":"SUMPRODUCT(G232:J232,Params!$B$19:$E$19)","v":2.6271598140502274E-3},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N232:Q232,Params!$B$19:$E$19)","v":0},null,7.9923463413569026E-4,7.9923463413569026E-4,7.9923463413569026E-4,7.9923463413569026E-4,7.9923463413569026E-4,{"$f":"SUMPRODUCT(U232:X232,Params!$B$19:$E$19)","v":2.6271598140502274E-3},null,"FP"]
[null,"BTS","BTSH_1 Fuera de Punta Medio",null,null,{"$f":"[3]Hoja1!$D$18","v":3.1551390786618659E-4},{"$f":"[3]Hoja1!$D$18","v":3.1551390786618659E-4},{"$f":"[3]Hoja1!$D$18","v":3.1551390786618659E-4},{"$f":"[3]Hoja1!$D$18","v":3.1551390786618659E-4},{"$f":"[3]Hoja1!$D$18","v":3.1551390786618659E-4},{"$f":"SUMPRODUCT(G233:J233,Params!$B$19:$E$19)","v":1.0371240485797864E-3},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N233:Q233,Params!$B$19:$E$19)","v":0},null,3.1551390786618659E-4,3.1551390786618659E-4,3.1551390786618659E-4,3.1551390786618659E-4,3.1551390786618659E-4,{"$f":"SUMPRODUCT(U233:X233,Params!$B$19:$E$19)","v":1.0371240485797864E-3},null,"FPM"]
[null,"BTS","BTSH_1 Fuera de Punta Bajo",null,null,{"$f":"[3]Hoja1!$D$19","v":4.8372072626950367E-4},{"$f":"[3]Hoja1!$D$19","v":4.8372072626950367E-4},{"$f":"[3]Hoja1!$D$19","v":4.8372072626950367E-4},{"$f":"[3]Hoja1!$D$19","v":4.8372072626950367E-4},{"$f":"[3]Hoja1!$D$19","v":4.8372072626950367E-4},{"$f":"SUMPRODUCT(G234:J234,Params!$B$19:$E$19)","v":1.590035765470441E-3},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N234:Q234,Params!$B$19:$E$19)","v":0},null,4.8372072626950367E-4,4.8372072626950367E-4,4.8372072626950367E-4,4.8372072626950367E-4,4.8372072626950367E-4,{"$f":"SUMPRODUCT(U234:X234,Params!$B$19:$E$19)","v":1.590035765470441E-3},null,"FPB"]
[null,"BTS","BTSH_2",null,null,{"$f":"SUM(F236:F237)","v":0},{"$f":"SUM(G236:G237)","v":0},{"$f":"SUM(H236:H237)","v":0},{"$f":"SUM(I236:I237)","v":0},{"$f":"SUM(J236:J237)","v":0},{"$f":"SUMPRODUCT(G235:J235,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M236:M237)","v":0},0,{"$f":"SUM(O236:O237)","v":0},{"$f":"SUM(P236:P237)","v":0},{"$f":"SUM(Q236:Q237)","v":0},{"$f":"SUMPRODUCT(N235:Q235,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T236:T237)","v":0},0,{"$f":"SUM(V236:V237)","v":0},{"$f":"SUM(W236:W237)","v":0},{"$f":"SUM(X236:X237)","v":0},{"$f":"SUMPRODUCT(U235:X235,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTSH_2 Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G236:J236,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N236:Q236,Params!$B$19:$E$19)","v":0},null,{"$f":"F236-M236","v":0},0,{"$f":"H236-O236","v":0},{"$f":"I236-P236","v":0},{"$f":"J236-Q236","v":0},{"$f":"SUMPRODUCT(U236:X236,Params!$B$19:$E$19)","v":0},null,"P"]
[null,"BTS","BTSH_2 Fuera de Punta",null,null,{"$f":"SUM(F238:F239)","v":0},{"$f":"SUM(G238:G239)","v":0},{"$f":"SUM(H238:H239)","v":0},{"$f":"SUM(I238:I239)","v":0},{"$f":"SUM(J238:J239)","v":0},{"$f":"SUMPRODUCT(G237:J237,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N237:Q237,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U237:X237,Params!$B$19:$E$19)","v":0},null,"FP"]
[null,"BTS","BTSH_2 Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G238:J238,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N238:Q238,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U238:X238,Params!$B$19:$E$19)","v":0},null,"FPM"]
[null,"BTS","BTSH_2 Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G239:J239,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N239:Q239,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U239:X239,Params!$B$19:$E$19)","v":0},null,"FPB"]
[null,"BTS","BTSH_3",null,null,{"$f":"SUM(F241:F242)","v":0},{"$f":"SUM(G241:G242)","v":0},{"$f":"SUM(H241:H242)","v":0},{"$f":"SUM(I241:I242)","v":0},{"$f":"SUM(J241:J242)","v":0},{"$f":"SUMPRODUCT(G240:J240,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M241:M242)","v":0},0,{"$f":"SUM(O241:O242)","v":0},{"$f":"SUM(P241:P242)","v":0},{"$f":"SUM(Q241:Q242)","v":0},{"$f":"SUMPRODUCT(N240:Q240,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T241:T242)","v":0},0,{"$f":"SUM(V241:V242)","v":0},{"$f":"SUM(W241:W242)","v":0},{"$f":"SUM(X241:X242)","v":0},{"$f":"SUMPRODUCT(U240:X240,Params!$B$19:$E$19)","v":0}]
[null,"BTS","BTSH_3 Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G241:J241,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N241:Q241,Params!$B$19:$E$19)","v":0},null,{"$f":"F241-M241","v":0},0,{"$f":"H241-O241","v":0},{"$f":"I241-P241","v":0},{"$f":"J241-Q241","v":0},{"$f":"SUMPRODUCT(U241:X241,Params!$B$19:$E$19)","v":0},null,"P"]
[null,"BTS","BTSH_3 Fuera de Punta",null,null,{"$f":"SUM(F243:F244)","v":0},{"$f":"SUM(G243:G244)","v":0},{"$f":"SUM(H243:H244)","v":0},{"$f":"SUM(I243:I244)","v":0},{"$f":"SUM(J243:J244)","v":0},{"$f":"SUMPRODUCT(G242:J242,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N242:Q242,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U242:X242,Params!$B$19:$E$19)","v":0},null,"FP"]
[null,"BTS","BTSH_3 Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G243:J243,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N243:Q243,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U243:X243,Params!$B$19:$E$19)","v":0},null,"FPM"]
[null,"BTS","BTSH_3 Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G244:J244,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N244:Q244,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U244:X244,Params!$B$19:$E$19)","v":0},null,"FPB"]
["BT","BTA","BTA",null,null,{"$f":"SUM(F246:F255)","v":0},{"$f":"SUM(G246:G255)","v":0},{"$f":"SUM(H246:H255)","v":0},0,0,{"$f":"SUMPRODUCT(G245:J245,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M246:M255)","v":0},{"$f":"SUM(N246:N255)","v":0},0,0,0,{"$f":"SUMPRODUCT(N245:Q245,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T246:T255)","v":0},0,{"$f":"SUM(V246:V255)","v":0},{"$f":"SUM(W246:W255)","v":0},{"$f":"SUM(X246:X255)","v":0},{"$f":"SUMPRODUCT(U245:X245,Params!$B$19:$E$19)","v":0}]
[null,"BTA","BTA Regular","Regular",null,{"$f":"[2]Energia!F246","v":0},{"$f":"[2]Energia!G246","v":0},{"$f":"[2]Energia!H246","v":0},{"$f":"[2]Energia!I246","v":0},{"$f":"[2]Energia!J246","v":0},{"$f":"SUMPRODUCT(G246:J246,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N246:Q246,Params!$B$19:$E$19)","v":0},null,{"$f":"F246-M246","v":0},0,{"$f":"H246-O246","v":0},{"$f":"I246-P246","v":0},{"$f":"J246-Q246","v":0},{"$f":"SUMPRODUCT(U246:X246,Params!$B$19:$E$19)","v":0}]
[null,"BTA","BTA Agro","Agro",null,{"$f":"[2]Energia!F247","v":0},{"$f":"[2]Energia!G247","v":0},{"$f":"[2]Energia!H247","v":0},{"$f":"[2]Energia!I247","v":0},{"$f":"[2]Energia!J247","v":0},{"$f":"SUMPRODUCT(G247:J247,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N247:Q247,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U247:X247,Params!$B$19:$E$19)","v":0}]
[null,"BTA","BTA Jub. 1","Jub. 1",null,{"$f":"[2]Energia!F248","v":0},{"$f":"[2]Energia!G248","v":0},{"$f":"[2]Energia!H248","v":0},{"$f":"[2]Energia!I248","v":0},{"$f":"[2]Energia!J248","v":0},{"$f":"SUMPRODUCT(G248:J248,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N248:Q248,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U248:X248,Params!$B$19:$E$19)","v":0}]
[null,"BTA","BTA Jub. 2","Jub. 2",null,{"$f":"[2]Energia!F249","v":0},{"$f":"[2]Energia!G249","v":0},{"$f":"[2]Energia!H249","v":0},{"$f":"[2]Energia!I249","v":0},{"$f":"[2]Energia!J249","v":0},{"$f":"SUMPRODUCT(G249:J249,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N249:Q249,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U249:X249,Params!$B$19:$E$19)","v":0}]
[null,"BTA","BTA Político","Part Político",null,{"$f":"[2]Energia!F250","v":0},{"$f":"[2]Energia!G250","v":0},{"$f":"[2]Energia!H250","v":0},{"$f":"[2]Energia!I250","v":0},{"$f":"[2]Energia!J250","v":0},{"$f":"SUMPRODUCT(G250:J250,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N250:Q250,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U250:X250,Params!$B$19:$E$19)","v":0}]
[null,"BTA","BTA Discap.","Discapacitados",null,{"$f":"[2]Energia!F251","v":0},{"$f":"[2]Energia!G251","v":0},{"$f":"[2]Energia!H251","v":0},{"$f":"[2]Energia!I251","v":0},{"$f":"[2]Energia!J251","v":0},{"$f":"SUMPRODUCT(G251:J251,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N251:Q251,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U251:X251,Params!$B$19:$E$19)","v":0}]
[null,"BTA","BTA Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Energia!F252","v":0},{"$f":"[2]Energia!G252","v":0},{"$f":"[2]Energia!H252","v":0},{"$f":"[2]Energia!I252","v":0},{"$f":"[2]Energia!J252","v":0},{"$f":"SUMPRODUCT(G252:J252,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N252:Q252,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U252:X252,Params!$B$19:$E$19)","v":0}]
[null,"BTA","BTA Cruz Roja","Cruz Roja",null,{"$f":"[2]Energia!F253","v":0},{"$f":"[2]Energia!G253","v":0},{"$f":"[2]Energia!H253","v":0},{"$f":"[2]Energia!I253","v":0},{"$f":"[2]Energia!J253","v":0},{"$f":"SUMPRODUCT(G253:J253,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N253:Q253,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U253:X253,Params!$B$19:$E$19)","v":0}]
[null,"BTA","BTA XX","XX",null,{"$f":"[2]Energia!F254","v":0},{"$f":"[2]Energia!G254","v":0},{"$f":"[2]Energia!H254","v":0},{"$f":"[2]Energia!I254","v":0},{"$f":"[2]Energia!J254","v":0},{"$f":"SUMPRODUCT(G254:J254,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N254:Q254,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U254:X254,Params!$B$19:$E$19)","v":0}]
[null,"BTA","BTA YY","YY",null,{"$f":"[2]Energia!F255","v":0},{"$f":"[2]Energia!G255","v":0},{"$f":"[2]Energia!H255","v":0},{"$f":"[2]Energia!I255","v":0},{"$f":"[2]Energia!J255","v":0},{"$f":"SUMPRODUCT(G255:J255,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N255:Q255,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U255:X255,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA",null,null,{"$f":"SUM(F257:F266)","v":0},{"$f":"SUM(G257:G266)","v":0},{"$f":"SUM(H257:H266)","v":0},{"$f":"SUM(I257:I266)","v":0},{"$f":"SUM(J257:J266)","v":0},{"$f":"SUMPRODUCT(G256:J256,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M257:M266)","v":0},0,{"$f":"SUM(O257:O266)","v":0},{"$f":"SUM(P257:P266)","v":0},{"$f":"SUM(Q257:Q266)","v":0},{"$f":"SUMPRODUCT(N256:Q256,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T257:T266)","v":0},0,{"$f":"SUM(V257:V266)","v":0},{"$f":"SUM(W257:W266)","v":0},{"$f":"SUM(X257:X266)","v":0},{"$f":"SUMPRODUCT(U256:X256,Params!$B$19:$E$19)","v":0}]
[null,"MTA","MTA Regular","Regular",null,{"$f":"[2]Energia!F257","v":0},{"$f":"[2]Energia!G257","v":0},{"$f":"[2]Energia!H257","v":0},{"$f":"[2]Energia!I257","v":0},{"$f":"[2]Energia!J257","v":0},{"$f":"SUMPRODUCT(G257:J257,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N257:Q257,Params!$B$19:$E$19)","v":0},null,0,0,{"$f":"H257-O257","v":0},{"$f":"I257-P257","v":0},{"$f":"J257-Q257","v":0},{"$f":"SUMPRODUCT(U257:X257,Params!$B$19:$E$19)","v":0}]
[null,"MTA","MTA Agro","Agro",null,{"$f":"[2]Energia!F258","v":0},{"$f":"[2]Energia!G258","v":0},{"$f":"[2]Energia!H258","v":0},{"$f":"[2]Energia!I258","v":0},{"$f":"[2]Energia!J258","v":0},{"$f":"SUMPRODUCT(G258:J258,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N258:Q258,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U258:X258,Params!$B$19:$E$19)","v":0}]
[null,"MTA","MTA Jub. 1","Jub. 1",null,{"$f":"[2]Energia!F259","v":0},{"$f":"[2]Energia!G259","v":0},{"$f":"[2]Energia!H259","v":0},{"$f":"[2]Energia!I259","v":0},{"$f":"[2]Energia!J259","v":0},{"$f":"SUMPRODUCT(G259:J259,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N259:Q259,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U259:X259,Params!$B$19:$E$19)","v":0}]
[null,"MTA","MTA Jub. 2","Jub. 2",null,{"$f":"[2]Energia!F260","v":0},{"$f":"[2]Energia!G260","v":0},{"$f":"[2]Energia!H260","v":0},{"$f":"[2]Energia!I260","v":0},{"$f":"[2]Energia!J260","v":0},{"$f":"SUMPRODUCT(G260:J260,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N260:Q260,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U260:X260,Params!$B$19:$E$19)","v":0}]
[null,"MTA","MTA Político","Part Político",null,{"$f":"[2]Energia!F261","v":0},{"$f":"[2]Energia!G261","v":0},{"$f":"[2]Energia!H261","v":0},{"$f":"[2]Energia!I261","v":0},{"$f":"[2]Energia!J261","v":0},{"$f":"SUMPRODUCT(G261:J261,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N261:Q261,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U261:X261,Params!$B$19:$E$19)","v":0}]
[null,"MTA","MTA Discap.","Discapacitados",null,{"$f":"[2]Energia!F262","v":0},{"$f":"[2]Energia!G262","v":0},{"$f":"[2]Energia!H262","v":0},{"$f":"[2]Energia!I262","v":0},{"$f":"[2]Energia!J262","v":0},{"$f":"SUMPRODUCT(G262:J262,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N262:Q262,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U262:X262,Params!$B$19:$E$19)","v":0}]
[null,"MTA","MTA Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Energia!F263","v":0},{"$f":"[2]Energia!G263","v":0},{"$f":"[2]Energia!H263","v":0},{"$f":"[2]Energia!I263","v":0},{"$f":"[2]Energia!J263","v":0},{"$f":"SUMPRODUCT(G263:J263,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N263:Q263,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U263:X263,Params!$B$19:$E$19)","v":0}]
[null,"MTA","MTA Cruz Roja","Cruz Roja",null,{"$f":"[2]Energia!F264","v":0},{"$f":"[2]Energia!G264","v":0},{"$f":"[2]Energia!H264","v":0},{"$f":"[2]Energia!I264","v":0},{"$f":"[2]Energia!J264","v":0},{"$f":"SUMPRODUCT(G264:J264,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N264:Q264,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U264:X264,Params!$B$19:$E$19)","v":0}]
[null,"MTA","MTA XX","XX",null,{"$f":"[2]Energia!F265","v":0},{"$f":"[2]Energia!G265","v":0},{"$f":"[2]Energia!H265","v":0},{"$f":"[2]Energia!I265","v":0},{"$f":"[2]Energia!J265","v":0},{"$f":"SUMPRODUCT(G265:J265,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N265:Q265,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U265:X265,Params!$B$19:$E$19)","v":0}]
[null,"MTA","MTA YY","YY",null,{"$f":"[2]Energia!F266","v":0},{"$f":"[2]Energia!G266","v":0},{"$f":"[2]Energia!H266","v":0},{"$f":"[2]Energia!I266","v":0},{"$f":"[2]Energia!J266","v":0},{"$f":"SUMPRODUCT(G266:J266,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N266:Q266,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U266:X266,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC",null,null,{"$f":"SUM(F268:F277)","v":0},{"$f":"SUM(G268:G277)","v":0},{"$f":"SUM(H268:H277)","v":0},{"$f":"SUM(I268:I277)","v":0},{"$f":"SUM(J268:J277)","v":0},{"$f":"SUMPRODUCT(G267:J267,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M268:M277)","v":0},0,{"$f":"SUM(O268:O277)","v":0},{"$f":"SUM(P268:P277)","v":0},{"$f":"SUM(Q268:Q277)","v":0},{"$f":"SUMPRODUCT(N267:Q267,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T268:T277)","v":0},0,{"$f":"SUM(V268:V277)","v":0},{"$f":"SUM(W268:W277)","v":0},{"$f":"SUM(X268:X277)","v":0},{"$f":"SUMPRODUCT(U267:X267,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G268:J268,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N268:Q268,Params!$B$19:$E$19)","v":0},null,0,0,{"$f":"H268-O268","v":0},{"$f":"I268-P268","v":0},{"$f":"J268-Q268","v":0},{"$f":"SUMPRODUCT(U268:X268,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G269:J269,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N269:Q269,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U269:X269,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G270:J270,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N270:Q270,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U270:X270,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G271:J271,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N271:Q271,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U271:X271,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G272:J272,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N272:Q272,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U272:X272,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G273:J273,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N273:Q273,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U273:X273,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G274:J274,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N274:Q274,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U274:X274,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G275:J275,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N275:Q275,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U275:X275,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G276:J276,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N276:Q276,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U276:X276,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G277:J277,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N277:Q277,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U277:X277,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD",null,null,{"$f":"SUM(F279:F288)","v":0},{"$f":"SUM(G279:G288)","v":0},{"$f":"SUM(H279:H288)","v":0},{"$f":"SUM(I279:I288)","v":0},{"$f":"SUM(J279:J288)","v":0},{"$f":"SUMPRODUCT(G278:J278,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M279:M288)","v":0},0,{"$f":"SUM(O279:O288)","v":0},{"$f":"SUM(P279:P288)","v":0},{"$f":"SUM(Q279:Q288)","v":0},{"$f":"SUMPRODUCT(N278:Q278,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T279:T288)","v":0},0,{"$f":"SUM(V279:V288)","v":0},{"$f":"SUM(W279:W288)","v":0},{"$f":"SUM(X279:X288)","v":0},{"$f":"SUMPRODUCT(U278:X278,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G279:J279,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N279:Q279,Params!$B$19:$E$19)","v":0},null,0,0,{"$f":"H279-O279","v":0},{"$f":"I279-P279","v":0},{"$f":"J279-Q279","v":0},{"$f":"SUMPRODUCT(U279:X279,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G280:J280,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N280:Q280,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U280:X280,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G281:J281,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N281:Q281,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U281:X281,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G282:J282,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N282:Q282,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U282:X282,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G283:J283,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N283:Q283,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U283:X283,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G284:J284,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N284:Q284,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U284:X284,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G285:J285,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N285:Q285,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U285:X285,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G286:J286,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N286:Q286,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U286:X286,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G287:J287,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N287:Q287,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U287:X287,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G288:J288,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N288:Q288,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U288:X288,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE",null,null,{"$f":"SUM(F290:F299)","v":0},{"$f":"SUM(G290:G299)","v":0},{"$f":"SUM(H290:H299)","v":0},{"$f":"SUM(I290:I299)","v":0},{"$f":"SUM(J290:J299)","v":0},{"$f":"SUMPRODUCT(G289:J289,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M290:M299)","v":0},0,{"$f":"SUM(O290:O299)","v":0},{"$f":"SUM(P290:P299)","v":0},{"$f":"SUM(Q290:Q299)","v":0},{"$f":"SUMPRODUCT(N289:Q289,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(T290:T299)","v":0},0,{"$f":"SUM(V290:V299)","v":0},{"$f":"SUM(W290:W299)","v":0},{"$f":"SUM(X290:X299)","v":0},{"$f":"SUMPRODUCT(U289:X289,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G290:J290,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N290:Q290,Params!$B$19:$E$19)","v":0},null,0,0,{"$f":"H290-O290","v":0},{"$f":"I290-P290","v":0},{"$f":"J290-Q290","v":0},{"$f":"SUMPRODUCT(U290:X290,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G291:J291,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N291:Q291,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U291:X291,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G292:J292,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N292:Q292,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U292:X292,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G293:J293,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N293:Q293,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U293:X293,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G294:J294,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N294:Q294,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U294:X294,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G295:J295,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N295:Q295,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U295:X295,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G296:J296,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N296:Q296,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U296:X296,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G297:J297,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N297:Q297,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U297:X297,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G298:J298,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N298:Q298,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U298:X298,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G299:J299,Params!$B$19:$E$19)","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N299:Q299,Params!$B$19:$E$19)","v":0},null,0,0,0,0,0,{"$f":"SUMPRODUCT(U299:X299,Params!$B$19:$E$19)","v":0}]
[]
["BT",null,"AP",null,null,{"$f":"[2]Energia!F301","v":78753},{"$f":"[2]Energia!G301","v":78753},{"$f":"[2]Energia!H301","v":78753},{"$f":"[2]Energia!I301","v":78753},{"$f":"[2]Energia!J301","v":78753},{"$f":"SUMPRODUCT(G301:J301,Params!$B$19:$E$19)","v":258868.55749143075},null,null,null,null,null,null,{"$f":"SUMPRODUCT(N301:Q301,Params!$B$19:$E$19)","v":0},null,{"$f":"F301-M301","v":78753},78753,{"$f":"H301-O301","v":78753},{"$f":"I301-P301","v":78753},{"$f":"J301-Q301","v":78753},{"$f":"SUMPRODUCT(U301:X301,Params!$B$19:$E$19)","v":258868.55749143075}]

{"sheet":"Clientes","index":7,"n_rows":299,"n_cols":30,"rows_kept":299,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Clientes (clientes/año)",null,null,null,null,null,null,"Conexiones (clientes/año)"]
["Nivel de tensión","Grupo Tarifario",null,null,null,"2025/2026","2026/2027","2027/2028","2028/2029","2029/2030","VP",null,{"$f":"G11","v":"2026/2027"},{"$f":"H11","v":"2027/2028"},"2028/2029","2029/2030","VP",null,null,"2025/2026","2026/2027","2027/2028","2028/2029","2029/2030",null,"2025/2026","2026/2027","2027/2028","2028/2029","2029/2030"]
[]
[]
[null,"TOTAL","TOTAL",null,null,{"$f":"F15+F16+F17+F22+F78+F83+F139+F144+F200+F211+F212+F217+F218+F223+F224+F229+F245+F256+F267+F278+F289+Z200","v":580823},{"$f":"G15+G16+G17+G22+G78+G83+G139+G144+G200+G211+G212+G217+G218+G223+G224+G229+G245+G256+G267+G278+G289+AA200","v":598868},616307,634254,652724,{"$f":"SUMPRODUCT(G14:J14,Params!$B$19:$E$19)","v":2048703.009838924},null,{"$f":"M15+M16+M17+M22+M78+M83+M139+M144+M200+M211+M212+M217+M218+M223+M224+M229+M245+M256+M267+M278+M289","v":16914.800227622836},{"$f":"N15+N16+N17+N22+N78+N83+N139+N144+N200+N211+N212+N217+N218+N223+N224+N229+N245+N256+N267+N278+N289","v":16346.802970156874},{"$f":"O15+O16+O17+O22+O78+O83+O139+O144+O200+O211+O212+O217+O218+O223+O224+O229+O245+O256+O267+O278+O289","v":16823.545062797886},{"$f":"P15+P16+P17+P22+P78+P83+P139+P144+P200+P211+P212+P217+P218+P223+P224+P229+P245+P256+P267+P278+P289","v":17312.700648032376},{"$f":"SUMPRODUCT(M14:P14,Params!$B$19:$E$19)","v":55320.489897303552}]
["AT","EDEMET","EDEMET",null,null,{"$f":"[2]Clientes!F15","v":1},{"$f":"[2]Clientes!G15","v":1},{"$f":"[2]Clientes!H15","v":1},{"$f":"[2]Clientes!I15","v":1},{"$f":"[2]Clientes!J15","v":1},{"$f":"SUMPRODUCT(G15:J15,Params!$B$19:$E$19)","v":3.2870945550192472},null,{"$f":"IF(G15<F15,0,G15-F15)","v":0},{"$f":"IF(H15<G15,0,H15-G15)","v":0},0,0,{"$f":"SUMPRODUCT(M15:P15,Params!$B$19:$E$19)","v":0}]
["AT","ATD","ATD",null,null,{"$f":"[2]Clientes!F16","v":0},{"$f":"[2]Clientes!G16","v":0},{"$f":"[2]Clientes!H16","v":0},{"$f":"[2]Clientes!I16","v":0},{"$f":"[2]Clientes!J16","v":0},{"$f":"SUMPRODUCT(G16:J16,Params!$B$19:$E$19)","v":0},null,{"$f":"IF(G16<F16,0,G16-F16)","v":0},0,0,0,{"$f":"SUMPRODUCT(M16:P16,Params!$B$19:$E$19)","v":0}]
["AT","ATH","ATH",null,null,{"$f":"[2]Clientes!F17","v":3},{"$f":"[2]Clientes!G17","v":3},{"$f":"[2]Clientes!H17","v":3},{"$f":"[2]Clientes!I17","v":3},{"$f":"[2]Clientes!J17","v":3},{"$f":"SUMPRODUCT(G17:J17,Params!$B$19:$E$19)","v":9.8612836650577407},null,{"$f":"IF(G17<F17,0,G17-F17)","v":0},0,0,0,{"$f":"SUMPRODUCT(M17:P17,Params!$B$19:$E$19)","v":0}]
["AT","ATH","ATH Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G18:J18,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M18:P18,Params!$B$19:$E$19)","v":0}]
["AT","ATH","ATH Fuera de Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G19:J19,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M19:P19,Params!$B$19:$E$19)","v":0}]
["AT","ATH","ATH Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G20:J20,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M20:P20,Params!$B$19:$E$19)","v":0}]
["AT","ATH","ATH Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G21:J21,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M21:P21,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD",null,null,{"$f":"F23+F34+F45+F56+F67","v":414},427,440,{"$f":"I23+I34+I45+I56+I67","v":452},{"$f":"J23+J34+J45+J56+J67","v":465},{"$f":"SUMPRODUCT(G22:J22,Params!$B$19:$E$19)","v":1460.7765615372784},null,{"$f":"M23+M34+M45+M56+M67","v":13},{"$f":"N23+N34+N45+N56+N67","v":13},{"$f":"O23+O34+O45+O56+O67","v":12},{"$f":"P23+P34+P45+P56+P67","v":13},{"$f":"SUMPRODUCT(M22:P22,Params!$B$19:$E$19)","v":41.956391165761012}]
["MT","MTD","MTD_1 (0-10,000)",null,null,{"$f":"SUM(F24:F33)","v":414},427,440,{"$f":"SUM(I24:I33)","v":452},{"$f":"SUM(J24:J33)","v":465},{"$f":"SUMPRODUCT(G23:J23,Params!$B$19:$E$19)","v":1460.7765615372784},null,{"$f":"SUM(M24:M33)","v":13},{"$f":"SUM(N24:N33)","v":13},{"$f":"SUM(O24:O33)","v":12},{"$f":"SUM(P24:P33)","v":13},{"$f":"SUMPRODUCT(M23:P23,Params!$B$19:$E$19)","v":41.956391165761012}]
["MT","MTD","MTD_1 Regular","Regular",null,{"$f":"[2]Clientes!F24","v":405},{"$f":"[2]Clientes!G24","v":418},{"$f":"[2]Clientes!H24","v":430},{"$f":"[2]Clientes!I24","v":442},{"$f":"[2]Clientes!J24","v":455},{"$f":"SUMPRODUCT(G24:J24,Params!$B$19:$E$19)","v":1428.8571104337043},null,{"$f":"IF(G24<F24,0,G24-F24)","v":13},{"$f":"IF(H24<G24,0,H24-G24)","v":12},12,13,{"$f":"SUMPRODUCT(M24:P24,Params!$B$19:$E$19)","v":41.097202248488365}]
["MT","MTD","MTD_1 Agro","Agro",null,{"$f":"[2]Clientes!F25","v":9},{"$f":"[2]Clientes!G25","v":9},{"$f":"[2]Clientes!H25","v":10},{"$f":"[2]Clientes!I25","v":10},{"$f":"[2]Clientes!J25","v":10},{"$f":"SUMPRODUCT(G25:J25,Params!$B$19:$E$19)","v":31.919451103574165},null,{"$f":"IF(G25<F25,0,G25-F25)","v":0},1,0,0,{"$f":"SUMPRODUCT(M25:P25,Params!$B$19:$E$19)","v":0.85918891727264846}]
["MT","MTD","MTD_1 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G26:J26,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M26:P26,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G27:J27,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M27:P27,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G28:J28,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M28:P28,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G29:J29,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M29:P29,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G30:J30,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M30:P30,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G31:J31,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M31:P31,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G32:J32,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M32:P32,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G33:J33,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M33:P33,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 (10,001-30,000)",null,null,{"$f":"SUM(F35:F44)","v":0},0,0,{"$f":"SUM(I35:I44)","v":0},{"$f":"SUM(J35:J44)","v":0},{"$f":"SUMPRODUCT(G34:J34,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M35:M44)","v":0},{"$f":"SUM(N35:N44)","v":0},{"$f":"SUM(O35:O44)","v":0},{"$f":"SUM(P35:P44)","v":0},{"$f":"SUMPRODUCT(M34:P34,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G35:J35,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M35:P35,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G36:J36,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M36:P36,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G37:J37,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M37:P37,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G38:J38,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M38:P38,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G39:J39,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M39:P39,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G40:J40,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M40:P40,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G41:J41,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M41:P41,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G42:J42,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M42:P42,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G43:J43,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M43:P43,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G44:J44,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M44:P44,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 (30,001-50,000)",null,null,{"$f":"SUM(F46:F55)","v":0},0,0,{"$f":"SUM(I46:I55)","v":0},{"$f":"SUM(J46:J55)","v":0},{"$f":"SUMPRODUCT(G45:J45,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M46:M55)","v":0},{"$f":"SUM(N46:N55)","v":0},{"$f":"SUM(O46:O55)","v":0},{"$f":"SUM(P46:P55)","v":0},{"$f":"SUMPRODUCT(M45:P45,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G46:J46,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M46:P46,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G47:J47,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M47:P47,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G48:J48,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M48:P48,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G49:J49,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M49:P49,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G50:J50,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M50:P50,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G51:J51,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M51:P51,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G52:J52,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M52:P52,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G53:J53,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M53:P53,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G54:J54,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M54:P54,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G55:J55,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M55:P55,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 (50,001-más)",null,null,{"$f":"SUM(F57:F66)","v":0},0,0,{"$f":"SUM(I57:I66)","v":0},{"$f":"SUM(J57:J66)","v":0},{"$f":"SUMPRODUCT(G56:J56,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M57:M66)","v":0},{"$f":"SUM(N57:N66)","v":0},{"$f":"SUM(O57:O66)","v":0},{"$f":"SUM(P57:P66)","v":0},{"$f":"SUMPRODUCT(M56:P56,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G57:J57,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M57:P57,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G58:J58,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M58:P58,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G59:J59,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M59:P59,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G60:J60,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M60:P60,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G61:J61,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M61:P61,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G62:J62,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M62:P62,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G63:J63,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M63:P63,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G64:J64,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M64:P64,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G65:J65,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M65:P65,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G66:J66,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M66:P66,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 (xxx)",null,null,{"$f":"SUM(F68:F77)","v":0},0,0,{"$f":"SUM(I68:I77)","v":0},{"$f":"SUM(J68:J77)","v":0},{"$f":"SUMPRODUCT(G67:J67,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M68:M77)","v":0},{"$f":"SUM(N68:N77)","v":0},{"$f":"SUM(O68:O77)","v":0},{"$f":"SUM(P68:P77)","v":0},{"$f":"SUMPRODUCT(M67:P67,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G68:J68,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M68:P68,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G69:J69,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M69:P69,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G70:J70,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M70:P70,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G71:J71,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M71:P71,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G72:J72,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M72:P72,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G73:J73,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M73:P73,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G74:J74,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M74:P74,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G75:J75,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M75:P75,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G76:J76,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M76:P76,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G77:J77,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M77:P77,Params!$B$19:$E$19)","v":0}]
["MT","MTH","MTH",null,null,{"$f":"[2]Clientes!F78","v":25},{"$f":"[2]Clientes!G78","v":26},{"$f":"[2]Clientes!H78","v":27},{"$f":"[2]Clientes!I78","v":27},{"$f":"[2]Clientes!J78","v":28},{"$f":"SUMPRODUCT(G78:J78,Params!$B$19:$E$19)","v":88.500631680540465},null,{"$f":"IF(G78<F78,0,G78-F78)","v":1},{"$f":"IF(H78<G78,0,H78-G78)","v":1},0,1,{"$f":"SUMPRODUCT(M78:P78,Params!$B$19:$E$19)","v":2.5112565055300542}]
["MT","MTH","MTH Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G79:J79,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M79:P79,Params!$B$19:$E$19)","v":0}]
["MT","MTH","MTH Fuera de Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G80:J80,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M80:P80,Params!$B$19:$E$19)","v":0}]
["MT","MTH","MTH Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G81:J81,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M81:P81,Params!$B$19:$E$19)","v":0}]
["MT","MTH","MTH Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G82:J82,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M82:P82,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD",null,null,{"$f":"F84+F95+F106+F117+F128","v":5491},5661,5827,{"$f":"I84+I95+I106+I117+I128","v":5996},{"$f":"J84+J95+J106+J117+J128","v":6170},{"$f":"SUMPRODUCT(G83:J83,Params!$B$19:$E$19)","v":19367.365111904397},null,{"$f":"M84+M95+M106+M117+M128","v":170},{"$f":"N84+N95+N106+N117+N128","v":165},{"$f":"O84+O95+O106+O117+O128","v":169},{"$f":"P84+P95+P106+P117+P128","v":174},{"$f":"SUMPRODUCT(M83:P83,Params!$B$19:$E$19)","v":556.53658428397591}]
["BT","BTD","BTD_1 (0-10,000)",null,null,{"$f":"SUM(F85:F94)","v":5491},5661,5827,{"$f":"SUM(I85:I94)","v":5996},{"$f":"SUM(J85:J94)","v":6170},{"$f":"SUMPRODUCT(G84:J84,Params!$B$19:$E$19)","v":19367.365111904397},null,{"$f":"SUM(M85:M94)","v":170},{"$f":"SUM(N85:N94)","v":165},{"$f":"SUM(O85:O94)","v":169},{"$f":"SUM(P85:P94)","v":174},{"$f":"SUMPRODUCT(M84:P84,Params!$B$19:$E$19)","v":556.53658428397591}]
["BT","BTD","BTD_1 Regular","Regular",null,{"$f":"[2]Clientes!F85","v":5473},{"$f":"[2]Clientes!G85","v":5643},{"$f":"[2]Clientes!H85","v":5807},{"$f":"[2]Clientes!I85","v":5976},{"$f":"[2]Clientes!J85","v":6150},{"$f":"SUMPRODUCT(G85:J85,Params!$B$19:$E$19)","v":19303.526209697251},null,{"$f":"IF(G85<F85,0,G85-F85)","v":170},{"$f":"IF(H85<G85,0,H85-G85)","v":164},169,174,{"$f":"SUMPRODUCT(M85:P85,Params!$B$19:$E$19)","v":555.67739536670331}]
["BT","BTD","BTD_1 Agro","Agro",null,{"$f":"[2]Clientes!F86","v":8},{"$f":"[2]Clientes!G86","v":8},{"$f":"[2]Clientes!H86","v":9},{"$f":"[2]Clientes!I86","v":9},{"$f":"[2]Clientes!J86","v":9},{"$f":"SUMPRODUCT(G86:J86,Params!$B$19:$E$19)","v":28.632356548554917},null,{"$f":"IF(G86<F86,0,G86-F86)","v":0},1,0,0,{"$f":"SUMPRODUCT(M86:P86,Params!$B$19:$E$19)","v":0.85918891727264846}]
["BT","BTD","BTD_1 Jub. 1","Jub. 1",null,{"$f":"[2]Clientes!F87","v":0},{"$f":"[2]Clientes!G87","v":0},{"$f":"[2]Clientes!H87","v":0},{"$f":"[2]Clientes!I87","v":0},{"$f":"[2]Clientes!J87","v":0},{"$f":"SUMPRODUCT(G87:J87,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M87:P87,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_1 Jub. 2","Jub. 2",null,{"$f":"[2]Clientes!F88","v":8},{"$f":"[2]Clientes!G88","v":8},{"$f":"[2]Clientes!H88","v":9},{"$f":"[2]Clientes!I88","v":9},{"$f":"[2]Clientes!J88","v":9},{"$f":"SUMPRODUCT(G88:J88,Params!$B$19:$E$19)","v":28.632356548554917},null,null,null,null,null,{"$f":"SUMPRODUCT(M88:P88,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_1 Político","Part Político",null,{"$f":"[2]Clientes!F89","v":1},{"$f":"[2]Clientes!G89","v":1},{"$f":"[2]Clientes!H89","v":1},{"$f":"[2]Clientes!I89","v":1},{"$f":"[2]Clientes!J89","v":1},{"$f":"SUMPRODUCT(G89:J89,Params!$B$19:$E$19)","v":3.2870945550192472},null,{"$f":"IF(G89<F89,0,G89-F89)","v":0},{"$f":"IF(H89<G89,0,H89-G89)","v":0},0,0,{"$f":"SUMPRODUCT(M89:P89,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_1 Discap.","Discapacitados",null,{"$f":"[2]Clientes!F90","v":0},{"$f":"[2]Clientes!G90","v":0},{"$f":"[2]Clientes!H90","v":0},{"$f":"[2]Clientes!I90","v":0},{"$f":"[2]Clientes!J90","v":0},{"$f":"SUMPRODUCT(G90:J90,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M90:P90,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_1 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Clientes!F91","v":0},{"$f":"[2]Clientes!G91","v":0},{"$f":"[2]Clientes!H91","v":0},{"$f":"[2]Clientes!I91","v":0},{"$f":"[2]Clientes!J91","v":0},{"$f":"SUMPRODUCT(G91:J91,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M91:P91,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_1 Cruz Roja","Cruz Roja",null,{"$f":"[2]Clientes!F92","v":1},{"$f":"[2]Clientes!G92","v":1},{"$f":"[2]Clientes!H92","v":1},{"$f":"[2]Clientes!I92","v":1},{"$f":"[2]Clientes!J92","v":1},{"$f":"SUMPRODUCT(G92:J92,Params!$B$19:$E$19)","v":3.2870945550192472},null,{"$f":"IF(G92<F92,0,G92-F92)","v":0},{"$f":"IF(H92<G92,0,H92-G92)","v":0},0,0,{"$f":"SUMPRODUCT(M92:P92,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_1 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G93:J93,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M93:P93,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_1 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G94:J94,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M94:P94,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 (10,001-30,000)",null,null,{"$f":"SUM(F96:F105)","v":0},0,0,{"$f":"SUM(I96:I105)","v":0},{"$f":"SUM(J96:J105)","v":0},{"$f":"SUMPRODUCT(G95:J95,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M96:M105)","v":0},{"$f":"SUM(N96:N105)","v":0},{"$f":"SUM(O96:O105)","v":0},{"$f":"SUM(P96:P105)","v":0},{"$f":"SUMPRODUCT(M95:P95,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G96:J96,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M96:P96,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G97:J97,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M97:P97,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G98:J98,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M98:P98,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G99:J99,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M99:P99,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G100:J100,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M100:P100,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G101:J101,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M101:P101,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G102:J102,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M102:P102,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G103:J103,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M103:P103,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G104:J104,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M104:P104,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G105:J105,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M105:P105,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 (30,001-50,000)",null,null,{"$f":"SUM(F107:F116)","v":0},0,0,{"$f":"SUM(I107:I116)","v":0},{"$f":"SUM(J107:J116)","v":0},{"$f":"SUMPRODUCT(G106:J106,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M107:M116)","v":0},{"$f":"SUM(N107:N116)","v":0},{"$f":"SUM(O107:O116)","v":0},{"$f":"SUM(P107:P116)","v":0},{"$f":"SUMPRODUCT(M106:P106,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G107:J107,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M107:P107,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G108:J108,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M108:P108,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G109:J109,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M109:P109,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G110:J110,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M110:P110,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G111:J111,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M111:P111,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G112:J112,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M112:P112,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G113:J113,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M113:P113,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G114:J114,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M114:P114,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G115:J115,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M115:P115,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G116:J116,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M116:P116,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 (50,001-más)",null,null,{"$f":"SUM(F118:F127)","v":0},0,0,{"$f":"SUM(I118:I127)","v":0},{"$f":"SUM(J118:J127)","v":0},{"$f":"SUMPRODUCT(G117:J117,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M118:M127)","v":0},{"$f":"SUM(N118:N127)","v":0},{"$f":"SUM(O118:O127)","v":0},{"$f":"SUM(P118:P127)","v":0},{"$f":"SUMPRODUCT(M117:P117,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G118:J118,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M118:P118,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G119:J119,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M119:P119,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G120:J120,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M120:P120,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G121:J121,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M121:P121,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G122:J122,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M122:P122,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G123:J123,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M123:P123,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G124:J124,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M124:P124,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G125:J125,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M125:P125,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G126:J126,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M126:P126,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G127:J127,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M127:P127,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 (xxx)",null,null,{"$f":"SUM(F129:F138)","v":0},0,0,{"$f":"SUM(I129:I138)","v":0},{"$f":"SUM(J129:J138)","v":0},{"$f":"SUMPRODUCT(G128:J128,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M129:M138)","v":0},{"$f":"SUM(N129:N138)","v":0},{"$f":"SUM(O129:O138)","v":0},{"$f":"SUM(P129:P138)","v":0},{"$f":"SUMPRODUCT(M128:P128,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G129:J129,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M129:P129,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G130:J130,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M130:P130,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G131:J131,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M131:P131,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G132:J132,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M132:P132,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G133:J133,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M133:P133,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G134:J134,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M134:P134,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G135:J135,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M135:P135,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G136:J136,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M136:P136,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G137:J137,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M137:P137,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G138:J138,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M138:P138,Params!$B$19:$E$19)","v":0}]
["BT","BTH","BTH",null,null,{"$f":"[2]Clientes!F139","v":87},{"$f":"[2]Clientes!G139","v":90},{"$f":"[2]Clientes!H139","v":93},{"$f":"[2]Clientes!I139","v":96},{"$f":"[2]Clientes!J139","v":98},{"$f":"SUMPRODUCT(G139:J139,Params!$B$19:$E$19)","v":308.6756901335981},null,{"$f":"IF(G139<F139,0,G139-F139)","v":3},{"$f":"IF(H139<G139,0,H139-G139)","v":3},3,2,{"$f":"SUMPRODUCT(M139:P139,Params!$B$19:$E$19)","v":9.1607105234186417}]
["BT","BTH","BTH Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G140:J140,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M140:P140,Params!$B$19:$E$19)","v":0}]
["BT","BTH","BTH Fuera de Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G141:J141,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M141:P141,Params!$B$19:$E$19)","v":0}]
["BT","BTH","BTH Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G142:J142,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M142:P142,Params!$B$19:$E$19)","v":0}]
["BT","BTH","BTH Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G143:J143,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M143:P143,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS",null,null,{"$f":"F145+F156+F167+F178+F189","v":450532},464528,478054,{"$f":"I145+I156+I167+I178+I189","v":491976},{"$f":"J145+J156+J167+J178+J189","v":506305},{"$f":"SUMPRODUCT(G144:J144,Params!$B$19:$E$19)","v":1589131.8956696466},null,{"$f":"M145+M156+M167+M178+M189","v":13996},{"$f":"N145+N156+N167+N178+N189","v":13526},{"$f":"O145+O156+O167+O178+O189","v":13922},{"$f":"P145+P156+P167+P178+P189","v":14328},{"$f":"SUMPRODUCT(M144:P144,Params!$B$19:$E$19)","v":45777.534868293216}]
["BT","BTS","BTS_1 (0-300)",null,null,{"$f":"SUM(F146:F155)","v":288551},297514,306177,{"$f":"SUM(I146:I155)","v":315092},{"$f":"SUM(J146:J155)","v":324271},{"$f":"SUMPRODUCT(G145:J145,Params!$B$19:$E$19)","v":1017782.7198170875},null,{"$f":"SUM(M146:M155)","v":13996},{"$f":"SUM(N146:N155)","v":13526},{"$f":"SUM(O146:O155)","v":13922},{"$f":"SUM(P146:P155)","v":14328},{"$f":"SUMPRODUCT(M145:P145,Params!$B$19:$E$19)","v":45777.534868293216}]
["BT","BTS","BTS_1 Regular","Regular",null,{"$f":"[2]Clientes!F146","v":212021},{"$f":"[2]Clientes!G146","v":218607},{"$f":"[2]Clientes!H146","v":224973},{"$f":"[2]Clientes!I146","v":231523},{"$f":"[2]Clientes!J146","v":238267},{"$f":"SUMPRODUCT(G146:J146,Params!$B$19:$E$19)","v":747845.46824827732},null,{"$f":"IF(G146<F146,0,(G146+G157+G168)-(F146+F157+F168))","v":9853},{"$f":"IF(H146<G146,0,(H146+H157+H168)-(G146+G157+G168))","v":9523},{"$f":"IF(I146<H146,0,(I146+I157+I168)-(H146+H157+H168))","v":9799},{"$f":"IF(J146<I146,0,(J146+J157+J168)-(I146+I157+I168))","v":10086},{"$f":"SUMPRODUCT(M146:P146,Params!$B$19:$E$19)","v":32225.548595234155}]
["BT","BTS","BTS_1 Agro","Agro",null,{"$f":"[2]Clientes!F147","v":7},{"$f":"[2]Clientes!G147","v":7},{"$f":"[2]Clientes!H147","v":7},{"$f":"[2]Clientes!I147","v":8},{"$f":"[2]Clientes!J147","v":8},{"$f":"SUMPRODUCT(G147:J147,Params!$B$19:$E$19)","v":24.486073076263022},null,{"$f":"IF(G147<F147,0,(G147+G158+G169)-(F147+F158+F169))","v":0},{"$f":"IF(H147<G147,0,(H147+H158+H169)-(G147+G158+G169))","v":0},3,0,{"$f":"SUMPRODUCT(M147:P147,Params!$B$19:$E$19)","v":2.3275141484675785}]
["BT","BTS","BTS_1 Jub. 1","Jub. 1",null,{"$f":"[2]Clientes!F148","v":76515},{"$f":"[2]Clientes!G148","v":78892},{"$f":"[2]Clientes!H148","v":81189},{"$f":"[2]Clientes!I148","v":83553},{"$f":"[2]Clientes!J148","v":85987},{"$f":"SUMPRODUCT(G148:J148,Params!$B$19:$E$19)","v":269885.76816615224},null,{"$f":"IF(G148<F148,0,(G148+G159+G170)-(F148+F159+F170))","v":3564},{"$f":"IF(H148<G148,0,(H148+H159+H170)-(G148+G159+G170))","v":3445},{"$f":"IF(I148<H148,0,(I148+I159+I170)-(H148+H159+H170))","v":3544},{"$f":"IF(J148<I148,0,(J148+J159+J170)-(I148+I159+I170))","v":3649},{"$f":"SUMPRODUCT(M148:P148,Params!$B$19:$E$19)","v":11656.993468982691}]
["BT","BTS","BTS_1 Jub. 2","Jub. 2",null,{"$f":"[2]Clientes!F149","v":0},{"$f":"[2]Clientes!G149","v":0},{"$f":"[2]Clientes!H149","v":0},{"$f":"[2]Clientes!I149","v":0},{"$f":"[2]Clientes!J149","v":0},{"$f":"SUMPRODUCT(G149:J149,Params!$B$19:$E$19)","v":0},null,{"$f":"IF(G149<F149,0,(G149+G160+G171)-(F149+F160+F171))","v":579},{"$f":"IF(H149<G149,0,(H149+H160+H171)-(G149+G160+G171))","v":558},{"$f":"IF(I149<H149,0,(I149+I160+I171)-(H149+H160+H171))","v":576},{"$f":"IF(J149<I149,0,(J149+J160+J171)-(I149+I160+I171))","v":592},{"$f":"SUMPRODUCT(M149:P149,Params!$B$19:$E$19)","v":1891.964716786259}]
["BT","BTS","BTS_1 Político","Part Político",null,{"$f":"[2]Clientes!F150","v":3},{"$f":"[2]Clientes!G150","v":3},{"$f":"[2]Clientes!H150","v":3},{"$f":"[2]Clientes!I150","v":3},{"$f":"[2]Clientes!J150","v":3},{"$f":"SUMPRODUCT(G150:J150,Params!$B$19:$E$19)","v":9.8612836650577407},null,{"$f":"IF(G150<F150,0,(G150+G161+G172)-(F150+F161+F172))","v":0},{"$f":"IF(H150<G150,0,(H150+H161+H172)-(G150+G161+G172))","v":0},0,0,{"$f":"SUMPRODUCT(M150:P150,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 Discap.","Discapacitados",null,{"$f":"[2]Clientes!F151","v":0},{"$f":"[2]Clientes!G151","v":0},{"$f":"[2]Clientes!H151","v":0},{"$f":"[2]Clientes!I151","v":0},{"$f":"[2]Clientes!J151","v":0},{"$f":"SUMPRODUCT(G151:J151,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M151:P151,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Clientes!F152","v":0},{"$f":"[2]Clientes!G152","v":0},{"$f":"[2]Clientes!H152","v":0},{"$f":"[2]Clientes!I152","v":0},{"$f":"[2]Clientes!J152","v":0},{"$f":"SUMPRODUCT(G152:J152,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M152:P152,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 Cruz Roja","Cruz Roja",null,{"$f":"[2]Clientes!F153","v":5},{"$f":"[2]Clientes!G153","v":5},{"$f":"[2]Clientes!H153","v":5},{"$f":"[2]Clientes!I153","v":5},{"$f":"[2]Clientes!J153","v":6},{"$f":"SUMPRODUCT(G153:J153,Params!$B$19:$E$19)","v":17.136045916735334},null,{"$f":"IF(G153<F153,0,(G153+G164+G175)-(F153+F164+F175))","v":0},{"$f":"IF(H153<G153,0,(H153+H164+H175)-(G153+G164+G175))","v":0},0,1,{"$f":"SUMPRODUCT(M153:P153,Params!$B$19:$E$19)","v":0.70057314163909901}]
["BT","BTS","BTS_1 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G154:J154,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M154:P154,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G155:J155,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M155:P155,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 (301-750)",null,null,{"$f":"SUM(F157:F166)","v":119320},123027,126610,{"$f":"SUM(I157:I166)","v":130298},{"$f":"SUM(J157:J166)","v":134091},{"$f":"SUMPRODUCT(G156:J156,Params!$B$19:$E$19)","v":420872.11540787172},null,{"$f":"SUM(M157:M166)","v":0},{"$f":"SUM(N157:N166)","v":0},{"$f":"SUM(O157:O166)","v":0},{"$f":"SUM(P157:P166)","v":0},{"$f":"SUMPRODUCT(M156:P156,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Regular","Regular",null,{"$f":"[2]Clientes!F157","v":73575},{"$f":"[2]Clientes!G157","v":75861},{"$f":"[2]Clientes!H157","v":78070},{"$f":"[2]Clientes!I157","v":80344},{"$f":"[2]Clientes!J157","v":82683},{"$f":"SUMPRODUCT(G157:J157,Params!$B$19:$E$19)","v":259517.62030469236},null,null,null,null,null,{"$f":"SUMPRODUCT(M157:P157,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Agro","Agro",null,{"$f":"[2]Clientes!F158","v":6},{"$f":"[2]Clientes!G158","v":6},{"$f":"[2]Clientes!H158","v":6},{"$f":"[2]Clientes!I158","v":7},{"$f":"[2]Clientes!J158","v":7},{"$f":"SUMPRODUCT(G158:J158,Params!$B$19:$E$19)","v":21.198978521243774},null,null,null,null,null,{"$f":"SUMPRODUCT(M158:P158,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Jub. 1","Jub. 1",null,{"$f":"[2]Clientes!F159","v":38211},{"$f":"[2]Clientes!G159","v":39398},{"$f":"[2]Clientes!H159","v":40546},{"$f":"[2]Clientes!I159","v":41726},{"$f":"[2]Clientes!J159","v":42941},{"$f":"SUMPRODUCT(G159:J159,Params!$B$19:$E$19)","v":134779.58177571546},null,null,null,null,null,{"$f":"SUMPRODUCT(M159:P159,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Jub. 2","Jub. 2",null,{"$f":"[2]Clientes!F160","v":7526},{"$f":"[2]Clientes!G160","v":7760},{"$f":"[2]Clientes!H160","v":7986},{"$f":"[2]Clientes!I160","v":8219},{"$f":"[2]Clientes!J160","v":8458},{"$f":"SUMPRODUCT(G160:J160,Params!$B$19:$E$19)","v":26547.140159832605},null,null,null,null,null,{"$f":"SUMPRODUCT(M160:P160,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Político","Part Político",null,{"$f":"[2]Clientes!F161","v":0},{"$f":"[2]Clientes!G161","v":0},{"$f":"[2]Clientes!H161","v":0},{"$f":"[2]Clientes!I161","v":0},{"$f":"[2]Clientes!J161","v":0},{"$f":"SUMPRODUCT(G161:J161,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M161:P161,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Discap.","Discapacitados",null,{"$f":"[2]Clientes!F162","v":0},{"$f":"[2]Clientes!G162","v":0},{"$f":"[2]Clientes!H162","v":0},{"$f":"[2]Clientes!I162","v":0},{"$f":"[2]Clientes!J162","v":0},{"$f":"SUMPRODUCT(G162:J162,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M162:P162,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Clientes!F163","v":0},{"$f":"[2]Clientes!G163","v":0},{"$f":"[2]Clientes!H163","v":0},{"$f":"[2]Clientes!I163","v":0},{"$f":"[2]Clientes!J163","v":0},{"$f":"SUMPRODUCT(G163:J163,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M163:P163,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Cruz Roja","Cruz Roja",null,{"$f":"[2]Clientes!F164","v":2},{"$f":"[2]Clientes!G164","v":2},{"$f":"[2]Clientes!H164","v":2},{"$f":"[2]Clientes!I164","v":2},{"$f":"[2]Clientes!J164","v":2},{"$f":"SUMPRODUCT(G164:J164,Params!$B$19:$E$19)","v":6.5741891100384944},null,null,null,null,null,{"$f":"SUMPRODUCT(M164:P164,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G165:J165,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M165:P165,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G166:J166,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M166:P166,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 (751-más)",null,null,{"$f":"SUM(F168:F177)","v":42661},43987,45267,{"$f":"SUM(I168:I177)","v":46586},{"$f":"SUM(J168:J177)","v":47943},{"$f":"SUMPRODUCT(G167:J167,Params!$B$19:$E$19)","v":150477.06044468729},null,{"$f":"SUM(M168:M177)","v":0},{"$f":"SUM(N168:N177)","v":0},{"$f":"SUM(O168:O177)","v":0},{"$f":"SUM(P168:P177)","v":0},{"$f":"SUMPRODUCT(M167:P167,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Regular","Regular",null,{"$f":"[2]Clientes!F168","v":31562},{"$f":"[2]Clientes!G168","v":32543},{"$f":"[2]Clientes!H168","v":33491},{"$f":"[2]Clientes!I168","v":34466},{"$f":"[2]Clientes!J168","v":35469},{"$f":"SUMPRODUCT(G168:J168,Params!$B$19:$E$19)","v":111328.24277916955},null,null,null,null,null,{"$f":"SUMPRODUCT(M168:P168,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Agro","Agro",null,{"$f":"[2]Clientes!F169","v":6},{"$f":"[2]Clientes!G169","v":6},{"$f":"[2]Clientes!H169","v":6},{"$f":"[2]Clientes!I169","v":7},{"$f":"[2]Clientes!J169","v":7},{"$f":"SUMPRODUCT(G169:J169,Params!$B$19:$E$19)","v":21.198978521243774},null,null,null,null,null,{"$f":"SUMPRODUCT(M169:P169,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Jub. 1","Jub. 1",null,{"$f":"[2]Clientes!F170","v":0},{"$f":"[2]Clientes!G170","v":0},{"$f":"[2]Clientes!H170","v":0},{"$f":"[2]Clientes!I170","v":0},{"$f":"[2]Clientes!J170","v":0},{"$f":"SUMPRODUCT(G170:J170,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M170:P170,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Jub. 2","Jub. 2",null,{"$f":"[2]Clientes!F171","v":11087},{"$f":"[2]Clientes!G171","v":11432},{"$f":"[2]Clientes!H171","v":11764},{"$f":"[2]Clientes!I171","v":12107},{"$f":"[2]Clientes!J171","v":12460},{"$f":"SUMPRODUCT(G171:J171,Params!$B$19:$E$19)","v":39107.195546524752},null,null,null,null,null,{"$f":"SUMPRODUCT(M171:P171,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Político","Part Político",null,{"$f":"[2]Clientes!F172","v":1},{"$f":"[2]Clientes!G172","v":1},{"$f":"[2]Clientes!H172","v":1},{"$f":"[2]Clientes!I172","v":1},{"$f":"[2]Clientes!J172","v":1},{"$f":"SUMPRODUCT(G172:J172,Params!$B$19:$E$19)","v":3.2870945550192472},null,null,null,null,null,{"$f":"SUMPRODUCT(M172:P172,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Discap.","Discapacitados",null,{"$f":"[2]Clientes!F173","v":0},{"$f":"[2]Clientes!G173","v":0},{"$f":"[2]Clientes!H173","v":0},{"$f":"[2]Clientes!I173","v":0},{"$f":"[2]Clientes!J173","v":0},{"$f":"SUMPRODUCT(G173:J173,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M173:P173,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Clientes!F174","v":5},{"$f":"[2]Clientes!G174","v":5},{"$f":"[2]Clientes!H174","v":5},{"$f":"[2]Clientes!I174","v":5},{"$f":"[2]Clientes!J174","v":6},{"$f":"SUMPRODUCT(G174:J174,Params!$B$19:$E$19)","v":17.136045916735334},null,null,null,null,null,{"$f":"SUMPRODUCT(M174:P174,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Cruz Roja","Cruz Roja",null,{"$f":"[2]Clientes!F175","v":0},{"$f":"[2]Clientes!G175","v":0},{"$f":"[2]Clientes!H175","v":0},{"$f":"[2]Clientes!I175","v":0},{"$f":"[2]Clientes!J175","v":0},{"$f":"SUMPRODUCT(G175:J175,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M175:P175,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G176:J176,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M176:P176,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G177:J177,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M177:P177,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 (0-50)",null,null,{"$f":"SUM(F179:F188)","v":0},0,0,{"$f":"SUM(I179:I188)","v":0},{"$f":"SUM(J179:J188)","v":0},{"$f":"SUMPRODUCT(G178:J178,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M179:M188)","v":0},{"$f":"SUM(N179:N188)","v":0},{"$f":"SUM(O179:O188)","v":0},{"$f":"SUM(P179:P188)","v":0},{"$f":"SUMPRODUCT(M178:P178,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Regular","Regular",null,{"$f":"[2]Clientes!F179","v":0},{"$f":"[2]Clientes!G179","v":0},{"$f":"[2]Clientes!H179","v":0},{"$f":"[2]Clientes!I179","v":0},{"$f":"[2]Clientes!J179","v":0},{"$f":"SUMPRODUCT(G179:J179,Params!$B$19:$E$19)","v":0},null,{"$f":"IF(G179<F179,0,G179-F179)","v":0},{"$f":"IF(H179<G179,0,H179-G179)","v":0},{"$f":"IF(I179<H179,0,I179-H179)","v":0},{"$f":"IF(J179<I179,0,J179-I179)","v":0},{"$f":"SUMPRODUCT(M179:P179,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Agro","Agro",null,{"$f":"[2]Clientes!F180","v":0},{"$f":"[2]Clientes!G180","v":0},{"$f":"[2]Clientes!H180","v":0},{"$f":"[2]Clientes!I180","v":0},{"$f":"[2]Clientes!J180","v":0},{"$f":"SUMPRODUCT(G180:J180,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M180:P180,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Jub. 1","Jub. 1",null,{"$f":"[2]Clientes!F181","v":0},{"$f":"[2]Clientes!G181","v":0},{"$f":"[2]Clientes!H181","v":0},{"$f":"[2]Clientes!I181","v":0},{"$f":"[2]Clientes!J181","v":0},{"$f":"SUMPRODUCT(G181:J181,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M181:P181,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Jub. 2","Jub. 2",null,{"$f":"[2]Clientes!F182","v":0},{"$f":"[2]Clientes!G182","v":0},{"$f":"[2]Clientes!H182","v":0},{"$f":"[2]Clientes!I182","v":0},{"$f":"[2]Clientes!J182","v":0},{"$f":"SUMPRODUCT(G182:J182,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M182:P182,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Político","Part Político",null,{"$f":"[2]Clientes!F183","v":0},{"$f":"[2]Clientes!G183","v":0},{"$f":"[2]Clientes!H183","v":0},{"$f":"[2]Clientes!I183","v":0},{"$f":"[2]Clientes!J183","v":0},{"$f":"SUMPRODUCT(G183:J183,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M183:P183,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Discap.","Discapacitados",null,{"$f":"[2]Clientes!F184","v":0},{"$f":"[2]Clientes!G184","v":0},{"$f":"[2]Clientes!H184","v":0},{"$f":"[2]Clientes!I184","v":0},{"$f":"[2]Clientes!J184","v":0},{"$f":"SUMPRODUCT(G184:J184,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M184:P184,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Clientes!F185","v":0},{"$f":"[2]Clientes!G185","v":0},{"$f":"[2]Clientes!H185","v":0},{"$f":"[2]Clientes!I185","v":0},{"$f":"[2]Clientes!J185","v":0},{"$f":"SUMPRODUCT(G185:J185,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M185:P185,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Cruz Roja","Cruz Roja",null,{"$f":"[2]Clientes!F186","v":0},{"$f":"[2]Clientes!G186","v":0},{"$f":"[2]Clientes!H186","v":0},{"$f":"[2]Clientes!I186","v":0},{"$f":"[2]Clientes!J186","v":0},{"$f":"SUMPRODUCT(G186:J186,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M186:P186,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 XX","XX",null,{"$f":"[2]Clientes!F187","v":0},{"$f":"[2]Clientes!G187","v":0},{"$f":"[2]Clientes!H187","v":0},{"$f":"[2]Clientes!I187","v":0},{"$f":"[2]Clientes!J187","v":0},{"$f":"SUMPRODUCT(G187:J187,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M187:P187,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 YY","YY",null,{"$f":"[2]Clientes!F188","v":0},{"$f":"[2]Clientes!G188","v":0},{"$f":"[2]Clientes!H188","v":0},{"$f":"[2]Clientes!I188","v":0},{"$f":"[2]Clientes!J188","v":0},{"$f":"SUMPRODUCT(G188:J188,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M188:P188,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 (xxx)",null,null,{"$f":"SUM(F190:F199)","v":0},0,0,{"$f":"SUM(I190:I199)","v":0},{"$f":"SUM(J190:J199)","v":0},{"$f":"SUMPRODUCT(G189:J189,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M190:M199)","v":0},{"$f":"SUM(N190:N199)","v":0},{"$f":"SUM(O190:O199)","v":0},{"$f":"SUM(P190:P199)","v":0},{"$f":"SUMPRODUCT(M189:P189,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G190:J190,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M190:P190,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G191:J191,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M191:P191,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G192:J192,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M192:P192,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G193:J193,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M193:P193,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G194:J194,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M194:P194,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G195:J195,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M195:P195,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G196:J196,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M196:P196,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G197:J197,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M197:P197,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G198:J198,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M198:P198,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G199:J199,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M199:P199,Params!$B$19:$E$19)","v":0},null,null,"BTS Prepagos Activos",null,null,null,null,null,"Diferencial de prepagos"]
["BT","BTS Prepago","BTS_PREPAGO",null,null,{"$f":"SUM(F201:F210)","v":87619.578884215924},90343.37911183876,92973.182081995634,{"$f":"SUM(I201:I210)","v":95680.72714479352},{"$f":"SUM(J201:J210)","v":98467.427792825896},{"$f":"SUMPRODUCT(G200:J200,Params!$B$19:$E$19)","v":309059.13512173499},null,{"$f":"IF(G200<F200,0,G200-F200)","v":2723.8002276228362},{"$f":"IF(H200<G200,0,H200-G200)","v":2629.8029701568739},2707.5450627978862,2786.7006480323762,{"$f":"SUMPRODUCT(M200:P200,Params!$B$19:$E$19)","v":8904.0824650752493},null,null,{"$f":"SUM(T201:T210)","v":123976},127830,131551,135382,139325,null,{"$f":"SUM(Z201:Z210)","v":36356.421115784076},37486.62088816124,38577.817918004373,39701.27285520648,40857.572207174097]
["BT","BTS Prepago","BTS_PREPAGO Regular","Regular",null,{"$f":"+IFERROR(T201*$S$201,)","v":84402.469741470952},{"$f":"+IFERROR(U201*$S$201,)","v":87025.205248660452},{"$f":"+IFERROR(V201*$S$201,)","v":89558.890722461147},{"$f":"+IFERROR(W201*$S$201,)","v":92167.491303715913},{"$f":"+IFERROR(X201*$S$201,)","v":94851.006992424751},{"$f":"SUMPRODUCT(G201:J201,Params!$B$19:$E$19)","v":297709.12049759179},null,{"$f":"IF(G201<F201,0,G201-F201)","v":2622.7355071894999},2533.685473800695,2608.6005812547664,2683.5156887088378,{"$f":"SUMPRODUCT(M201:P201,Params!$B$19:$E$19)","v":8576.2833525173482},null,0.70674629673659362,{"$f":"+[2]Clientes!F201","v":119424},{"$f":"+[2]Clientes!G201","v":123135},{"$f":"+[2]Clientes!H201","v":126720},{"$f":"+[2]Clientes!I201","v":130411},{"$f":"+[2]Clientes!J201","v":134208},null,{"$f":"T201-F201","v":35021.530258529048},{"$f":"U201-G201","v":36109.794751339548},{"$f":"V201-H201","v":37161.109277538853},{"$f":"W201-I201","v":38243.508696284087},{"$f":"X201-J201","v":39356.993007575249}]
["BT","BTS Prepago","BTS_PREPAGO Agro","Agro",null,{"$f":"+IFERROR(T202*$S$201,)","v":0},0,0,0,0,{"$f":"SUMPRODUCT(G202:J202,Params!$B$19:$E$19)","v":0},null,{"$f":"IF(G202<F202,0,G202-F202)","v":0},0,0,0,{"$f":"SUMPRODUCT(M202:P202,Params!$B$19:$E$19)","v":0},null,null,{"$f":"+[2]Clientes!F202","v":0},{"$f":"+[2]Clientes!G202","v":0},{"$f":"+[2]Clientes!H202","v":0},{"$f":"+[2]Clientes!I202","v":0},{"$f":"+[2]Clientes!J202","v":0},null,{"$f":"T202-F202","v":0},0,0,0,0]
["BT","BTS Prepago","BTS_PREPAGO Jub. 1","Jub. 1",null,3164.8099167864661,3263.7543983295891,3358.458402092293,3455.9893910419428,3557.0541114752755,{"$f":"SUMPRODUCT(G203:J203,Params!$B$19:$E$19)","v":11164.259065393415},null,98.944481543122947,94.704003762703906,97.530988949649782,101.0647204333327,{"$f":"SUMPRODUCT(M203:P203,Params!$B$19:$E$19)","v":321.98523610037682},null,null,{"$f":"+[2]Clientes!F203","v":4478},{"$f":"+[2]Clientes!G203","v":4618},{"$f":"+[2]Clientes!H203","v":4752},{"$f":"+[2]Clientes!I203","v":4890},{"$f":"+[2]Clientes!J203","v":5033},null,1313.1900832135339,1354.2456016704109,1393.541597907707,1434.0106089580572,1475.9458885247245]
["BT","BTS Prepago","BTS_PREPAGO Jub. 2","Jub. 2",null,52.299225958507925,54.419464848717709,55.832957442190896,57.246450035664083,59.366688925873866,{"$f":"SUMPRODUCT(G204:J204,Params!$B$19:$E$19)","v":185.75555874974162},null,2.1202388902097837,1.4134925934731868,1.4134925934731868,2.1202388902097837,{"$f":"SUMPRODUCT(M204:P204,Params!$B$19:$E$19)","v":5.8138764575252289},null,null,{"$f":"+[2]Clientes!F204","v":74},{"$f":"+[2]Clientes!G204","v":77},{"$f":"+[2]Clientes!H204","v":79},{"$f":"+[2]Clientes!I204","v":81},{"$f":"+[2]Clientes!J204","v":84},null,21.700774041492075,22.580535151282291,23.167042557809104,23.753549964335917,24.633311074126134]
["BT","BTS Prepago","BTS_PREPAGO Político","Part Político",null,0,0,0,0,0,{"$f":"SUMPRODUCT(G205:J205,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M205:P205,Params!$B$19:$E$19)","v":0},null,null,{"$f":"+[2]Clientes!F205","v":0},{"$f":"+[2]Clientes!G205","v":0},{"$f":"+[2]Clientes!H205","v":0},{"$f":"+[2]Clientes!I205","v":0},{"$f":"+[2]Clientes!J205","v":0},null,0,0,0,0,0]
["BT","BTS Prepago","BTS_PREPAGO Discap.","Discapacitados",null,0,0,0,0,0,{"$f":"SUMPRODUCT(G206:J206,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M206:P206,Params!$B$19:$E$19)","v":0},null,null,{"$f":"+[2]Clientes!F206","v":0},{"$f":"+[2]Clientes!G206","v":0},{"$f":"+[2]Clientes!H206","v":0},{"$f":"+[2]Clientes!I206","v":0},{"$f":"+[2]Clientes!J206","v":0},null,0,0,0,0,0]
["BT","BTS Prepago","BTS_PREPAGO Discapacitados 601-más","Discapacitados 601-más",null,0,0,0,0,0,{"$f":"SUMPRODUCT(G207:J207,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M207:P207,Params!$B$19:$E$19)","v":0},null,null,{"$f":"+[2]Clientes!F207","v":0},{"$f":"+[2]Clientes!G207","v":0},{"$f":"+[2]Clientes!H207","v":0},{"$f":"+[2]Clientes!I207","v":0},{"$f":"+[2]Clientes!J207","v":0},null,0,0,0,0,0]
["BT","BTS Prepago","BTS_PREPAGO Cruz Roja","Cruz Roja",null,0,0,0,0,0,{"$f":"SUMPRODUCT(G208:J208,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M208:P208,Params!$B$19:$E$19)","v":0},null,null,{"$f":"+[2]Clientes!F208","v":0},{"$f":"+[2]Clientes!G208","v":0},{"$f":"+[2]Clientes!H208","v":0},{"$f":"+[2]Clientes!I208","v":0},{"$f":"+[2]Clientes!J208","v":0},null,0,0,0,0,0]
["BT","BTS Prepago","BTS_PREPAGO XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G209:J209,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M209:P209,Params!$B$19:$E$19)","v":0},null,null,{"$f":"+[2]Clientes!F209","v":0},{"$f":"+[2]Clientes!G209","v":0},{"$f":"+[2]Clientes!H209","v":0},{"$f":"+[2]Clientes!I209","v":0},{"$f":"+[2]Clientes!J209","v":0},null,0,0,0,0,0]
["BT","BTS Prepago","BTS_PREPAGO YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G210:J210,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M210:P210,Params!$B$19:$E$19)","v":0},null,null,{"$f":"+[2]Clientes!F210","v":0},{"$f":"+[2]Clientes!G210","v":0},{"$f":"+[2]Clientes!H210","v":0},{"$f":"+[2]Clientes!I210","v":0},{"$f":"+[2]Clientes!J210","v":0},null,0,0,0,0,0]
["AT","Peaje AT","ATD PEAJE",null,null,{"$f":"[2]Clientes!F211","v":1},{"$f":"[2]Clientes!G211","v":1},{"$f":"[2]Clientes!H211","v":1},{"$f":"[2]Clientes!I211","v":1},{"$f":"[2]Clientes!J211","v":1},{"$f":"SUMPRODUCT(G211:J211,Params!$B$19:$E$19)","v":3.2870945550192472},null,{"$f":"IF(G211<F211,0,G211-F211)","v":0},{"$f":"IF(H211<G211,0,H211-G211)","v":0},0,0,{"$f":"SUMPRODUCT(M211:P211,Params!$B$19:$E$19)","v":0}]
["AT","Peaje ATH","ATH PEAJE",null,null,{"$f":"[2]Clientes!F212","v":1},{"$f":"[2]Clientes!G212","v":1},{"$f":"[2]Clientes!H212","v":1},{"$f":"[2]Clientes!I212","v":1},{"$f":"[2]Clientes!J212","v":1},{"$f":"SUMPRODUCT(G212:J212,Params!$B$19:$E$19)","v":3.2870945550192472},null,{"$f":"IF(G212<F212,0,G212-F212)","v":0},0,0,0,{"$f":"SUMPRODUCT(M212:P212,Params!$B$19:$E$19)","v":0}]
["AT","Peaje ATH","ATH PEAJE Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G213:J213,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M213:P213,Params!$B$19:$E$19)","v":0}]
["AT","Peaje ATH","ATH PEAJE Fuera de Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G214:J214,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M214:P214,Params!$B$19:$E$19)","v":0}]
["AT","Peaje ATH","ATH PEAJE Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G215:J215,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M215:P215,Params!$B$19:$E$19)","v":0}]
["AT","Peaje ATH","ATH PEAJE Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G216:J216,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M216:P216,Params!$B$19:$E$19)","v":0}]
["MT","Peaje MT","MTD PEAJE",null,null,{"$f":"[2]Clientes!F217","v":150},{"$f":"[2]Clientes!G217","v":154},{"$f":"[2]Clientes!H217","v":159},{"$f":"[2]Clientes!I217","v":164},{"$f":"[2]Clientes!J217","v":168},{"$f":"SUMPRODUCT(G217:J217,Params!$B$19:$E$19)","v":528.0749105371666},null,{"$f":"IF(G217<F217,0,G217-F217)","v":4},{"$f":"IF(H217<G217,0,H217-G217)","v":5},{"$f":"IF(I217<H217,0,I217-H217)","v":5},{"$f":"IF(J217<I217,0,J217-I217)","v":4},{"$f":"SUMPRODUCT(M217:P217,Params!$B$19:$E$19)","v":14.783405186838831}]
["MT","Peaje MTH","MTH PEAJE",null,null,{"$f":"[2]Clientes!F218","v":29},{"$f":"[2]Clientes!G218","v":30},{"$f":"[2]Clientes!H218","v":31},{"$f":"[2]Clientes!I218","v":32},{"$f":"[2]Clientes!J218","v":33},{"$f":"SUMPRODUCT(G218:J218,Params!$B$19:$E$19)","v":103.12542109174574},null,1,1,1,1,{"$f":"SUMPRODUCT(M218:P218,Params!$B$19:$E$19)","v":3.2870945550192472}]
["MT","Peaje MTH","MTH PEAJE Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G219:J219,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M219:P219,Params!$B$19:$E$19)","v":0}]
["MT","Peaje MTH","MTH PEAJE Fuera de Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G220:J220,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M220:P220,Params!$B$19:$E$19)","v":0}]
["MT","Peaje MTH","MTH PEAJE Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G221:J221,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M221:P221,Params!$B$19:$E$19)","v":0}]
["MT","Peaje MTH","MTH PEAJE Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G222:J222,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M222:P222,Params!$B$19:$E$19)","v":0}]
["BT","Peaje BT","BTD PEAJE",null,null,{"$f":"[2]Clientes!F223","v":110},{"$f":"[2]Clientes!G223","v":113},{"$f":"[2]Clientes!H223","v":116},{"$f":"[2]Clientes!I223","v":120},{"$f":"[2]Clientes!J223","v":123},{"$f":"SUMPRODUCT(G223:J223,Params!$B$19:$E$19)","v":386.4558492318082},null,{"$f":"IF(G223<F223,0,G223-F223)","v":3},{"$f":"IF(H223<G223,0,H223-G223)","v":3},{"$f":"IF(I223<H223,0,I223-H223)","v":4},{"$f":"IF(J223<I223,0,J223-I223)","v":3},{"$f":"SUMPRODUCT(M223:P223,Params!$B$19:$E$19)","v":10.637121714546934}]
["BT","Peaje BTH","BTH PEAJE",null,null,{"$f":"[2]Clientes!F224","v":3},{"$f":"[2]Clientes!G224","v":3},{"$f":"[2]Clientes!H224","v":3},{"$f":"[2]Clientes!I224","v":3},{"$f":"[2]Clientes!J224","v":3},{"$f":"SUMPRODUCT(G224:J224,Params!$B$19:$E$19)","v":9.8612836650577407},null,0,0,0,0,{"$f":"SUMPRODUCT(M224:P224,Params!$B$19:$E$19)","v":0}]
["BT","Peaje BTH","BTH PEAJE Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G225:J225,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M225:P225,Params!$B$19:$E$19)","v":0}]
["BT","Peaje BTH","BTH PEAJE Fuera de Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G226:J226,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M226:P226,Params!$B$19:$E$19)","v":0}]
["BT","Peaje BTH","BTH PEAJE Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G227:J227,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M227:P227,Params!$B$19:$E$19)","v":0}]
["BT","Peaje BTH","BTH PEAJE Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G228:J228,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M228:P228,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH",null,null,{"$f":"F230+F235+F240","v":0},0,0,{"$f":"I230+I235+I240","v":0},{"$f":"J230+J235+J240","v":0},{"$f":"SUMPRODUCT(G229:J229,Params!$B$19:$E$19)","v":0},null,{"$f":"M230+M235+M240","v":0},{"$f":"N230+N235+N240","v":0},{"$f":"O230+O235+O240","v":0},{"$f":"P230+P235+P240","v":0},{"$f":"SUMPRODUCT(M229:P229,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_1",null,null,{"$f":"SUM(F231:F234)","v":0},0,0,{"$f":"SUM(I231:I234)","v":0},{"$f":"SUM(J231:J234)","v":0},{"$f":"SUMPRODUCT(G230:J230,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M231:M234)","v":0},{"$f":"SUM(N231:N234)","v":0},{"$f":"SUM(O231:O234)","v":0},{"$f":"SUM(P231:P234)","v":0},{"$f":"SUMPRODUCT(M230:P230,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_1 Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G231:J231,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M231:P231,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_1 Fuera de Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G232:J232,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M232:P232,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_1 Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G233:J233,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M233:P233,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_1 Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G234:J234,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M234:P234,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_2",null,null,{"$f":"SUM(F236:F239)","v":0},0,0,{"$f":"SUM(I236:I239)","v":0},{"$f":"SUM(J236:J239)","v":0},{"$f":"SUMPRODUCT(G235:J235,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M236:M239)","v":0},{"$f":"SUM(N236:N239)","v":0},{"$f":"SUM(O236:O239)","v":0},{"$f":"SUM(P236:P239)","v":0},{"$f":"SUMPRODUCT(M235:P235,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_2 Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G236:J236,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M236:P236,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_2 Fuera de Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G237:J237,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M237:P237,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_2 Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G238:J238,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M238:P238,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_2 Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G239:J239,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M239:P239,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_3",null,null,{"$f":"SUM(F241:F244)","v":0},0,0,{"$f":"SUM(I241:I244)","v":0},{"$f":"SUM(J241:J244)","v":0},{"$f":"SUMPRODUCT(G240:J240,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M241:M244)","v":0},{"$f":"SUM(N241:N244)","v":0},{"$f":"SUM(O241:O244)","v":0},{"$f":"SUM(P241:P244)","v":0},{"$f":"SUMPRODUCT(M240:P240,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_3 Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G241:J241,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M241:P241,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_3 Fuera de Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G242:J242,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M242:P242,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_3 Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G243:J243,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M243:P243,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTSH_3 Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G244:J244,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M244:P244,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA",null,null,{"$f":"SUM(F246:F255)","v":0},{"$f":"SUM(G246:G255)","v":0},0,0,0,{"$f":"SUMPRODUCT(G245:J245,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M246:M255)","v":0},{"$f":"SUM(N246:N255)","v":0},0,0,{"$f":"SUMPRODUCT(M245:P245,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Regular","Regular",null,{"$f":"[2]Clientes!F246","v":0},{"$f":"[2]Clientes!G246","v":0},{"$f":"[2]Clientes!H246","v":0},{"$f":"[2]Clientes!I246","v":0},{"$f":"[2]Clientes!J246","v":0},{"$f":"SUMPRODUCT(G246:J246,Params!$B$19:$E$19)","v":0},null,{"$f":"IF(G246<F246,0,G246-F246)","v":0},{"$f":"IF(H246<G246,0,H246-G246)","v":0},{"$f":"IF(I246<H246,0,I246-H246)","v":0},{"$f":"IF(J246<I246,0,J246-I246)","v":0},{"$f":"SUMPRODUCT(M246:P246,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Agro","Agro",null,{"$f":"[2]Clientes!F247","v":0},{"$f":"[2]Clientes!G247","v":0},{"$f":"[2]Clientes!H247","v":0},{"$f":"[2]Clientes!I247","v":0},{"$f":"[2]Clientes!J247","v":0},{"$f":"SUMPRODUCT(G247:J247,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M247:P247,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Jub. 1","Jub. 1",null,{"$f":"[2]Clientes!F248","v":0},{"$f":"[2]Clientes!G248","v":0},{"$f":"[2]Clientes!H248","v":0},{"$f":"[2]Clientes!I248","v":0},{"$f":"[2]Clientes!J248","v":0},{"$f":"SUMPRODUCT(G248:J248,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M248:P248,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Jub. 2","Jub. 2",null,{"$f":"[2]Clientes!F249","v":0},{"$f":"[2]Clientes!G249","v":0},{"$f":"[2]Clientes!H249","v":0},{"$f":"[2]Clientes!I249","v":0},{"$f":"[2]Clientes!J249","v":0},{"$f":"SUMPRODUCT(G249:J249,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M249:P249,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Político","Part Político",null,{"$f":"[2]Clientes!F250","v":0},{"$f":"[2]Clientes!G250","v":0},{"$f":"[2]Clientes!H250","v":0},{"$f":"[2]Clientes!I250","v":0},{"$f":"[2]Clientes!J250","v":0},{"$f":"SUMPRODUCT(G250:J250,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M250:P250,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Discap.","Discapacitados",null,{"$f":"[2]Clientes!F251","v":0},{"$f":"[2]Clientes!G251","v":0},{"$f":"[2]Clientes!H251","v":0},{"$f":"[2]Clientes!I251","v":0},{"$f":"[2]Clientes!J251","v":0},{"$f":"SUMPRODUCT(G251:J251,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M251:P251,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Clientes!F252","v":0},{"$f":"[2]Clientes!G252","v":0},{"$f":"[2]Clientes!H252","v":0},{"$f":"[2]Clientes!I252","v":0},{"$f":"[2]Clientes!J252","v":0},{"$f":"SUMPRODUCT(G252:J252,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M252:P252,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Cruz Roja","Cruz Roja",null,{"$f":"[2]Clientes!F253","v":0},{"$f":"[2]Clientes!G253","v":0},{"$f":"[2]Clientes!H253","v":0},{"$f":"[2]Clientes!I253","v":0},{"$f":"[2]Clientes!J253","v":0},{"$f":"SUMPRODUCT(G253:J253,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M253:P253,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA XX","XX",null,{"$f":"[2]Clientes!F254","v":0},{"$f":"[2]Clientes!G254","v":0},{"$f":"[2]Clientes!H254","v":0},{"$f":"[2]Clientes!I254","v":0},{"$f":"[2]Clientes!J254","v":0},{"$f":"SUMPRODUCT(G254:J254,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M254:P254,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA YY","YY",null,{"$f":"[2]Clientes!F255","v":0},{"$f":"[2]Clientes!G255","v":0},{"$f":"[2]Clientes!H255","v":0},{"$f":"[2]Clientes!I255","v":0},{"$f":"[2]Clientes!J255","v":0},{"$f":"SUMPRODUCT(G255:J255,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M255:P255,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA",null,null,{"$f":"SUM(F257:F266)","v":0},{"$f":"SUM(G257:G266)","v":0},{"$f":"SUM(H257:H266)","v":0},{"$f":"SUM(I257:I266)","v":0},{"$f":"SUM(J257:J266)","v":0},{"$f":"SUMPRODUCT(G256:J256,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M257:M266)","v":0},{"$f":"SUM(N257:N266)","v":0},{"$f":"SUM(O257:O266)","v":0},{"$f":"SUM(P257:P266)","v":0},{"$f":"SUMPRODUCT(M256:P256,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Regular","Regular",null,{"$f":"[2]Clientes!F257","v":0},{"$f":"[2]Clientes!G257","v":0},{"$f":"[2]Clientes!H257","v":0},{"$f":"[2]Clientes!I257","v":0},{"$f":"[2]Clientes!J257","v":0},{"$f":"SUMPRODUCT(G257:J257,Params!$B$19:$E$19)","v":0},null,{"$f":"IF(G257<F257,0,G257-F257)","v":0},{"$f":"IF(H257<G257,0,H257-G257)","v":0},{"$f":"IF(I257<H257,0,I257-H257)","v":0},{"$f":"IF(J257<I257,0,J257-I257)","v":0},{"$f":"SUMPRODUCT(M257:P257,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Agro","Agro",null,{"$f":"[2]Clientes!F258","v":0},{"$f":"[2]Clientes!G258","v":0},{"$f":"[2]Clientes!H258","v":0},{"$f":"[2]Clientes!I258","v":0},{"$f":"[2]Clientes!J258","v":0},{"$f":"SUMPRODUCT(G258:J258,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M258:P258,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Jub. 1","Jub. 1",null,{"$f":"[2]Clientes!F259","v":0},{"$f":"[2]Clientes!G259","v":0},{"$f":"[2]Clientes!H259","v":0},{"$f":"[2]Clientes!I259","v":0},{"$f":"[2]Clientes!J259","v":0},{"$f":"SUMPRODUCT(G259:J259,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M259:P259,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Jub. 2","Jub. 2",null,{"$f":"[2]Clientes!F260","v":0},{"$f":"[2]Clientes!G260","v":0},{"$f":"[2]Clientes!H260","v":0},{"$f":"[2]Clientes!I260","v":0},{"$f":"[2]Clientes!J260","v":0},{"$f":"SUMPRODUCT(G260:J260,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M260:P260,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Político","Part Político",null,{"$f":"[2]Clientes!F261","v":0},{"$f":"[2]Clientes!G261","v":0},{"$f":"[2]Clientes!H261","v":0},{"$f":"[2]Clientes!I261","v":0},{"$f":"[2]Clientes!J261","v":0},{"$f":"SUMPRODUCT(G261:J261,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M261:P261,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Discap.","Discapacitados",null,{"$f":"[2]Clientes!F262","v":0},{"$f":"[2]Clientes!G262","v":0},{"$f":"[2]Clientes!H262","v":0},{"$f":"[2]Clientes!I262","v":0},{"$f":"[2]Clientes!J262","v":0},{"$f":"SUMPRODUCT(G262:J262,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M262:P262,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Clientes!F263","v":0},{"$f":"[2]Clientes!G263","v":0},{"$f":"[2]Clientes!H263","v":0},{"$f":"[2]Clientes!I263","v":0},{"$f":"[2]Clientes!J263","v":0},{"$f":"SUMPRODUCT(G263:J263,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M263:P263,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Cruz Roja","Cruz Roja",null,{"$f":"[2]Clientes!F264","v":0},{"$f":"[2]Clientes!G264","v":0},{"$f":"[2]Clientes!H264","v":0},{"$f":"[2]Clientes!I264","v":0},{"$f":"[2]Clientes!J264","v":0},{"$f":"SUMPRODUCT(G264:J264,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M264:P264,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA XX","XX",null,{"$f":"[2]Clientes!F265","v":0},{"$f":"[2]Clientes!G265","v":0},{"$f":"[2]Clientes!H265","v":0},{"$f":"[2]Clientes!I265","v":0},{"$f":"[2]Clientes!J265","v":0},{"$f":"SUMPRODUCT(G265:J265,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M265:P265,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA YY","YY",null,{"$f":"[2]Clientes!F266","v":0},{"$f":"[2]Clientes!G266","v":0},{"$f":"[2]Clientes!H266","v":0},{"$f":"[2]Clientes!I266","v":0},{"$f":"[2]Clientes!J266","v":0},{"$f":"SUMPRODUCT(G266:J266,Params!$B$19:$E$19)","v":0},null,0,0,0,0,{"$f":"SUMPRODUCT(M266:P266,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC",null,null,{"$f":"SUM(F268:F277)","v":0},{"$f":"SUM(G268:G277)","v":0},{"$f":"SUM(H268:H277)","v":0},{"$f":"SUM(I268:I277)","v":0},{"$f":"SUM(J268:J277)","v":0},{"$f":"SUMPRODUCT(G267:J267,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M268:M277)","v":0},{"$f":"SUM(N268:N277)","v":0},{"$f":"SUM(O268:O277)","v":0},{"$f":"SUM(P268:P277)","v":0},{"$f":"SUMPRODUCT(M267:P267,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G268:J268,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M268:P268,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G269:J269,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M269:P269,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G270:J270,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M270:P270,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G271:J271,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M271:P271,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G272:J272,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M272:P272,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G273:J273,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M273:P273,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G274:J274,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M274:P274,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G275:J275,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M275:P275,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G276:J276,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M276:P276,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G277:J277,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M277:P277,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD",null,null,{"$f":"SUM(F279:F288)","v":0},{"$f":"SUM(G279:G288)","v":0},{"$f":"SUM(H279:H288)","v":0},{"$f":"SUM(I279:I288)","v":0},{"$f":"SUM(J279:J288)","v":0},{"$f":"SUMPRODUCT(G278:J278,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M279:M288)","v":0},{"$f":"SUM(N279:N288)","v":0},{"$f":"SUM(O279:O288)","v":0},{"$f":"SUM(P279:P288)","v":0},{"$f":"SUMPRODUCT(M278:P278,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G279:J279,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M279:P279,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G280:J280,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M280:P280,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G281:J281,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M281:P281,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G282:J282,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M282:P282,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G283:J283,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M283:P283,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G284:J284,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M284:P284,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G285:J285,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M285:P285,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G286:J286,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M286:P286,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G287:J287,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M287:P287,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G288:J288,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M288:P288,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE",null,null,{"$f":"SUM(F290:F299)","v":0},{"$f":"SUM(G290:G299)","v":0},{"$f":"SUM(H290:H299)","v":0},{"$f":"SUM(I290:I299)","v":0},{"$f":"SUM(J290:J299)","v":0},{"$f":"SUMPRODUCT(G289:J289,Params!$B$19:$E$19)","v":0},null,{"$f":"SUM(M290:M299)","v":0},{"$f":"SUM(N290:N299)","v":0},{"$f":"SUM(O290:O299)","v":0},{"$f":"SUM(P290:P299)","v":0},{"$f":"SUMPRODUCT(M289:P289,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G290:J290,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M290:P290,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G291:J291,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M291:P291,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G292:J292,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M292:P292,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G293:J293,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M293:P293,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G294:J294,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M294:P294,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G295:J295,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M295:P295,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G296:J296,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M296:P296,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G297:J297,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M297:P297,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G298:J298,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M298:P298,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G299:J299,Params!$B$19:$E$19)","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT(M299:P299,Params!$B$19:$E$19)","v":0}]

{"sheet":"Potencia","index":8,"n_rows":299,"n_cols":13,"rows_kept":299,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Determinar la potencia FPM y FPB a partir de info de los clientes (relaciones FPM/FP y FPB/FP de las curvas de cargas individuales). Consultar con ENSA"]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Potencia proyectada (MW/mes)"]
["Nivel de tensión","Grupo Tarifario",null,null,null,"2025/2026","2026/2027","2027/2028","2028/2029","2029/2030","VP"]
[]
[]
[null,"TOTAL","TOTAL",null,null,{"$f":"F15+F16+F17+F22+F78+F83+F139+F144+F200+F211+F212+F217+F218+F223+F224+F229+F245+F256+F267+F278+F289","v":820.51519925523985},{"$f":"G15+G16+G17+G22+G78+G83+G139+G144+G200+G211+G212+G217+G218+G223+G224+G229+G245+G256+G267+G278+G289","v":852.87298451238416},{"$f":"H15+H16+H17+H22+H78+H83+H139+H144+H200+H211+H212+H217+H218+H223+H224+H229+H245+H256+H267+H278+H289","v":865.91547275155995},875.64864420887989,883.69975811983772,{"$f":"SUMPRODUCT(G14:J14,Params!$B$19:$E$19)","v":2853.9467378899608}]
["AT","EDEMET","EDEMET",null,null,{"$f":"[2]Demanda!F15","v":68.845359999999999},{"$f":"[2]Demanda!G15","v":68.845359999999999},{"$f":"[2]Demanda!H15","v":68.845359999999999},{"$f":"[2]Demanda!I15","v":68.845359999999999},{"$f":"[2]Demanda!J15","v":68.845359999999999},{"$f":"SUMPRODUCT(G15:J15,Params!$B$19:$E$19)","v":226.30120799433988},null,"M"]
["AT","ATD","ATD",null,null,{"$f":"[2]Demanda!F16","v":0},{"$f":"[2]Demanda!G16+0.001*G211/Energia!G211","v":1.533596518350726E-7},{"$f":"[2]Demanda!H16","v":0},{"$f":"[2]Demanda!I16","v":0},{"$f":"[2]Demanda!J16","v":0},{"$f":"SUMPRODUCT(G16:J16,Params!$B$19:$E$19)","v":1.4592085705638858E-7},null,"M"]
["AT","ATH","ATH",null,null,{"$f":"SUM(F18:F21)","v":113.02161481768523},{"$f":"SUM(G18:G21)","v":117.8869545364864},{"$f":"SUM(H18:H21)","v":119.84803242252448},121.31151904651044,122.52209029438595,{"$f":"SUMPRODUCT(G17:J17,Params!$B$19:$E$19)","v":395.0946618199207}]
["AT","ATH","ATH Punta",null,null,{"$f":"[2]Demanda!F18","v":28.033693150684929},{"$f":"[2]Demanda!G18","v":29.240483913414057},{"$f":"[2]Demanda!H18","v":29.726906406938571},{"$f":"[2]Demanda!I18","v":30.089907192347045},{"$f":"[2]Demanda!J18","v":30.390175268986429},{"$f":"SUMPRODUCT(G18:J18,Params!$B$19:$E$19)","v":97.998622058266349},null,"P"]
["AT","ATH","ATH Fuera de Punta",null,null,{"$f":"MAX(F20:F21)","v":28.419413665159336},{"$f":"MAX(G20:G21)","v":29.642808874236678},{"$f":"MAX(H20:H21)","v":30.135924140398949},30.503919517456474,30.808319035371863,{"$f":"SUMPRODUCT(G19:J19,Params!$B$19:$E$19)","v":99.347002334632975},null,"FP"]
["AT","ATH","ATH Fuera de Punta Medio",null,null,{"$f":"[2]Demanda!F20","v":28.419413665159336},{"$f":"[2]Demanda!G20","v":29.642808874236678},{"$f":"[2]Demanda!H20","v":30.135924140398949},{"$f":"[2]Demanda!I20","v":30.503919517456474},{"$f":"[2]Demanda!J20","v":30.808319035371863},{"$f":"SUMPRODUCT(G20:J20,Params!$B$19:$E$19)","v":99.347002334632975},null,"FPM"]
["AT","ATH","ATH Fuera de Punta Bajo",null,null,{"$f":"[2]Demanda!F21","v":28.149094336681625},{"$f":"[2]Demanda!G21","v":29.360852874598994},{"$f":"[2]Demanda!H21","v":29.849277734788025},{"$f":"[2]Demanda!I21","v":30.213772819250451},{"$f":"[2]Demanda!J21","v":30.515276954655796},{"$f":"SUMPRODUCT(G21:J21,Params!$B$19:$E$19)","v":98.402035092388459},null,"FPB"]
["MT","MTD","MTD",null,null,{"$f":"F23+F34+F45+F56+F67","v":80.002909589041096},{"$f":"G23+G34+G45+G56+G67","v":83.446864396014107},{"$f":"H23+H34+H45+H56+H67","v":84.835023086427938},85.870959338554457,86.727868189583546,{"$f":"SUMPRODUCT(G22:J22,Params!$B$19:$E$19)","v":279.6697123791746},null,"M"]
["MT","MTD","MTD_1 (0-10,000)",null,null,{"$f":"SUM(F24:F33)","v":80.002909589041096},{"$f":"SUM(G24:G33)","v":83.446864396014107},{"$f":"SUM(H24:H33)","v":84.835023086427938},85.870959338554457,86.727868189583546,{"$f":"SUMPRODUCT(G23:J23,Params!$B$19:$E$19)","v":279.6697123791746}]
["MT","MTD","MTD_1 Regular","Regular",null,{"$f":"[2]Demanda!F24","v":79.003330715611199},{"$f":"[2]Demanda!G24","v":82.404255781743771},{"$f":"[2]Demanda!H24","v":83.775070426709334},{"$f":"[2]Demanda!I24","v":84.798063399683073},{"$f":"[2]Demanda!J24","v":85.644265790305369},{"$f":"SUMPRODUCT(G24:J24,Params!$B$19:$E$19)","v":276.17544026496722}]
["MT","MTD","MTD_1 Agro","Agro",null,{"$f":"[2]Demanda!F25","v":0.99957887342989393},{"$f":"[2]Demanda!G25","v":1.0426086142703335},{"$f":"[2]Demanda!H25","v":1.0599526597185984},{"$f":"[2]Demanda!I25","v":1.0728959388713815},{"$f":"[2]Demanda!J25","v":1.0836023992781803},{"$f":"SUMPRODUCT(G25:J25,Params!$B$19:$E$19)","v":3.4942721142073458}]
["MT","MTD","MTD_1 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G26:J26,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G27:J27,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G28:J28,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G29:J29,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G30:J30,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G31:J31,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G32:J32,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_1 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G33:J33,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 (10,001-30,000)",null,null,{"$f":"SUM(F35:F44)","v":0},{"$f":"SUM(G35:G44)","v":0},{"$f":"SUM(H35:H44)","v":0},0,0,{"$f":"SUMPRODUCT(G34:J34,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G35:J35,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G36:J36,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G37:J37,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G38:J38,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G39:J39,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G40:J40,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G41:J41,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G42:J42,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G43:J43,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_2 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G44:J44,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 (30,001-50,000)",null,null,{"$f":"SUM(F46:F55)","v":0},{"$f":"SUM(G46:G55)","v":0},{"$f":"SUM(H46:H55)","v":0},0,0,{"$f":"SUMPRODUCT(G45:J45,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G46:J46,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G47:J47,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G48:J48,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G49:J49,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G50:J50,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G51:J51,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G52:J52,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G53:J53,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G54:J54,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_3 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G55:J55,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 (50,001-más)",null,null,{"$f":"SUM(F57:F66)","v":0},{"$f":"SUM(G57:G66)","v":0},{"$f":"SUM(H57:H66)","v":0},0,0,{"$f":"SUMPRODUCT(G56:J56,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G57:J57,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G58:J58,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G59:J59,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G60:J60,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G61:J61,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G62:J62,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G63:J63,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G64:J64,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G65:J65,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_4 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G66:J66,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 (xxx)",null,null,{"$f":"SUM(F68:F77)","v":0},{"$f":"SUM(G68:G77)","v":0},{"$f":"SUM(H68:H77)","v":0},0,0,{"$f":"SUMPRODUCT(G67:J67,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G68:J68,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G69:J69,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G70:J70,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G71:J71,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G72:J72,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G73:J73,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G74:J74,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G75:J75,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G76:J76,Params!$B$19:$E$19)","v":0}]
["MT","MTD","MTD_5 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G77:J77,Params!$B$19:$E$19)","v":0}]
["MT","MTH","MTH",null,null,{"$f":"SUM(F79:F82)","v":44.048162102007595},{"$f":"SUM(G79:G82)","v":45.94434163333699},{"$f":"SUM(H79:H82)","v":46.708636823758837},47.279004679070766,47.750803269530337,{"$f":"SUMPRODUCT(G78:J78,Params!$B$19:$E$19)","v":153.98111005186723}]
["MT","MTH","MTH Punta",null,null,{"$f":"[2]Demanda!F79","v":11.221452054794524},{"$f":"[2]Demanda!G79","v":11.704511657799522},{"$f":"[2]Demanda!H79","v":11.89921902868068},{"$f":"[2]Demanda!I79","v":12.04452260632273},{"$f":"[2]Demanda!J79","v":12.16471525477197},{"$f":"SUMPRODUCT(G79:J79,Params!$B$19:$E$19)","v":39.227326665516316},null,"P"]
["MT","MTH","MTH Fuera de Punta",null,null,{"$f":"MAX(F81:F82)","v":11.006803854775363},{"$f":"MAX(G81:G82)","v":11.480623310089966},{"$f":"MAX(H81:H82)","v":11.671606244375392},{"$f":"MAX(I81:I82)","v":11.814130399956474},{"$f":"MAX(J81:J82)","v":11.932023957742652},{"$f":"SUMPRODUCT(G80:J80,Params!$B$19:$E$19)","v":38.476971451306831},null,"FP"]
["MT","MTH","MTH Fuera de Punta Medio",null,null,{"$f":"[2]Demanda!F81","v":11.006803854775363},{"$f":"[2]Demanda!G81","v":11.480623310089966},{"$f":"[2]Demanda!H81","v":11.671606244375392},{"$f":"[2]Demanda!I81","v":11.814130399956474},{"$f":"[2]Demanda!J81","v":11.932023957742652},{"$f":"SUMPRODUCT(G81:J81,Params!$B$19:$E$19)","v":38.476971451306831},null,"FPM"]
["MT","MTH","MTH Fuera de Punta Bajo",null,null,{"$f":"[2]Demanda!F82","v":10.81310233766234},{"$f":"[2]Demanda!G82","v":11.278583355357533},{"$f":"[2]Demanda!H82","v":11.466205306327378},{"$f":"[2]Demanda!I82","v":11.606221272835086},{"$f":"[2]Demanda!J82","v":11.722040099273062},{"$f":"SUMPRODUCT(G82:J82,Params!$B$19:$E$19)","v":37.799840483737256},null,"FPB"]
["BT","BTD","BTD",null,null,{"$f":"F84+F95+F106+F117+F128","v":226.18429353003154},{"$f":"G84+G95+G106+G117+G128","v":235.9210454677542},{"$f":"H84+H95+H106+H117+H128","v":239.84564888920065},242.77444873576874,245.19710216281607,{"$f":"SUMPRODUCT(G83:J83,Params!$B$19:$E$19)","v":790.68244694060127},null,"M"]
["BT","BTD","BTD_1 (0-10,000)",null,null,{"$f":"SUM(F85:F94)","v":226.18429353003154},{"$f":"SUM(G85:G94)","v":235.9210454677542},{"$f":"SUM(H85:H94)","v":239.84564888920065},242.77444873576874,245.19710216281607,{"$f":"SUMPRODUCT(G84:J84,Params!$B$19:$E$19)","v":790.68244694060127}]
["BT","BTD","BTD_1 Regular","Regular",null,{"$f":"[2]Demanda!F85","v":225.70572812426761},{"$f":"[2]Demanda!G85","v":235.42187884088347},{"$f":"[2]Demanda!H85","v":239.3381785052496},{"$f":"[2]Demanda!I85","v":242.26078153653447},{"$f":"[2]Demanda!J85","v":244.6783090633601},{"$f":"SUMPRODUCT(G85:J85,Params!$B$19:$E$19)","v":789.00950466797462}]
["BT","BTD","BTD_1 Agro","Agro",null,{"$f":"[2]Demanda!F86","v":0.25133958325975209},{"$f":"[2]Demanda!G86","v":0.26215921682553667},{"$f":"[2]Demanda!H86","v":0.26652029854792941},{"$f":"[2]Demanda!I86","v":0.26977482750482146},{"$f":"[2]Demanda!J86","v":0.27246691851270582},{"$f":"SUMPRODUCT(G86:J86,Params!$B$19:$E$19)","v":0.87861890674767595}]
["BT","BTD","BTD_1 Jub. 1","Jub. 1",null,{"$f":"[2]Demanda!F87","v":0},{"$f":"[2]Demanda!G87","v":0},{"$f":"[2]Demanda!H87","v":0},{"$f":"[2]Demanda!I87","v":0},{"$f":"[2]Demanda!J87","v":0},{"$f":"SUMPRODUCT(G87:J87,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_1 Jub. 2","Jub. 2",null,{"$f":"[2]Demanda!F88","v":0.16323161126832605},{"$f":"[2]Demanda!G88","v":0.17025838435902008},{"$f":"[2]Demanda!H88","v":0.17309067359570321},{"$f":"[2]Demanda!I88","v":0.17520431601789138},{"$f":"[2]Demanda!J88","v":0.17695268508574249},{"$f":"SUMPRODUCT(G88:J88,Params!$B$19:$E$19)","v":0.57061596895790023}]
["BT","BTD","BTD_1 Político","Part Político",null,{"$f":"[2]Demanda!F89","v":3.6170641133322259E-2},{"$f":"[2]Demanda!G89","v":3.7727710170464682E-2},{"$f":"[2]Demanda!H89","v":3.8355319717229691E-2},{"$f":"[2]Demanda!I89","v":3.8823683663055483E-2},{"$f":"[2]Demanda!J89","v":3.9211106354227032E-2},{"$f":"SUMPRODUCT(G89:J89,Params!$B$19:$E$19)","v":0.12644331130317105}]
["BT","BTD","BTD_1 Discap.","Discapacitados",null,{"$f":"[2]Demanda!F90","v":0},{"$f":"[2]Demanda!G90","v":0},{"$f":"[2]Demanda!H90","v":0},{"$f":"[2]Demanda!I90","v":0},{"$f":"[2]Demanda!J90","v":0},{"$f":"SUMPRODUCT(G90:J90,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_1 Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Demanda!F91","v":0},{"$f":"[2]Demanda!G91","v":0},{"$f":"[2]Demanda!H91","v":0},{"$f":"[2]Demanda!I91","v":0},{"$f":"[2]Demanda!J91","v":0},{"$f":"SUMPRODUCT(G91:J91,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_1 Cruz Roja","Cruz Roja",null,{"$f":"[2]Demanda!F92","v":2.7823570102555584E-2},{"$f":"[2]Demanda!G92","v":2.9021315515742066E-2},{"$f":"[2]Demanda!H92","v":2.9504092090176688E-2},{"$f":"[2]Demanda!I92","v":2.9864372048504218E-2},{"$f":"[2]Demanda!J92","v":3.0162389503251567E-2},{"$f":"SUMPRODUCT(G92:J92,Params!$B$19:$E$19)","v":9.7264085617823917E-2}]
["BT","BTD","BTD_1 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G93:J93,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_1 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G94:J94,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 (10,001-30,000)",null,null,{"$f":"SUM(F96:F105)","v":0},{"$f":"SUM(G96:G105)","v":0},{"$f":"SUM(H96:H105)","v":0},0,0,{"$f":"SUMPRODUCT(G95:J95,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G96:J96,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G97:J97,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G98:J98,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G99:J99,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G100:J100,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G101:J101,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G102:J102,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G103:J103,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G104:J104,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_2 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G105:J105,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 (30,001-50,000)",null,null,{"$f":"SUM(F107:F116)","v":0},{"$f":"SUM(G107:G116)","v":0},{"$f":"SUM(H107:H116)","v":0},0,0,{"$f":"SUMPRODUCT(G106:J106,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G107:J107,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G108:J108,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G109:J109,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G110:J110,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G111:J111,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G112:J112,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G113:J113,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G114:J114,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G115:J115,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_3 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G116:J116,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 (50,001-más)",null,null,{"$f":"SUM(F118:F127)","v":0},{"$f":"SUM(G118:G127)","v":0},{"$f":"SUM(H118:H127)","v":0},0,0,{"$f":"SUMPRODUCT(G117:J117,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G118:J118,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G119:J119,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G120:J120,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G121:J121,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G122:J122,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G123:J123,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G124:J124,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G125:J125,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G126:J126,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_4 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G127:J127,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 (xxx)",null,null,{"$f":"SUM(F129:F138)","v":0},{"$f":"SUM(G129:G138)","v":0},{"$f":"SUM(H129:H138)","v":0},0,0,{"$f":"SUMPRODUCT(G128:J128,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G129:J129,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G130:J130,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G131:J131,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G132:J132,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G133:J133,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G134:J134,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G135:J135,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G136:J136,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G137:J137,Params!$B$19:$E$19)","v":0}]
["BT","BTD","BTD_5 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G138:J138,Params!$B$19:$E$19)","v":0}]
["BT","BTH","BTH",null,null,{"$f":"SUM(F140:F143)","v":18.031649975481923},{"$f":"SUM(G140:G143)","v":18.807874089451179},{"$f":"SUM(H140:H143)","v":19.120747605483828},19.354234612284099,19.547371093719843,{"$f":"SUMPRODUCT(G139:J139,Params!$B$19:$E$19)","v":63.034036990271716}]
["BT","BTH","BTH Punta",null,null,{"$f":"[2]Demanda!F140","v":4.0460526027397243},{"$f":"[2]Demanda!G140","v":4.2202265469381226},{"$f":"[2]Demanda!H140","v":4.2904310321401704},{"$f":"[2]Demanda!I140","v":4.3428222837923869},{"$f":"[2]Demanda!J140","v":4.3861594362138021},{"$f":"SUMPRODUCT(G140:J140,Params!$B$19:$E$19)","v":14.143965181914231},null,"P"]
["BT","BTH","BTH Fuera de Punta",null,null,{"$f":"MAX(F142:F143)","v":4.690675073891625},{"$f":"MAX(G142:G143)","v":4.8925986420675809},{"$f":"MAX(H142:H143)","v":4.9739881990371702},{"$f":"MAX(I142:I143)","v":5.0347264944435688},{"$f":"MAX(J142:J143)","v":5.0849681795118569},{"$f":"SUMPRODUCT(G141:J141,Params!$B$19:$E$19)","v":16.397400488533378},null,"FP"]
["BT","BTH","BTH Fuera de Punta Medio",null,null,{"$f":"[2]Demanda!F142","v":4.6042472249589483},{"$f":"[2]Demanda!G142","v":4.8024502583778936},{"$f":"[2]Demanda!H142","v":4.8823401752693165},{"$f":"[2]Demanda!I142","v":4.9419593396045745},{"$f":"[2]Demanda!J142","v":4.991275298482325},{"$f":"SUMPRODUCT(G142:J142,Params!$B$19:$E$19)","v":16.095270831290723},null,"FPM"]
["BT","BTH","BTH Fuera de Punta Bajo",null,null,{"$f":"[2]Demanda!F143","v":4.690675073891625},{"$f":"[2]Demanda!G143","v":4.8925986420675809},{"$f":"[2]Demanda!H143","v":4.9739881990371702},{"$f":"[2]Demanda!I143","v":5.0347264944435688},{"$f":"[2]Demanda!J143","v":5.0849681795118569},{"$f":"SUMPRODUCT(G143:J143,Params!$B$19:$E$19)","v":16.397400488533378},null,"FPB"]
["BT","BTS","BTS",null,null,{"$f":"F145+F156+F167+F178+F189","v":0},{"$f":"G145+G156+G167+G178+G189","v":0},{"$f":"H145+H156+H167+H178+H189","v":0},0,0,{"$f":"SUMPRODUCT(G144:J144,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 (0-300)",null,null,{"$f":"SUM(F146:F155)","v":0},{"$f":"SUM(G146:G155)","v":0},{"$f":"SUM(H146:H155)","v":0},0,0,{"$f":"SUMPRODUCT(G145:J145,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G146:J146,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G147:J147,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G148:J148,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G149:J149,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G150:J150,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G151:J151,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G152:J152,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G153:J153,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G154:J154,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_1 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G155:J155,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 (301-750)",null,null,{"$f":"SUM(F157:F166)","v":0},{"$f":"SUM(G157:G166)","v":0},{"$f":"SUM(H157:H166)","v":0},0,0,{"$f":"SUMPRODUCT(G156:J156,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G157:J157,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G158:J158,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G159:J159,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G160:J160,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G161:J161,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G162:J162,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G163:J163,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G164:J164,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G165:J165,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_2 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G166:J166,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 (751-más)",null,null,{"$f":"SUM(F168:F177)","v":0},{"$f":"SUM(G168:G177)","v":0},{"$f":"SUM(H168:H177)","v":0},0,0,{"$f":"SUMPRODUCT(G167:J167,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G168:J168,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G169:J169,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G170:J170,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G171:J171,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G172:J172,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G173:J173,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G174:J174,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G175:J175,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G176:J176,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_3 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G177:J177,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 (0-50)",null,null,{"$f":"SUM(F179:F188)","v":0},{"$f":"SUM(G179:G188)","v":0},{"$f":"SUM(H179:H188)","v":0},0,0,{"$f":"SUMPRODUCT(G178:J178,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G179:J179,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G180:J180,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G181:J181,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G182:J182,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G183:J183,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G184:J184,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G185:J185,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G186:J186,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G187:J187,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_4 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G188:J188,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 (xxx)",null,null,{"$f":"SUM(F190:F199)","v":0},{"$f":"SUM(G190:G199)","v":0},{"$f":"SUM(H190:H199)","v":0},0,0,{"$f":"SUMPRODUCT(G189:J189,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G190:J190,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G191:J191,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G192:J192,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G193:J193,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G194:J194,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G195:J195,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G196:J196,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G197:J197,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G198:J198,Params!$B$19:$E$19)","v":0}]
["BT","BTS","BTS_5 YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G199:J199,Params!$B$19:$E$19)","v":0}]
["BT","BTS Prepago","BTS_PREPAGO",null,null,{"$f":"SUM(F201:F210)","v":0},{"$f":"SUM(G201:G210)","v":0},{"$f":"SUM(H201:H210)","v":0},0,0,{"$f":"SUMPRODUCT(G200:J200,Params!$B$19:$E$19)","v":0}]
["BT","BTS Prepago","BTS_PREPAGO Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G201:J201,Params!$B$19:$E$19)","v":0}]
["BT","BTS Prepago","BTS_PREPAGO Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G202:J202,Params!$B$19:$E$19)","v":0}]
["BT","BTS Prepago","BTS_PREPAGO Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G203:J203,Params!$B$19:$E$19)","v":0}]
["BT","BTS Prepago","BTS_PREPAGO Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G204:J204,Params!$B$19:$E$19)","v":0}]
["BT","BTS Prepago","BTS_PREPAGO Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G205:J205,Params!$B$19:$E$19)","v":0}]
["BT","BTS Prepago","BTS_PREPAGO Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G206:J206,Params!$B$19:$E$19)","v":0}]
["BT","BTS Prepago","BTS_PREPAGO Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G207:J207,Params!$B$19:$E$19)","v":0}]
["BT","BTS Prepago","BTS_PREPAGO Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G208:J208,Params!$B$19:$E$19)","v":0}]
["BT","BTS Prepago","BTS_PREPAGO XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G209:J209,Params!$B$19:$E$19)","v":0}]
["BT","BTS Prepago","BTS_PREPAGO YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G210:J210,Params!$B$19:$E$19)","v":0}]
["AT","ATD PEAJE","ATD PEAJE",null,null,{"$f":"[2]Demanda!F211","v":9.4947528767123295},{"$f":"[2]Demanda!G211","v":9.9034817589335518},{"$f":"[2]Demanda!H211","v":10.06822856360408},{"$f":"[2]Demanda!I211","v":10.191173575985433},{"$f":"[2]Demanda!J211","v":10.292871599472109},{"$f":"SUMPRODUCT(G211:J211,Params!$B$19:$E$19)","v":33.191227916355892},null,"M"]
["AT","ATH PEAJE","ATH PEAJE",null,null,{"$f":"SUM(F213:F216)","v":54.82809131322518},{"$f":"SUM(G213:G216)","v":57.1883238298336},{"$f":"SUM(H213:H216)","v":58.139665372612704},58.849619644501495,59.436881745001024,{"$f":"SUMPRODUCT(G212:J212,Params!$B$19:$E$19)","v":191.66498576908316}]
["AT","ATH PEAJE","ATH PEAJE Punta",null,null,{"$f":"[2]Demanda!F213","v":13.57707726027397},{"$f":"[2]Demanda!G213","v":14.161541509578846},{"$f":"[2]Demanda!H213","v":14.397122163908582},{"$f":"[2]Demanda!I213","v":14.572928101518718},{"$f":"[2]Demanda!J213","v":14.718351783422262},{"$f":"SUMPRODUCT(G213:J213,Params!$B$19:$E$19)","v":47.461989968059669},null,"P"]
["AT","ATH PEAJE","ATH PEAJE Fuera de Punta",null,null,{"$f":"MAX(F215:F216)","v":13.916828493150682},{"$f":"MAX(G215:G216)","v":14.515918309171209},{"$f":"MAX(H215:H216)","v":14.757394106926593},{"$f":"MAX(I215:I216)","v":14.937599392268575},{"$f":"MAX(J215:J216)","v":15.086662139802302},{"$f":"SUMPRODUCT(G214:J214,Params!$B$19:$E$19)","v":48.649673391914988},null,"FP"]
["AT","ATH PEAJE","ATH PEAJE Fuera de Punta Medio",null,null,{"$f":"[2]Demanda!F215","v":13.916828493150682},{"$f":"[2]Demanda!G215","v":14.515918309171209},{"$f":"[2]Demanda!H215","v":14.757394106926593},{"$f":"[2]Demanda!I215","v":14.937599392268575},{"$f":"[2]Demanda!J215","v":15.086662139802302},{"$f":"SUMPRODUCT(G215:J215,Params!$B$19:$E$19)","v":48.649673391914988},null,"FPM"]
["AT","ATH PEAJE","ATH PEAJE Fuera de Punta Bajo",null,null,{"$f":"[2]Demanda!F216","v":13.417357066649851},{"$f":"[2]Demanda!G216","v":13.994945701912338},{"$f":"[2]Demanda!H216","v":14.227754994850933},{"$f":"[2]Demanda!I216","v":14.401492758445626},{"$f":"[2]Demanda!J216","v":14.54520568197416},{"$f":"SUMPRODUCT(G216:J216,Params!$B$19:$E$19)","v":46.903649017193516},null,"FPB"]
["MT","MTD PEAJE","MTD PEAJE",null,null,{"$f":"[2]Demanda!F217","v":95.448753972602717},{"$f":"[2]Demanda!G217","v":99.5576194720215},{"$f":"[2]Demanda!H217","v":101.21378445398098},{"$f":"[2]Demanda!I217","v":102.44972480875612},{"$f":"[2]Demanda!J217","v":103.47207365230399},{"$f":"SUMPRODUCT(G217:J217,Params!$B$19:$E$19)","v":333.664434301087},null,"M"]
["MT","MTH PEAJE","MTH PEAJE",null,null,{"$f":"SUM(F219:F222)","v":85.780604565783079},{"$f":"SUM(G219:G222)","v":89.473276831790855},{"$f":"SUM(H219:H222)","v":90.961686344752565},92.072436421912215,92.991229996753844,{"$f":"SUMPRODUCT(G218:J218,Params!$B$19:$E$19)","v":299.86705645903754}]
["MT","MTH PEAJE","MTH PEAJE Punta",null,null,{"$f":"[2]Demanda!F219","v":21.819558356164379},{"$f":"[2]Demanda!G219","v":22.75884385556369},{"$f":"[2]Demanda!H219","v":23.137442705389152},{"$f":"[2]Demanda!I219","v":23.419978323439185},{"$f":"[2]Demanda!J219","v":23.653686981999076},{"$f":"SUMPRODUCT(G219:J219,Params!$B$19:$E$19)","v":76.275595988386442},null,"P"]
["MT","MTH PEAJE","MTH PEAJE Fuera de Punta",null,null,{"$f":"MAX(F221:F222)","v":21.38215910716902},{"$f":"MAX(G221:G222)","v":22.302615500803533},{"$f":"MAX(H221:H222)","v":22.673624882048507},{"$f":"MAX(I221:I222)","v":22.950496734355333},{"$f":"MAX(J221:J222)","v":23.179520422208249},{"$f":"SUMPRODUCT(G220:J220,Params!$B$19:$E$19)","v":74.746560072195777},null,"FP"]
["MT","MTH PEAJE","MTH PEAJE Fuera de Punta Medio",null,null,{"$f":"[2]Demanda!F221","v":21.38215910716902},{"$f":"[2]Demanda!G221","v":22.302615500803533},{"$f":"[2]Demanda!H221","v":22.673624882048507},{"$f":"[2]Demanda!I221","v":22.950496734355333},{"$f":"[2]Demanda!J221","v":23.179520422208249},{"$f":"SUMPRODUCT(G221:J221,Params!$B$19:$E$19)","v":74.746560072195777},null,"FPM"]
["MT","MTH PEAJE","MTH PEAJE Fuera de Punta Bajo",null,null,{"$f":"[2]Demanda!F222","v":21.196727995280661},{"$f":"[2]Demanda!G222","v":22.10920197462011},{"$f":"[2]Demanda!H222","v":22.476993875266398},{"$f":"[2]Demanda!I222","v":22.75146462976236},{"$f":"[2]Demanda!J222","v":22.97850217033826},{"$f":"SUMPRODUCT(G222:J222,Params!$B$19:$E$19)","v":74.098340326259532},null,"FPB"]
["BT","BTD PEAJE","BTD PEAJE",null,null,{"$f":"[2]Demanda!F223","v":22.474678356164382},{"$f":"[2]Demanda!G223","v":23.442165375792573},{"$f":"[2]Demanda!H223","v":23.832131443709667},{"$f":"[2]Demanda!I223","v":24.123150035203782},{"$f":"[2]Demanda!J223","v":24.363875665138462},{"$f":"SUMPRODUCT(G223:J223,Params!$B$19:$E$19)","v":78.565727971273034},null,"M"]
["BT","BTH PEAJE","BTH PEAJE",null,null,{"$f":"SUM(F225:F228)","v":2.3543281565046108},{"$f":"SUM(G225:G228)","v":2.4556769676095591},{"$f":"SUM(H225:H228)","v":2.496527745504086},2.527013310332336,2.5522304511325773,{"$f":"SUMPRODUCT(G224:J224,Params!$B$19:$E$19)","v":8.2301291510281533}]
["BT","BTH PEAJE","BTH PEAJE Punta",null,null,{"$f":"[2]Demanda!F225","v":0.59863013698630141},{"$f":"[2]Demanda!G225","v":0.62439988896736309},{"$f":"[2]Demanda!H225","v":0.63478693152956234},{"$f":"[2]Demanda!I225","v":0.64253843286501533},{"$f":"[2]Demanda!J225","v":0.64895034295067788},{"$f":"SUMPRODUCT(G225:J225,Params!$B$19:$E$19)","v":2.0926578682258081},null,"P"]
["BT","BTH PEAJE","BTH PEAJE Fuera de Punta",null,null,{"$f":"MAX(F227:F228)","v":0.58940602739726022},{"$f":"MAX(G227:G228)","v":0.61477870111301369},{"$f":"MAX(H227:H228)","v":0.62500569289764596},{"$f":"MAX(I227:I228)","v":0.63263775370817343},{"$f":"MAX(J227:J228)","v":0.63895086462277695},{"$f":"SUMPRODUCT(G226:J226,Params!$B$19:$E$19)","v":2.0604127400301895},null,"FP"]
["BT","BTH PEAJE","BTH PEAJE Fuera de Punta Medio",null,null,{"$f":"[2]Demanda!F227","v":0.58940602739726022},{"$f":"[2]Demanda!G227","v":0.61477870111301369},{"$f":"[2]Demanda!H227","v":0.62500569289764596},{"$f":"[2]Demanda!I227","v":0.63263775370817343},{"$f":"[2]Demanda!J227","v":0.63895086462277695},{"$f":"SUMPRODUCT(G227:J227,Params!$B$19:$E$19)","v":2.0604127400301895},null,"FPM"]
["BT","BTH PEAJE","BTH PEAJE Fuera de Punta Bajo",null,null,{"$f":"[2]Demanda!F228","v":0.57688596472378895},{"$f":"[2]Demanda!G228","v":0.60171967641616864},{"$f":"[2]Demanda!H228","v":0.61172942817923193},{"$f":"[2]Demanda!I228","v":0.6191993700509737},{"$f":"[2]Demanda!J228","v":0.6253783789363454},{"$f":"SUMPRODUCT(G228:J228,Params!$B$19:$E$19)","v":2.0166458027419667},null,"FPB"]
["BT","BTSH","BTSH",null,null,{"$f":"F230+F235+F240","v":0},{"$f":"G230+G235+G240","v":0},{"$f":"H230+H235+H240","v":0},0,0,{"$f":"SUMPRODUCT(G229:J229,Params!$B$19:$E$19)","v":0}]
["BT","BTSH","BTSH_1",null,null,{"$f":"SUM(F231:F234)","v":0},{"$f":"SUM(G231:G234)","v":0},{"$f":"SUM(H231:H234)","v":0},0,0,{"$f":"SUMPRODUCT(G230:J230,Params!$B$19:$E$19)","v":0}]
["BT","BTSH","BTSH_1 Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G231:J231,Params!$B$19:$E$19)","v":0}]
["BT","BTSH","BTSH_1 Fuera de Punta"]
["BT","BTSH","BTSH_1 Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G233:J233,Params!$B$19:$E$19)","v":0}]
["BT","BTSH","BTSH_1 Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G234:J234,Params!$B$19:$E$19)","v":0}]
["BT","BTSH","BTSH_2",null,null,{"$f":"SUM(F236:F239)","v":0},{"$f":"SUM(G236:G239)","v":0},{"$f":"SUM(H236:H239)","v":0},0,0,{"$f":"SUMPRODUCT(G235:J235,Params!$B$19:$E$19)","v":0}]
["BT","BTSH","BTSH_2 Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G236:J236,Params!$B$19:$E$19)","v":0}]
["BT","BTSH","BTSH_2 Fuera de Punta"]
["BT","BTSH","BTSH_2 Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G238:J238,Params!$B$19:$E$19)","v":0}]
["BT","BTSH","BTSH_2 Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G239:J239,Params!$B$19:$E$19)","v":0}]
["BT","BTSH","BTSH_3",null,null,{"$f":"SUM(F241:F244)","v":0},{"$f":"SUM(G241:G244)","v":0},{"$f":"SUM(H241:H244)","v":0},0,0,{"$f":"SUMPRODUCT(G240:J240,Params!$B$19:$E$19)","v":0}]
["BT","BTSH","BTSH_3 Punta",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G241:J241,Params!$B$19:$E$19)","v":0}]
["BT","BTSH","BTSH_3 Fuera de Punta"]
["BT","BTSH","BTSH_3 Fuera de Punta Medio",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G243:J243,Params!$B$19:$E$19)","v":0}]
["BT","BTSH","BTSH_3 Fuera de Punta Bajo",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(G244:J244,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA",null,null,{"$f":"SUM(F246:F255)","v":0},{"$f":"SUM(G246:G255)","v":0},0,0,0,{"$f":"SUMPRODUCT(G245:J245,Params!$B$19:$E$19)","v":0},null,"M"]
["BT","BTA","BTA Regular","Regular",null,{"$f":"[2]Demanda!F246","v":0},{"$f":"[2]Demanda!G246","v":0},{"$f":"[2]Demanda!H246","v":0},{"$f":"[2]Demanda!I246","v":0},{"$f":"[2]Demanda!J246","v":0},{"$f":"SUMPRODUCT(G246:J246,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Agro","Agro",null,{"$f":"[2]Demanda!F247","v":0},{"$f":"[2]Demanda!G247","v":0},{"$f":"[2]Demanda!H247","v":0},{"$f":"[2]Demanda!I247","v":0},{"$f":"[2]Demanda!J247","v":0},{"$f":"SUMPRODUCT(G247:J247,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Jub. 1","Jub. 1",null,{"$f":"[2]Demanda!F248","v":0},{"$f":"[2]Demanda!G248","v":0},{"$f":"[2]Demanda!H248","v":0},{"$f":"[2]Demanda!I248","v":0},{"$f":"[2]Demanda!J248","v":0},{"$f":"SUMPRODUCT(G248:J248,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Jub. 2","Jub. 2",null,{"$f":"[2]Demanda!F249","v":0},{"$f":"[2]Demanda!G249","v":0},{"$f":"[2]Demanda!H249","v":0},{"$f":"[2]Demanda!I249","v":0},{"$f":"[2]Demanda!J249","v":0},{"$f":"SUMPRODUCT(G249:J249,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Político","Part Político",null,{"$f":"[2]Demanda!F250","v":0},{"$f":"[2]Demanda!G250","v":0},{"$f":"[2]Demanda!H250","v":0},{"$f":"[2]Demanda!I250","v":0},{"$f":"[2]Demanda!J250","v":0},{"$f":"SUMPRODUCT(G250:J250,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Discap.","Discapacitados",null,{"$f":"[2]Demanda!F251","v":0},{"$f":"[2]Demanda!G251","v":0},{"$f":"[2]Demanda!H251","v":0},{"$f":"[2]Demanda!I251","v":0},{"$f":"[2]Demanda!J251","v":0},{"$f":"SUMPRODUCT(G251:J251,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Demanda!F252","v":0},{"$f":"[2]Demanda!G252","v":0},{"$f":"[2]Demanda!H252","v":0},{"$f":"[2]Demanda!I252","v":0},{"$f":"[2]Demanda!J252","v":0},{"$f":"SUMPRODUCT(G252:J252,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA Cruz Roja","Cruz Roja",null,{"$f":"[2]Demanda!F253","v":0},{"$f":"[2]Demanda!G253","v":0},{"$f":"[2]Demanda!H253","v":0},{"$f":"[2]Demanda!I253","v":0},{"$f":"[2]Demanda!J253","v":0},{"$f":"SUMPRODUCT(G253:J253,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA XX","XX",null,{"$f":"[2]Demanda!F254","v":0},{"$f":"[2]Demanda!G254","v":0},{"$f":"[2]Demanda!H254","v":0},{"$f":"[2]Demanda!I254","v":0},{"$f":"[2]Demanda!J254","v":0},{"$f":"SUMPRODUCT(G254:J254,Params!$B$19:$E$19)","v":0}]
["BT","BTA","BTA YY","YY",null,{"$f":"[2]Demanda!F255","v":0},{"$f":"[2]Demanda!G255","v":0},{"$f":"[2]Demanda!H255","v":0},{"$f":"[2]Demanda!I255","v":0},{"$f":"[2]Demanda!J255","v":0},{"$f":"SUMPRODUCT(G255:J255,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA",null,null,{"$f":"SUM(F257:F266)","v":0},{"$f":"SUM(G257:G266)","v":0},0,0,0,{"$f":"SUMPRODUCT(G256:J256,Params!$B$19:$E$19)","v":0},null,"M"]
["MT","MTA","MTA Regular","Regular",null,{"$f":"[2]Demanda!F257","v":0},{"$f":"[2]Demanda!G257","v":0},{"$f":"[2]Demanda!H257","v":0},{"$f":"[2]Demanda!I257","v":0},{"$f":"[2]Demanda!J257","v":0},{"$f":"SUMPRODUCT(G257:J257,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Agro","Agro",null,{"$f":"[2]Demanda!F258","v":0},{"$f":"[2]Demanda!G258","v":0},{"$f":"[2]Demanda!H258","v":0},{"$f":"[2]Demanda!I258","v":0},{"$f":"[2]Demanda!J258","v":0},{"$f":"SUMPRODUCT(G258:J258,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Jub. 1","Jub. 1",null,{"$f":"[2]Demanda!F259","v":0},{"$f":"[2]Demanda!G259","v":0},{"$f":"[2]Demanda!H259","v":0},{"$f":"[2]Demanda!I259","v":0},{"$f":"[2]Demanda!J259","v":0},{"$f":"SUMPRODUCT(G259:J259,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Jub. 2","Jub. 2",null,{"$f":"[2]Demanda!F260","v":0},{"$f":"[2]Demanda!G260","v":0},{"$f":"[2]Demanda!H260","v":0},{"$f":"[2]Demanda!I260","v":0},{"$f":"[2]Demanda!J260","v":0},{"$f":"SUMPRODUCT(G260:J260,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Político","Part Político",null,{"$f":"[2]Demanda!F261","v":0},{"$f":"[2]Demanda!G261","v":0},{"$f":"[2]Demanda!H261","v":0},{"$f":"[2]Demanda!I261","v":0},{"$f":"[2]Demanda!J261","v":0},{"$f":"SUMPRODUCT(G261:J261,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Discap.","Discapacitados",null,{"$f":"[2]Demanda!F262","v":0},{"$f":"[2]Demanda!G262","v":0},{"$f":"[2]Demanda!H262","v":0},{"$f":"[2]Demanda!I262","v":0},{"$f":"[2]Demanda!J262","v":0},{"$f":"SUMPRODUCT(G262:J262,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Discapacitados 601-más","Discapacitados 601-más",null,{"$f":"[2]Demanda!F263","v":0},{"$f":"[2]Demanda!G263","v":0},{"$f":"[2]Demanda!H263","v":0},{"$f":"[2]Demanda!I263","v":0},{"$f":"[2]Demanda!J263","v":0},{"$f":"SUMPRODUCT(G263:J263,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA Cruz Roja","Cruz Roja",null,{"$f":"[2]Demanda!F264","v":0},{"$f":"[2]Demanda!G264","v":0},{"$f":"[2]Demanda!H264","v":0},{"$f":"[2]Demanda!I264","v":0},{"$f":"[2]Demanda!J264","v":0},{"$f":"SUMPRODUCT(G264:J264,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA XX","XX",null,{"$f":"[2]Demanda!F265","v":0},{"$f":"[2]Demanda!G265","v":0},{"$f":"[2]Demanda!H265","v":0},{"$f":"[2]Demanda!I265","v":0},{"$f":"[2]Demanda!J265","v":0},{"$f":"SUMPRODUCT(G265:J265,Params!$B$19:$E$19)","v":0}]
["MT","MTA","MTA YY","YY",null,{"$f":"[2]Demanda!F266","v":0},{"$f":"[2]Demanda!G266","v":0},{"$f":"[2]Demanda!H266","v":0},{"$f":"[2]Demanda!I266","v":0},{"$f":"[2]Demanda!J266","v":0},{"$f":"SUMPRODUCT(G266:J266,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC",null,null,{"$f":"SUM(F268:F279)","v":0},{"$f":"SUM(G268:G279)","v":0},{"$f":"SUM(H268:H279)","v":0},0,0,{"$f":"SUMPRODUCT(G267:J267,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G268:J268,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G269:J269,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G270:J270,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G271:J271,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G272:J272,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G273:J273,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G274:J274,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G275:J275,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G276:J276,Params!$B$19:$E$19)","v":0}]
[null,null,"CCC YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G277:J277,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD",null,null,{"$f":"SUM(F279:F290)","v":0},{"$f":"SUM(G279:G290)","v":0},{"$f":"SUM(H279:H290)","v":0},0,0,{"$f":"SUMPRODUCT(G278:J278,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G279:J279,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G280:J280,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G281:J281,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G282:J282,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G283:J283,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G284:J284,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G285:J285,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G286:J286,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G287:J287,Params!$B$19:$E$19)","v":0}]
[null,null,"DDD YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G288:J288,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE",null,null,{"$f":"SUM(F290:F301)","v":0},{"$f":"SUM(G290:G301)","v":0},{"$f":"SUM(H290:H301)","v":0},0,0,{"$f":"SUMPRODUCT(G289:J289,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Regular","Regular",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G290:J290,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Agro","Agro",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G291:J291,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Jub. 1","Jub. 1",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G292:J292,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Jub. 2","Jub. 2",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G293:J293,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Político","Part Político",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G294:J294,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Discap.","Discapacitados",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G295:J295,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Discapacitados 601-más","Discapacitados 601-más",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G296:J296,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE Cruz Roja","Cruz Roja",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G297:J297,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE XX","XX",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G298:J298,Params!$B$19:$E$19)","v":0}]
[null,null,"EEE YY","YY",null,null,null,null,null,null,{"$f":"SUMPRODUCT(G299:J299,Params!$B$19:$E$19)","v":0}]

{"sheet":"Costos","index":9,"n_rows":169,"n_cols":10,"rows_kept":169,"cut":false,"hidden":false,"merged":[]}
[]
["INFORMACIÓN DEL IMP"]
[null,null,null,null,null,null,null,null,null,"Bandas"]
["Tasa de rentabilidad (%)",{"$f":"[4]RETORNO!$D$40","v":0.10743333333333334},null,null,null,null,null,null,null,"PUNTA"]
[null,null,null,null,null,null,null,null,null,"FUERA DE PUNTA"]
["Año",0,1,2,3,4]
["F descuento Calendario",{"$f":"1/(1+$B$4)^B6","v":1},{"$f":"1/(1+$B$4)^C6","v":0.90298889323661324},{"$f":"1/(1+$B$4)^D6","v":0.81538894130868367},{"$f":"1/(1+$B$4)^E6","v":0.7362871576697021},{"$f":"1/(1+$B$4)^F6","v":0.66485912560849603}]
[]
["Año Tarifario",1,2,3,4]
["Factor de descuento",{"$f":"AVERAGE(B7:C7)","v":0.95149444661830662},{"$f":"AVERAGE(C7:D7)","v":0.85918891727264846},{"$f":"AVERAGE(D7:E7)","v":0.77583804948919288},{"$f":"AVERAGE(E7:F7)","v":0.70057314163909901}]
[]
["IMP (Valor presente) (miles B/.)"]
["Componente",1,2,3,4,"V Pte","Nombre del Componente"]
["IPSD",{"$f":"'[4]IMP-RESUMEN'!C23/'[4]IMP-RESUMEN'!C$19","v":148791.26210495157},{"$f":"'[4]IMP-RESUMEN'!D23/'[4]IMP-RESUMEN'!D$19","v":150026.60054481955},{"$f":"'[4]IMP-RESUMEN'!E23/'[4]IMP-RESUMEN'!E$19","v":151060.0984130819},{"$f":"'[4]IMP-RESUMEN'!F23/'[4]IMP-RESUMEN'!F$19","v":152854.24948471069},{"$f":"SUMPRODUCT(B14:E14,$B$10:$E$10)","v":494759.00596523134},"IMP sistema de distribución"]
["IPPD",{"$f":"'[4]IMP-RESUMEN'!C26/'[4]IMP-RESUMEN'!C$19","v":61836.313532664848},{"$f":"'[4]IMP-RESUMEN'!D26/'[4]IMP-RESUMEN'!D$19","v":62558.049398564966},{"$f":"'[4]IMP-RESUMEN'!E26/'[4]IMP-RESUMEN'!E$19","v":63289.254463004057},{"$f":"'[4]IMP-RESUMEN'!F26/'[4]IMP-RESUMEN'!F$19","v":63893.961885891855},{"$f":"SUMPRODUCT(B15:E15,$B$10:$E$10)","v":206450.69700149129},"IMP pérdidas del sistema de distribución"]
["IMPCO",{"$f":"'[4]IMP-RESUMEN'!C24/'[4]IMP-RESUMEN'!C$19","v":63825.369902461964},{"$f":"'[4]IMP-RESUMEN'!D24/'[4]IMP-RESUMEN'!D$19","v":64099.070624516637},{"$f":"'[4]IMP-RESUMEN'!E24/'[4]IMP-RESUMEN'!E$19","v":64658.611860632634},{"$f":"'[4]IMP-RESUMEN'!F24/'[4]IMP-RESUMEN'!F$19","v":65193.462855602927},{"$f":"SUMPRODUCT(B16:E16,$B$10:$E$10)","v":211640.0964993269},"IMP actividad de comercialización"]
["ALUMPU",{"$f":"'[4]IMP-RESUMEN'!C25/'[4]IMP-RESUMEN'!C$19","v":7990.1235906457023},{"$f":"'[4]IMP-RESUMEN'!D25/'[4]IMP-RESUMEN'!D$19","v":8300.327989753463},{"$f":"'[4]IMP-RESUMEN'!E25/'[4]IMP-RESUMEN'!E$19","v":8619.6959633310835},{"$f":"'[4]IMP-RESUMEN'!F25/'[4]IMP-RESUMEN'!F$19","v":8790.6687762265938},{"$f":"SUMPRODUCT(B17:E17,$B$10:$E$10)","v":27580.102587867899},"IMP servicio de alumbrado público"]
["IMP",{"$f":"SUM(B14:B17)","v":282443.06913072412},{"$f":"SUM(C14:C17)","v":284984.04855765461},287627.66070004966,290732.34300243203,{"$f":"SUMPRODUCT(B18:E18,$B$10:$E$10)","v":940429.90205391741},"IMP Total"]
[]
["Porcentaje IPPD a recuperar con cargos por potencia",0.08]
[]
[]
[]
["CIPLP",null,"DSAN-617-2026.pdf","Distribución Activos","Asignación Punta y Fuera de Punta"]
["Nivel de Tensión",null,"Distribución IMP",null,"Nivel de Tensión","Participación en punta",null,null,"BS-01 y BS-02_2025 Preliminar.xlsx :"]
["AT",null,{"$f":"J26","v":0.20295823330113091},null,"AT",0.73537546782967733,null,null,{"$f":"SUM('[5]anexo BS-01'!$K$23:$K$29)","v":146014142.78000003},{"$f":"I26/$I$29","v":0.20295823330113091}]
["MT",null,{"$f":"J27","v":0.65566295734264968},null,"MT",0.46946915213641754,null,null,{"$f":"SUM('[5]anexo BS-01'!$K$31:$K$43)","v":471703281.56602687},{"$f":"I27/$I$29","v":0.65566295734264968}]
["BT",null,0.14137880935621941,null,"BT",0.46856453160969003,null,null,{"$f":"SUM('[5]anexo BS-01'!$K$45:$K$47)","v":101712087.85000001},0.14137880935621941]
["Total",null,{"$f":"SUM(C26:C28)","v":1},null,null,null,null,null,{"$f":"SUM(I26:I28)","v":719429512.19602692}]
[]
[]
["Periodicidad Facturación","mensual"]
[]
[]
["INFORMACIÓN COSTOS DE GENERACIÓN"]
[]
["Costo por Potencia Máxima en Punta de Generación (CPG)",null,null,null,"CPG Grandes Clientes (B/./kW)"]
["Grupo de Clientes","Año de aplicación","CPG (B/./kW)",null,"Año de Aplicación","CPG (B/./kW)"]
["Clientes Regulados","Todos",{"$f":"F39","v":16},null,2026,16]
["Grandes Clientes",2026,{"$f":"VLOOKUP(B40,E39:F42,2,0)","v":16},null,{"$f":"E39+1","v":2027},{"$f":"F39","v":16}]
[null,null,null,null,{"$f":"E40+1","v":2028},{"$f":"F40","v":16}]
[null,null,null,null,2029,16]
[]
["Demanda Contratada + SRLP","MW",{"$f":"[6]G502!$M$43","v":795.47115666666662}]
[]
[]
["Costos Generación y Potencia. 2do sem 2026"]
["Concepto","B/.","miles B/.",null,"Costos Unitarios"," (B/./kW y B/./kWh)"]
["Costo de Potencia",null,null,null,"Potencia",{"$f":"B55/C44/6/1000","v":20.500266740323646}]
["Costo Total Potencia Contratos",null,{"$f":"B50/1000","v":0},null,"Energía",{"$f":"B65/C76/1000","v":7.3227265698229349E-2}]
["Costo de Reserva",null,{"$f":"B51/1000","v":0}]
[null,null,0]
[null,null,0]
["Costo de Autoabastecimiento",null,0]
["Subtotal",{"$f":"'[6]MONOMICO ASEP REVISION'!$E$5*1000","v":97844225.375402674},97844.225375402675]
["Costo de Energía"]
["Costo Total Energía Contratos",null,0]
["Costo Mercado Ocasional",null,0]
[null,null,0]
["Costo Servicios Auxiliares",null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
["Subtotal",{"$f":"'[6]MONOMICO ASEP REVISION'!$E$6*1000","v":142937529.63185868},142937.52963185866]
["Costos de Generación Extra por Restricciones y Otros"]
["Transacciones por Autoabastecimiento",null,0]
["Extra Costo por Generacion - Restricciones\nRelacionadas con Mitigaciòn de Riesgo de Racionamiento",null,0]
["Porción del Mercado Ocasional causado por contratos cancelado o suspendidos autorizada por la ASEP",null,0]
["Costos por Incrementos en Precios en Contratos por Arbittraje",null,0]
["Subtotal",{"$f":"SUBTOTAL(9,B67:B70)","v":0},0]
["Total",{"$f":"B55+B65","v":240781755.00726134},240781.75500726132]
[]
[]
["Total Energía Ingresada"]
["Energía CND + SIGSA + Mercado Ocasional","MWh",{"$f":"'[6]MONOMICO ASEP REVISION'!$E$12","v":1951971.4175988266}]
[]
[null,"Costo Energía Contratos + Ocasional",null,"Energía",null,"Costo Energía por Banda Horaria"]
[null,"Miles B/.","%","MWh","%","B/./kWh"]
["Punta",{"$f":"C80*B82","v":0},{"$f":"E80","v":0.2796760209884438},{"$f":"C$76*E80","v":545919.59915721184},0.2796760209884438,{"$f":"B80/D80","v":0}]
["Fuera de Punta",{"$f":"C81*B82","v":0},{"$f":"1-C80","v":0.7203239790115562},{"$f":"C$76*E81","v":1406051.8184416147},{"$f":"1-E80","v":0.7203239790115562},{"$f":"B81/D81","v":0}]
["Total",{"$f":"C57+C58","v":0},null,{"$f":"D80+D81","v":1951971.4175988266}]
[]
[]
["INFORMACIÓN PRECIO MONÓMICO"]
[]
["Precios Monómicos Proyectados para ENSA por Semestre del Periodo Tarifario"]
["Concepto",2018,2019,null,2020,null,2021,null,2022]
[null,"II Sem","I Sem","II Sem","I Sem","II Sem","I Sem","II Sem","I Sem"]
["Demana Máxima"]
["Energía Prevista"]
[]
["Precios Promedios"]
["Potencia Contratada"]
["Costo Total Potencia Contratos"]
["Precio Promedio Potencia"]
["Energía Contratada"]
["Costos Total Energía Contratos"]
["Precio Promedio Energía"]
[]
["Mercado Ocasional"]
["Costo Marginal Proyectado"]
["Costo Mercado Ocasional"]
["Energía en el Mercado Ocasional"]
["Porcentaje sin Contratar"]
[]
["Reserva"]
["Costo de Reserva"]
["Potencia en Reserva"]
["Porcetaje sin Contratar"]
["Energía Servicio B"]
["Costo Total Compras"]
["Monómico Compras"]
[]
["Servicios Auxiliares"]
["Costo Servicios Auxiliares"]
[]
["Autoabastecimiento"]
["Costo de Autoabastecimiento"]
[]
["Monómico Total"]
[]
["Monómico de Transmisión"]
["Costo Transmisión"]
["Energía Prevista"]
["Monómico de Transmisión"]
[]
["Monómico Total (G + T)"]
[]
[null,"jul18-jun19","jul19-jun20","jul20-jun21","jul21-jun22","Promedio"]
[null,{"$f":"AVERAGE(B128:C128)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(D128:E128)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(F128:G128)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(H128:I128)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(B131:E131)","v":{"$error":"#DIV/0!"}}]
[]
[]
["INFORMACIÓN COSTOS DE TRANSMISIÓN"]
[]
["Costos por Uso del Sistema de Transporte. 1er semestre"]
["Concepto","B/.","miles B/."]
[]
["Costo Transmisión",{"$f":"'[6]MONOMICO ASEP REVISION'!$E$8*1000","v":18860847.715416502},{"$f":"B139/1000","v":18860.847715416501}]
[null,null,{"$f":"B140/1000","v":0}]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
["Total",{"$f":"SUM(B139:B151)","v":18860847.715416502},18860.847715416501]
[]
[]
["máxima demanda agregada de punta de la distribuidora"]
["Demanda Máxima Mensual de Clientes conectados a la distribuidora  (MW)",{"$f":"C44","v":795.47115666666662}]
[]
[]
["Costo de las pérdidas del sistema de transmisión. 1er semestre"]
["Costo Estimado de Pérdidas en Transmisión","B/.",{"$f":"'[6]MONOMICO ASEP REVISION'!$E$9*1000","v":9063216.5149618685}]
["energía ingresada a la red en los nodos de compra o entrega","MWh",{"$f":"C76","v":1951971.4175988266}]
[]
[]
[]
[]
["Cargos Vigentes Generación BTS (B/./kWh)",null,"Incremento entre escalones"]
["0 a 300 kWh",6.4799999999999996E-2]
["301 a 750 kWh",8.9429999999999996E-2,{"$f":"B168/B167-1","v":0.38009259259259265}]
["mayor a 750 kWh",0.11359,{"$f":"B169/B168-1","v":0.2701554288270156}]

{"sheet":"Factores","index":10,"n_rows":94,"n_cols":38,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[null,null,"Empresa:",{"$f":"[7]DATOS!$B$3","v":"ENSA"}]
[null,null,"Período:"]
[]
[null,null,null,"jul25/jun26",1,2,3,4,5,6,7,8,9,10]
[null,null,"Cantidad semanas al año:",{"$f":"365/7","v":52.142857142857146}]
[]
[]
[null,null,"Energía Inyectada (MWh)",{"$f":"D$4","v":"jul25/jun26"},{"$f":"E$4","v":1},2,3,4,5,6,7,8,9,10]
[null,null,"AT",{"$f":"[4]DEMANDA!D7+[4]DEMANDA!D8","v":5031921.9024187149},{"$f":"[4]DEMANDA!E7+[4]DEMANDA!E8","v":5234108.6404956244},{"$f":"[4]DEMANDA!F7+[4]DEMANDA!F8","v":5315599.991989254},{"$f":"[4]DEMANDA!G7+[4]DEMANDA!G8","v":5376413.7802106347},{"$f":"[4]DEMANDA!H7+[4]DEMANDA!H8","v":5426715.9658748722}]
[]
[]
[null,null,"Potencias Máximas (MW)",{"$f":"D$4","v":"jul25/jun26"},{"$f":"E$4","v":1},2,3,4,5,6,7,8,9,10]
[null,null,"Punta",{"$f":"[4]DEMANDA!D6","v":910.2233801629792},{"$f":"[4]DEMANDA!E6","v":947.25412506773637},{"$f":"[4]DEMANDA!F6","v":962.00320443530609},{"$f":"[4]DEMANDA!G6","v":973.00835563914688},{"$f":"[4]DEMANDA!H6","v":982.11186179213223}]
[null,null,"Fuera de Punta",{"$f":"[8]Datos!$D$16/[8]Datos!$D$15*D13","v":834.1410066321771},{"$f":"E13*($D$14/$D$13)","v":868.07648170826519},{"$f":"F13*($D$14/$D$13)","v":881.59273736449722},891.67800665484151,900.0205827211405]
[]
[null,null,"Pérdidas de Energía (%). Respecto de la energía ingresada"]
[null,null,"Totales",{"$f":"(D9-(Energia!F14+Energia!F301))/D9","v":8.674397375064738E-2},{"$f":"(E9-(Energia!G14+Energia!G301))/E9","v":8.6823310272863233E-2},{"$f":"(F9-(Energia!H14+Energia!H301))/F9","v":8.685284665607132E-2},{"$f":"(G9-(Energia!I14+Energia!I301))/G9","v":8.6874224772248973E-2},{"$f":"(H9-(Energia!J14+Energia!J301))/H9","v":8.689121889556202E-2}]
[null,null,"Pérdida NT BT (%)",{"$f":"D17-SUM(D19:D21)","v":4.0963769842152685E-2},{"$f":"E17-SUM(E19:E21)","v":4.1043106364368538E-2},4.1072642747576625E-2,4.1094020863754278E-2,4.1111014987067325E-2]
[null,null,"Pérdida T BT (%)",{"$f":"[8]Balance!$F$8/[8]Balance!$F$15","v":9.4434316396369844E-3},{"$f":"$D19","v":9.4434316396369844E-3},{"$f":"$D19","v":9.4434316396369844E-3},9.4434316396369844E-3,9.4434316396369844E-3]
[null,null,"Pérdida MT (%)",{"$f":"[8]Balance!$F$11/[8]Balance!$F$15","v":3.0105545772131842E-2},{"$f":"$D20","v":3.0105545772131842E-2},3.0105545772131842E-2,3.0105545772131842E-2,3.0105545772131842E-2]
[null,null,"Pérdida AT (%)",{"$f":"[8]Balance!$F$14/[8]Balance!$F$15","v":6.2312264967258682E-3},6.2312264967258682E-3,6.2312264967258682E-3,6.2312264967258682E-3,6.2312264967258682E-3]
[]
[]
[null,null,"Tipos de medición","Energia"]
[null,null,null,"Pot_Max"]
[null,null,null,"Pot_Max_P"]
[null,null,null,"Pot_Max_FP"]
[null,null,null,"Energia_P"]
[null,null,null,"Energia_FP"]
[]
[]
[null,null,"Factores Tarifarios"]
[null,"Grupo Homogeneo",null,{"$f":"TRANSPOSE([7]Estimadores!$B$7:$B$38)","v":"rp"},"rr","rv","FC","FSI","FSIP","FSIFP","FSE-BT","FSE-MT","FSE-AT","FSE-BT-P","FSE-MT-P","FSE-AT-P","FSE-BT-FP","FSE-MT-FP","FSE-AT-FP","FCT-BT","FCT-MT","FCT-AT","FdP","FSE-BT-P'","FSE-MT-P'","FSE-AT-P'","FSE-BT-FP'","FSE-MT-FP'","FSE-AT-FP'","FSI-P''","FSI-FP''","FC-P'''","FC-FP'''","Pmax/PMaxP","Pmax/PMaxFP",null,"Variable para construir Balance en Punta","Variable para construir Balance en Fuera de Punta"]
[null,"BTS","BTS",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.25095670733038683},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.29480285155567687},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.45424044111393597},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68491920907701975},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41917915685408169},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.48882483318395364},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.3993832494075667},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77146587871363836},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7708346808092863},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7708346808092863},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.88923489973423431},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.88850734557963607},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.88850734557963607},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.85021898415737829},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.85021898415737829},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.72889269734643403},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.32338241658087619},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.32311783157552182},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.32311783157552182},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77146587871363836},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7708346808092863},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7708346808092863},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77018664637420176},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77018664637420176},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.66028097772042005},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.36366365813749046},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.37972121896027999},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83212241575666201},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.74332782741239434},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.1526561631176313},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B34,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.1039129127464671},null,"Energia","Energia"]
[null,"BTD-BTH-Peaje BT","BTD",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.39902115468743171},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.23195165686170754},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.36902718845086091},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.50588380520649767},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77185352813855279},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.8050820005886834},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68485853201997071},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92674802111657784},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92775693946087145},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91069838157179117},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91069838157179117},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65416011722225353},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65416011722225353},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97739736448287207},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.71531372979425256},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.70216134025175014},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.70216134025175014},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92674802111657784},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.55118895599487994},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.55118895599487994},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.82354551850250679},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77101415184232225},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65035627999178314},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.84872800423613814},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.47357942843845152},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0010886652264745},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B35,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.1868164449004854},null,"Pot_Max","Pot_Max"]
[null,"BTD-BTH-Peaje BT","BTH",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.39902115468743171},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.23195165686170754},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.36902718845086091},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.50588380520649767},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77185352813855279},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.8050820005886834},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68485853201997071},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92674802111657784},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92775693946087145},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91069838157179117},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91069838157179117},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65416011722225353},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65416011722225353},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97739736448287207},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.71531372979425256},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.70216134025175014},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.70216134025175014},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92674802111657784},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.55118895599487994},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.55118895599487994},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.82354551850250679},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77101415184232225},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65035627999178314},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.84872800423613814},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.47357942843845152},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0010886652264745},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B36,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.1868164449004854},null,"Pot_Max_P","Pot_Max_FP"]
[null,"BTS","BTS_A",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.25095670733038683},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.29480285155567687},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.45424044111393597},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68491920907701975},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41917915685408169},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.48882483318395364},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.3993832494075667},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77146587871363836},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7708346808092863},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7708346808092863},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.88923489973423431},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.88850734557963607},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.88850734557963607},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.85021898415737829},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.85021898415737829},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.72889269734643403},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.32338241658087619},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.32311783157552182},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.32311783157552182},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77146587871363836},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7708346808092863},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7708346808092863},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77018664637420176},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77018664637420176},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.66028097772042005},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.36366365813749046},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.37972121896027999},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83212241575666201},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.74332782741239434},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.1526561631176313},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B37,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.1039129127464671},null,"Energia","Energia"]
[null,"BTD-BTH-Peaje BT","BTA",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.39902115468743171},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.23195165686170754},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.36902718845086091},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.50588380520649767},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77185352813855279},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.8050820005886834},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68485853201997071},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92674802111657784},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92775693946087145},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91069838157179117},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91069838157179117},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65416011722225353},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65416011722225353},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97739736448287207},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.71531372979425256},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.70216134025175014},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.70216134025175014},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92674802111657784},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.55118895599487994},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.55118895599487994},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.82354551850250679},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77101415184232225},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65035627999178314},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.84872800423613814},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.47357942843845152},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0010886652264745},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B38,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.1868164449004854},null,"Pot_Max","Pot_Max"]
[null,"BTD-BTH-Peaje BT","BTD PEAJE",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.39902115468743171},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.23195165686170754},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.36902718845086091},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.50588380520649767},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77185352813855279},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.8050820005886834},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68485853201997071},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92674802111657784},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92775693946087145},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91069838157179117},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91069838157179117},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65416011722225353},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65416011722225353},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97739736448287207},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.71531372979425256},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.70216134025175014},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.70216134025175014},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92674802111657784},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.55118895599487994},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.55118895599487994},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.82354551850250679},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77101415184232225},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65035627999178314},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.84872800423613814},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.47357942843845152},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0010886652264745},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B39,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.1868164449004854},null,"Pot_Max","Pot_Max"]
[null,"BTD-BTH-Peaje BT","BTH PEAJE",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.39902115468743171},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.23195165686170754},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.36902718845086091},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.50588380520649767},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77185352813855279},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.8050820005886834},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68485853201997071},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92674802111657784},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92775693946087145},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91069838157179117},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91069838157179117},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65416011722225353},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65416011722225353},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.97739736448287207},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.71531372979425256},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.70216134025175014},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.70216134025175014},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92674802111657784},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90970801409060553},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.55118895599487994},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.55118895599487994},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.82354551850250679},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77101415184232225},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65035627999178314},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.84872800423613814},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.47357942843845152},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0010886652264745},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B40,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.1868164449004854},null,"Pot_Max_P","Pot_Max_FP"]
[null,"BTS","BTS_Prepago",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.25095670733038683},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.29480285155567687},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.45424044111393597},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.68491920907701975},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41917915685408169},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.48882483318395364},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.3993832494075667},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77146587871363836},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7708346808092863},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7708346808092863},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.88923489973423431},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.88850734557963607},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.88850734557963607},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.85021898415737829},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.85021898415737829},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.72889269734643403},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.32338241658087619},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.32311783157552182},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.32311783157552182},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77146587871363836},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7708346808092863},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7708346808092863},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77018664637420176},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77018664637420176},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.66028097772042005},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.36366365813749046},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.37972121896027999},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83212241575666201},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.74332782741239434},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.1526561631176313},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B41,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.1039129127464671},null,"Energia","Energia"]
[null,null,null,{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B42,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B43,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B44,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B45,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B46,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B47,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B48,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B49,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B50,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B51,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B52,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B53,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,"AP","AP",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41666666666666657},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.58333333333333326},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.50000000000000089},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.65625000000000122},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B54,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},null,"Energia","Energia"]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B55,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B56,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B57,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B58,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B59,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B60,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,"MTD-MTH-Peaje MT","MTD",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.31428430888846992},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.27202519147609194},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41369049963543808},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.69121186451301897},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81659308084321636},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.84441441240217185},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.79600425565349464},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83474779617517503},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83474779617517503},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9479762785825766},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.73200597629661113},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76815678310991198},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76815678310991198},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78500003627859705},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78500003627859705},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89148053638276026},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81659308084321636},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76792727219402501},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91239558116273656},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.66151574883600939},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B61,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0633729396146454},null,"Pot_Max","Pot_Max"]
[null,"MTD-MTH-Peaje MT","MTH",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.31428430888846992},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.27202519147609194},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41369049963543808},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.69121186451301897},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81659308084321636},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.84441441240217185},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.79600425565349464},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83474779617517503},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83474779617517503},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9479762785825766},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.73200597629661113},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76815678310991198},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76815678310991198},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78500003627859705},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78500003627859705},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89148053638276026},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81659308084321636},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76792727219402501},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91239558116273656},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.66151574883600939},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B62,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0633729396146454},null,"Pot_Max_P","Pot_Max_FP"]
[null,"MTD-MTH-Peaje MT","MTA",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.31428430888846992},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.27202519147609194},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41369049963543808},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.69121186451301897},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81659308084321636},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.84441441240217185},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.79600425565349464},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83474779617517503},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83474779617517503},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9479762785825766},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.73200597629661113},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76815678310991198},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76815678310991198},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78500003627859705},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78500003627859705},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89148053638276026},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81659308084321636},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76792727219402501},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91239558116273656},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.66151574883600939},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B63,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0633729396146454},null,"Pot_Max","Pot_Max"]
[null,"MTD-MTH-Peaje MT","MTD PEAJE",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.31428430888846992},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.27202519147609194},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41369049963543808},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.69121186451301897},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81659308084321636},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.84441441240217185},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.79600425565349464},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83474779617517503},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83474779617517503},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9479762785825766},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.73200597629661113},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76815678310991198},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76815678310991198},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78500003627859705},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78500003627859705},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89148053638276026},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81659308084321636},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76792727219402501},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91239558116273656},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.66151574883600939},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B64,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0633729396146454},null,"Pot_Max","Pot_Max"]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B65,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B66,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B67,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B68,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B69,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,"MTD-MTH-Peaje MT","MTH PEAJE",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.31428430888846992},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.27202519147609194},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.41369049963543808},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.69121186451301897},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81659308084321636},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.84441441240217185},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.79600425565349464},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83474779617517503},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.83474779617517503},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9479762785825766},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.73200597629661113},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76815678310991198},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76815678310991198},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89641462004642458},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94068490308136232},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78500003627859705},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.78500003627859705},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.89148053638276026},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81659308084321636},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.76792727219402501},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91239558116273656},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.66151574883600939},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B70,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0633729396146454},null,"Pot_Max_P","Pot_Max_FP"]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B71,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B72,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B73,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B74,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B75,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B76,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B77,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B78,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B79,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B80,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B81,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B82,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B83,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B84,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,"ATD-Peaje AT","ATD",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.24143673667390733},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.28375089415537924},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.47481236917071323},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91682724163155072},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99890636862692084},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99889841213574726},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99610068595982026},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90179304167865337},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90836108762362877},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91356188639331515},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91356188639331515},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94476806159392568},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94476806159392568},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95065405753268706},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90080681251624906},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90596435947207032},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90596435947207032},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90179304167865337},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.93696281059158737},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.93696281059158737},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94280017906550484},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99168362096273577},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99065385115526372},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9364655241546338},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92041031511721694},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0072833185014924},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B85,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0083303743906444},null,"Pot_Max","Pot_Max"]
[null,"ATD-Peaje AT","ATH",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.24143673667390733},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.28375089415537924},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.47481236917071323},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91682724163155072},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99890636862692084},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99889841213574726},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99610068595982026},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90179304167865337},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90836108762362877},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91356188639331515},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91356188639331515},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94476806159392568},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94476806159392568},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95065405753268706},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90080681251624906},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90596435947207032},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90596435947207032},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90179304167865337},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.93696281059158737},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.93696281059158737},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94280017906550484},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99168362096273577},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99065385115526372},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9364655241546338},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92041031511721694},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0072833185014924},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B86,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0083303743906444},null,"Pot_Max_P","Pot_Max_FP"]
[null,"ATD-Peaje AT","ATD PEAJE",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.24143673667390733},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.28375089415537924},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.47481236917071323},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91682724163155072},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99890636862692084},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99889841213574726},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99610068595982026},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90179304167865337},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90836108762362877},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91356188639331515},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91356188639331515},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94476806159392568},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94476806159392568},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95065405753268706},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90080681251624906},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90596435947207032},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90596435947207032},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90179304167865337},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.93696281059158737},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.93696281059158737},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94280017906550484},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99168362096273577},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99065385115526372},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9364655241546338},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92041031511721694},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0072833185014924},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B87,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0083303743906444},null,"Pot_Max","Pot_Max"]
[null,"EDEMET","EDEMET",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.3047701382178501},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.27111417923078823},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.42411568255136212},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.7268920949474128},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99389014248437124},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94430944952042284},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95970264662158267},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95970264662158267},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94430944952042284},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95970264662158267},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95970264662158267},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81612542037844094},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.81612542037844094},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99979382780182446},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94430944952042284},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95970264662158267},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95970264662158267},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94430944952042284},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95970264662158267},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95970264662158267},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77256321659165128},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.77256321659165128},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9464279830628114},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94662315043858125},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.93044701783565975},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.70068134424721185},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B88,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0563865879856082},null,"Pot_Max","Pot_Max"]
[null,"ATD-Peaje AT","ATD_A",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.24143673667390733},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.28375089415537924},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.47481236917071323},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91682724163155072},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99890636862692084},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99889841213574726},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99610068595982026},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90179304167865337},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90836108762362877},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91356188639331515},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91356188639331515},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94476806159392568},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94476806159392568},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95065405753268706},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90080681251624906},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90596435947207032},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90596435947207032},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90179304167865337},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.93696281059158737},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.93696281059158737},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94280017906550484},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99168362096273577},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99065385115526372},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9364655241546338},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92041031511721694},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0072833185014924},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B89,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0083303743906444},null,"Pot_Max","Pot_Max"]
[null,"ATD-Peaje AT","ATH PEAJE",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.24143673667390733},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.28375089415537924},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.47481236917071323},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91682724163155072},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99890636862692084},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99889841213574726},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99610068595982026},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90179304167865337},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90836108762362877},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91356188639331515},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.91356188639331515},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94476806159392568},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94476806159392568},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.95065405753268706},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90080681251624906},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90596435947207032},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90596435947207032},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90179304167865337},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.90695623526496583},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.93696281059158737},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.93696281059158737},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.94280017906550484},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99168362096273577},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.99065385115526372},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.9364655241546338},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":0.92041031511721694},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0072833185014924},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B90,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":1.0083303743906444},null,"Pot_Max_P","Pot_Max_FP"]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B91,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B92,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B93,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]
[null,null,"",{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(D$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(E$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(F$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(G$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(H$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(I$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(J$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(K$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(L$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(M$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(N$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(O$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(P$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Q$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(R$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(S$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(T$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(U$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(V$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(W$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(X$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Y$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(Z$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AA$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AB$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AC$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AD$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AE$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AF$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AG$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AH$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX([7]Estimadores!$D$7:$AD$38,MATCH(AI$33,[7]Estimadores!$B$7:$B$38,0),MATCH($B94,[7]Estimadores!$D$6:$AD$6,0)),\"-\")","v":"-"}]

{"sheet":"Params","index":11,"n_rows":35,"n_cols":10,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Subsidios","%"]
[null,"BTS","BTD","BTS_Prepago","MTD","BTA","MTA"]
["Regular",0,{"$f":"$B5","v":0},{"$f":"$B5","v":0},0]
["Agro",0.05,{"$f":"$B6","v":0.05},0.05,0.05]
["Jub. 1",0.25,null,0.25,null,null,null,"para consumos hasta 600 kWh-mes"]
["Jub. 2",0,null,0,null,null,null,"para consumos superiores a 600 kWh-mes"]
["Part Político",0.5,0.5,0.5,0.5]
["Discapacitados",0.25,null,0.25]
["Discapacitados 601-más",0.25,null,0.25]
["Cruz Roja",1,1,1,1]
["XX",0,0,0,0]
["YY",0,0,0,0]
[]
[]
[]
["Año Tarifario",1,2,3,4]
["Factor de descuento",{"$f":"Costos!B10","v":0.95149444661830662},{"$f":"Costos!C10","v":0.85918891727264846},{"$f":"Costos!D10","v":0.77583804948919288},{"$f":"Costos!E10","v":0.70057314163909901}]
[]
[]
["Migración/Conexión a BTSH"]
["Concepto",null,"unidad",1,2,3,4,"Vpte",null,"% incremento anual clientes"]
["medidores",null,null,{"$f":"100*0","v":0},{"$f":"D24*(1+$J$24)","v":0},{"$f":"E24*(1+$J$24)","v":0},0,{"$f":"SUMPRODUCT($B$19:$E$19,D24:G24)","v":0},null,{"$f":"[9]DEMANDA!$I$9","v":3.7868798926885328E-2}]
["Consumo medio BTSH","kWh/mes",{"$f":"'[10]Informe 1'!$X$41","v":317.96651264495642}]
[]
[]
["Selector variables Fuera de Punta"]
["FPB/FPM","FP","FPB/FPM"]
["FP","FP","FPB/FPM","para aplicar a CD"]
[]
["Relación FPB/FPM"]
["BTD-BTH-Peaje BT",0.8]
["MTD-MTH-Peaje MT",0.5]
["ATD-Peaje AT-Edemet",0.7]

{"sheet":"Costo_medidores","index":12,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Costo medidores (B/.)"]
[]
["Categoría","costo medidor","años de vida útil","anualidad"]
["BTS",{"$f":"'[11]Hoja1 (2)'!$E$11","v":56},5,{"$f":"-PMT(Costos!$B$4,C6,B6)","v":15.054230754068818}]
["BTD",{"$f":"'[11]Hoja1 (2)'!$E$19","v":628},5,{"$f":"-PMT(Costos!$B$4,C7,B7)","v":168.8224448849146}]
["MTD",{"$f":"'[11]Hoja1 (2)'!$E$22","v":6270},5,{"$f":"-PMT(Costos!$B$4,C8,B8)","v":1685.5361933573481}]
["ATD",{"$f":"'[12]medidor AT'!$D$11","v":55594.479999999996},10,{"$f":"-PMT(Costos!$B$4,C9,B9)","v":9338.6568184348125}]
[]
[]
[]
[]
[]
["Costo Medidor. Categoría BTSH"]
["Material","Código Antiguo","Texto breve material","Unidad","Inv. Total","Precio prom. $"]
[9091000000,"09-00-130","MED. KWH KW KVAR TOU 120-480V 2F 3H 25S","C/U",193,161.34]
[9091000002,"09-00-132","MED. KWH KW KVAR TOU 120-480V 1F 3H 2S","C/U","1,670",163.66999999999999]
[9091000004,"09-00-135","MED. KWH KW KVAR TOU 120-480V 3F 4H 16S","C/U",549,150.31]
[9091000006,"09-00-139","MED. KWH KW TOU REM 120-480V 3F 4H 16S","C/U",97,307.5]
[9091000007,"09-00-141","MED. KWH KW TOU REM 120-480V 3F 4H 10A","C/U",147,405.75]
[9091000008,"09-00-143","MED. KWH KW TOU REM 120-480V 3F 3H 5A","C/U",247,398.05]
[9091000009,"09-00-170","MED. TOU 120-480V 3F 4H 10A/9S CON/ADAP","C/U",672,173.2]
[9091000010,"09-00-180","MED. KWH KW KVAR TOU 120-480V 3F 3H 5A","C/U",483,204.23]
["Promedio",null,null,null,null,{"$f":"AVERAGE(F17:F24)","v":245.50624999999999}]

{"sheet":"Factor_Monomico","index":13,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
["Ajuste Propuesto a monómico de compra para determinación de costo de pérdidas"]
[]
["Propuesta Febrero 2026 ASEP"]
["Concepto","U.",1,2,3,4]
["CMM (Costo Energía en Mercado Mayorista)","B/./MWh",{"$f":"'[4]PERDIDAS y OTROS'!E8","v":135.50214699470038},{"$f":"'[4]PERDIDAS y OTROS'!F8","v":135.50214699470038},{"$f":"'[4]PERDIDAS y OTROS'!G8","v":135.50214699470038},{"$f":"'[4]PERDIDAS y OTROS'!H8","v":135.50214699470038}]
["Energía Perdidas","MWh",{"$f":"[4]IMPD!D20/C6*1000","v":454442.93811704923},{"$f":"[4]IMPD!E20/D6*1000","v":461675.70614959829},{"$f":"[4]IMPD!F20/E6*1000","v":467071.96798497491},{"$f":"[4]IMPD!G20/F6*1000","v":471534.68268211873}]
["IPPD","B/.",{"$f":"C6*C7","v":61577993.801439933},{"$f":"D6*D7","v":62558049.398564965},63289254.46300406,63893961.885891855]
[]
["Monómico Promedio ASEP","B/./MWh",{"$f":"SUMPRODUCT(C8:F8,Costos!$B$10:$E$10)/SUMPRODUCT(C7:F7,Costos!$B$10:$E$10)","v":135.50214699470038}]
["Monómico Passthrough 1er Semestre","B/./MWh",{"$f":"C27","v":137.65868537572237},null,"Aplicar",{"$f":"C12","v":1.0159151602306813}]
["Factor de Ajuste Propuesto","Adim.",{"$f":"C11/C10","v":1.0159151602306813},null,"No Aplicar",1]
[]
[]
[]
[]
["Monómico Passthrough 1er semestre de aplicación"]
["Concepto","u.","valor"]
["Costos"]
["Generación","miles B/.",{"$f":"Costos!C72","v":240781.75500726132}]
["Transmisión","miles B/.",{"$f":"Costos!C152","v":18860.847715416501}]
["Pérdidas de transmisión","miles B/.",{"$f":"Costos!C160/1000","v":9063.2165149618686}]
["Porción asignada a cargos por potencia","miles B/."]
["Costos extraordinarios","miles B/.",{"$f":"-Costos!C71","v":0}]
["Energía"]
["Comprada","kWh",{"$f":"Costos!C76","v":1951971.4175988266}]
["Total","B/./MWh",{"$f":"SUM(C20:C24)/C26*1000","v":137.65868537572237}]

{"sheet":"Balance","index":14,"n_rows":475,"n_cols":27,"rows_kept":475,"cut":false,"hidden":false,"merged":[[75,2,82,2],[75,3,78,3],[79,3,82,3],[59,2,66,2],[59,3,62,3],[63,3,66,3],[67,2,74,2],[67,3,70,3],[71,3,74,3],[39,2,50,2],[39,3,42,3],[43,3,46,3],[47,3,50,3],[51,2,58,2],[51,3,54,3],[55,3,58,3],[30,2,38,2],[30,3,32,3],[33,3,35,3],[36,3,38,3],[17,3,20,3],[21,2,29,2],[21,3,23,3],[24,3,26,3],[27,3,29,3]]}
[]
[]
[null,null,null,null,"Pérdidas Totales (%)",{"$f":"Factores!D17","v":8.674397375064738E-2}]
[null,null,null,null,"Balance de Energía"]
[null,null,null,null,null,{"$f":"Factores!D4","v":"jul25/jun26"},{"$f":"Factores!E4","v":1},{"$f":"Factores!F4","v":2},{"$f":"Factores!G4","v":3},{"$f":"Factores!H4","v":4},"V. Presente"]
[null,null,null,"BT","Ventas BT",{"$f":"SUMIFS(Energia!F:F,Energia!$A:$A,$D6)","v":3018861.5034393999},{"$f":"SUMIFS(Energia!G:G,Energia!$A:$A,$D6)","v":3145426.9103978672},{"$f":"SUMIFS(Energia!H:H,Energia!$A:$A,$D6)","v":3196441.7695996864},{"$f":"SUMIFS(Energia!I:I,Energia!$A:$A,$D6)","v":3234512.4472601339},{"$f":"SUMIFS(Energia!J:J,Energia!$A:$A,$D6)","v":3266003.8644056842},{"$f":"SUMPRODUCT(G6:J6,Params!$B$19:$E$19)","v":10536735.996657718}]
[null,null,null,null,"Pérdidas NT BT",{"$f":"Factores!D18*Factores!D$9","v":206126.49067436732},{"$f":"Factores!E18*Factores!E$9","v":214824.07765452232},{"$f":"Factores!F18*Factores!F$9","v":218325.73945999579},{"$f":"Factores!G18*Factores!G$9","v":220938.46005615185},{"$f":"Factores!H18*Factores!H$9","v":223097.8014036394},{"$f":"SUMPRODUCT(G7:J7,Params!$B$19:$E$19)","v":719695.76411679608}]
[null,null,null,null,"Pérdidas T BT",{"$f":"Factores!D19*Factores!D$9","v":47518.610501483221},{"$f":"Factores!E19*Factores!E$9","v":49427.9471409537},{"$f":"Factores!F19*Factores!F$9","v":50197.505148005424},{"$f":"Factores!G19*Factores!G$9","v":50771.795999821392},{"$f":"Factores!H19*Factores!H$9","v":51246.821251465946},{"$f":"SUMPRODUCT(G8:J8,Params!$B$19:$E$19)","v":165452.3950509851}]
[null,null,null,null,"Energía Ingresada BT",{"$f":"SUM(F6:F8)","v":3272506.6046152501},{"$f":"SUM(G6:G8)","v":3409678.9351933431},3464965.0142076872,3506222.7033161069,3540348.4870607895,{"$f":"SUMPRODUCT(G9:J9,Params!$B$19:$E$19)","v":11421884.155825499}]
[null,null,null,"MT","Ventas MT",{"$f":"SUMIFS(Energia!F:F,Energia!$A:$A,$D10)","v":964701.32975689403},{"$f":"SUMIFS(Energia!G:G,Energia!$A:$A,$D10)","v":1006229.666650839},{"$f":"SUMIFS(Energia!H:H,Energia!$A:$A,$D10)","v":1022968.5395422725},{"$f":"SUMIFS(Energia!I:I,Energia!$A:$A,$D10)","v":1035460.198721962},{"$f":"SUMIFS(Energia!J:J,Energia!$A:$A,$D10)","v":1045793.0867670921},{"$f":"SUMPRODUCT(G10:J10,Params!$B$19:$E$19)","v":3372349.1409351826}]
[null,null,null,null,"Pérdidas MT",{"$f":"Factores!D20*Factores!D$9","v":151488.75515505936},{"$f":"Factores!E20*Factores!E$9","v":157575.69725275179},{"$f":"Factores!F20*Factores!F$9","v":160029.03886517615},{"$f":"Factores!G20*Factores!G$9","v":161859.87115005165},{"$f":"Factores!H20*Factores!H$9","v":163374.24590300463},{"$f":"SUMPRODUCT(G11:J11,Params!$B$19:$E$19)","v":527460.23293156899}]
[null,null,null,null,"Energía Ingresada MT",{"$f":"SUM(F9:F11)","v":4388696.6895272033},{"$f":"SUM(G9:G11)","v":4573484.2990969345},4647962.5926151359,4703542.7731881207,4749515.8197308863,{"$f":"SUMPRODUCT(G12:J12,Params!$B$19:$E$19)","v":15321693.529692251}]
[null,null,null,"AT","Ventas AT",{"$f":"SUMIFS(Energia!F:F,Energia!$A:$A,$D13)","v":611870.16780370439},{"$f":"SUMIFS(Energia!G:G,Energia!$A:$A,$D13)","v":628009.42495129246},{"$f":"SUMIFS(Energia!H:H,Energia!$A:$A,$D13)","v":634514.69185803947},{"$f":"SUMIFS(Energia!I:I,Energia!$A:$A,$D13)","v":639369.35501790163},{"$f":"SUMIFS(Energia!J:J,Energia!$A:$A,$D13)","v":643385.04982722155},{"$f":"SUMPRODUCT(G13:J13,Params!$B$19:$E$19)","v":2089500.8302975451}]
[null,null,null,null,"Pérdidas AT",{"$f":"Factores!D21*Factores!D$9","v":31355.045087806735},{"$f":"Factores!E21*Factores!E$9","v":32614.916447398147},{"$f":"Factores!F21*Factores!F$9","v":33122.707516079252},{"$f":"Factores!G21*Factores!G$9","v":33501.652004610594},{"$f":"Factores!H21*Factores!H$9","v":33815.096316764815},{"$f":"SUMPRODUCT(G14:J14,Params!$B$19:$E$19)","v":109173.3796918856}]
[null,null,null,null,"Energía Ingresada AT",{"$f":"SUM(F12:F14)","v":5031921.9024187149},{"$f":"SUM(G12:G14)","v":5234108.6404956253},5315599.991989254,5376413.7802106328,5426715.9658748731,{"$f":"SUMPRODUCT(G15:J15,Params!$B$19:$E$19)","v":17520367.739681683}]
[null,null,null,null,"Energía Ingresada",{"$f":"Factores!D9","v":5031921.9024187149},{"$f":"Factores!E9","v":5234108.6404956244},{"$f":"Factores!F9","v":5315599.991989254},{"$f":"Factores!G9","v":5376413.7802106347},{"$f":"Factores!H9","v":5426715.9658748722}]
[]
[null,null,null,"Pérdidas de Energía (respecto del nivel de tensión correspondiente)","BT NT",{"$f":"F7/F9","v":6.2987341380355041E-2},{"$f":"G7/G9","v":6.30041953326438E-2},6.3009507618338539E-2,6.3013242098738681E-2,6.3015774356398463E-2]
[null,null,null,null,"BT T",{"$f":"F8/F9","v":1.452055449925364E-2},{"$f":"G8/G9","v":1.4496364050813754E-2},1.4487160748283569E-2,1.4480482358351785E-2,1.4475078212995707E-2]
[null,null,null,null,"MT",{"$f":"F11/F12","v":3.451793684365536E-2},{"$f":"G11/G12","v":3.4454190054586213E-2},3.442993261594586E-2,3.4412331077908108E-2,3.4398084374053443E-2]
[null,null,null,null,"AT",{"$f":"F14/F15","v":6.2312264967258682E-3},{"$f":"G14/G15","v":6.2312264967258673E-3},6.2312264967258682E-3,6.2312264967258699E-3,6.2312264967258673E-3]
[null,null,"Factores de carga","PUNTA","BT",{"$f":"F9/(8760*F116)","v":0.6636623528245702},{"$f":"G9/(8760*G116)","v":0.66213710253643876},0.66167734432576397,0.66134483717354386,0.66107538138927002]
[null,null,null,null,"MT",{"$f":"F12/(8760*F165)","v":0.64596107032645989},{"$f":"G12/(8760*G165)","v":0.64463511203918655},0.64424931648972761,0.64397041430861879,0.64374429633642571]
[null,null,null,null,"AT",{"$f":"F15/(8760*F236)","v":0.6310761962546324},{"$f":"G15/(8760*G236)","v":0.63077158551853429},0.63077092597603202,0.63077142325020741,0.63077145084867736]
[null,null,null,"PUNTA","BT"]
[null,null,null,null,"MT"]
[null,null,null,null,"AT"]
[null,null,null,"FUERA DE PUNTA","BT"]
[null,null,null,null,"MT"]
[null,null,null,null,"AT"]
[null,null,"Factores de carga de pérdidas",null,"BT",{"$f":"0.7*F22^2+0.3*F22","v":0.50741210883702204},0.50553901054967687,0.50497503889352613,0.50456734671133396,0.50423707633205916]
[null,null,null,null,"MT",0.48587431416205185,0.48427863298339813,0.48381482220515504,0.48347965044595553,0.48320799224690358]
[null,null,null,null,"AT",0.46810287471184042,0.46774243082385625,0.46774165053247219,0.46774223884742683,0.46774227149862502]
[null,null,null,"PUNTA","BT"]
[null,null,null,null,"MT"]
[null,null,null,null,"AT"]
[null,null,null,"FUERA DE PUNTA","BT"]
[null,null,null,null,"MT"]
[null,null,null,null,"AT"]
[null,null,"Pérdida Potencia",null,"BT NT",{"$f":"F18*F22/F31","v":8.2383385123506209E-2},{"$f":"G18*G22/G31","v":8.2520665022145154E-2},8.2562424787429894E-2,8.2592507436691276E-2,8.2616251405445665E-2]
[null,null,null,null,"BT T",{"$f":"F19*F22/F31","v":1.8991949926814494E-2},{"$f":"G19*G22/G31","v":1.8986824537007726E-2},1.8982772043047238E-2,1.8979809751655138E-2,1.897741816191641E-2]
[null,null,null,null,"MT",{"$f":"F20*F23/F32","v":4.5890969699526128E-2},4.5862813581575089E-2,4.5847004962582059E-2,4.5835482591925547E-2,4.5826167977332188E-2]
[null,null,null,null,"AT",{"$f":"F21*F24/F33","v":8.4006720060746769E-3},8.4030875927632673E-3,8.4030928244934969E-3,8.4030888799338632E-3,8.4030886610128655E-3]
[null,null,null,"PUNTA","BT NT",{"$f":"F40","v":8.2383385123506209E-2},{"$f":"G40","v":8.2520665022145154E-2},8.2562424787429894E-2,8.2592507436691276E-2,8.2616251405445665E-2]
[null,null,null,null,"BT T",{"$f":"F41","v":1.8991949926814494E-2},1.8986824537007726E-2,1.8982772043047238E-2,1.8979809751655138E-2,1.897741816191641E-2]
[null,null,null,null,"MT",{"$f":"F42","v":4.5890969699526128E-2},4.5862813581575089E-2,4.5847004962582059E-2,4.5835482591925547E-2,4.5826167977332188E-2]
[null,null,null,null,"AT",{"$f":"F43","v":8.4006720060746769E-3},8.4030875927632673E-3,8.4030928244934969E-3,8.4030888799338632E-3,8.4030886610128655E-3]
[null,null,null,"FUERA DE PUNTA","BT NT",{"$f":"F40","v":8.2383385123506209E-2},{"$f":"G40","v":8.2520665022145154E-2},8.2562424787429894E-2,8.2592507436691276E-2,8.2616251405445665E-2]
[null,null,null,null,"BT T",{"$f":"F41","v":1.8991949926814494E-2},1.8986824537007726E-2,1.8982772043047238E-2,1.8979809751655138E-2,1.897741816191641E-2]
[null,null,null,null,"MT",{"$f":"F42","v":4.5890969699526128E-2},4.5862813581575089E-2,4.5847004962582059E-2,4.5835482591925547E-2,4.5826167977332188E-2]
[null,null,null,null,"AT",{"$f":"F43","v":8.4006720060746769E-3},8.4030875927632673E-3,8.4030928244934969E-3,8.4030888799338632E-3,8.4030886610128655E-3]
[null,null,"Pérdida Potencia","PUNTA","BT NT",8.2383385133724493E-2,8.252066503217069E-2,8.2562424797374565E-2,8.2592507446578325E-2,8.2616251415286307E-2,0,0,0,0,0,0]
[null,null,null,null,"BT T",1.8991949929170127E-2,1.8986824539314457E-2,1.8982772045333718E-2,1.8979809753927192E-2,1.8977418164176862E-2,0,0,0,0,0,0]
[null,null,null,null,"MT",4.589096970561013E-2,4.5862813587362508E-2,4.5847004968253516E-2,4.5835482597513799E-2,4.5826167982853584E-2,0,0,0,0,0,0]
[null,null,null,null,"AT",8.4006720060746769E-3,8.4030875927632673E-3,8.4030928244935021E-3,8.4030888799338632E-3,8.403088661012862E-3,0,0,0,0,0,0]
[null,null,null,"FUERA DE PUNTA","BT NT",8.2383385123506209E-2,8.2520665022145154E-2,8.2562424787429894E-2,8.2592507436691276E-2,8.2616251405445665E-2,0,0,0,0,0,0]
[null,null,null,null,"BT T",1.8991949926814494E-2,1.8986824537007726E-2,1.8982772043047238E-2,1.8979809751655138E-2,1.897741816191641E-2,0,0,0,0,0,0]
[null,null,null,null,"MT",4.5890969699526128E-2,4.5862813581575089E-2,4.5847004962582059E-2,4.5835482591925547E-2,4.5826167977332188E-2,0,0,0,0,0,0]
[null,null,null,null,"AT",8.4006720060746769E-3,8.4030875927632673E-3,8.4030928244934969E-3,8.4030888799338632E-3,8.4030886610128655E-3,0,0,0,0,0,0]
[null,null,"Cierre","PUNTA","BT NT",{"$f":"F52-F40","v":1.0218284551832824E-11},{"$f":"G52-G40","v":1.0025535956970089E-11},9.9446700874139538E-12,9.8870495124359081E-12,9.8406421900065766E-12]
[null,null,null,null,"BT T",{"$f":"F53-F41","v":2.3556330497331857E-12},2.3067311949453995E-12,2.2864800330868462E-12,2.2720540726606231E-12,2.2604522420532902E-12]
[null,null,null,null,"MT",{"$f":"F54-F42","v":6.0840013582641461E-12},5.7874191550233434E-12,5.6714563601012458E-12,5.5882520832994942E-12,5.521395840535348E-12]
[null,null,null,null,"AT",{"$f":"F55-F43","v":0},0,0,0,0]
[null,null,null,"FUERA DE PUNTA","BT NT",{"$f":"F56-F40","v":0},{"$f":"G56-G40","v":0},0,0,0]
[null,null,null,null,"BT T",{"$f":"F57-F41","v":0},0,{"$f":"H57-H41","v":0},0,0]
[null,null,null,null,"MT",{"$f":"F58-F42","v":0},0,0,0,0]
[null,null,null,null,"AT",{"$f":"F59-F43","v":0},0,0,0,0]
[null,null,"Factores pérdidas Punta","PUNTA","BT NT",{"$f":"1/(1-F52)","v":1.0897797443932837},{"$f":"1/(1-G52)","v":1.0899428051260296},{"$f":"1/(1-H52)","v":1.0899924169545157},{"$f":"1/(1-I52)","v":1.0900281588247098},{"$f":"1/(1-J52)","v":1.0900563712216853}]
[null,null,null,null,"BT T",{"$f":"1/(1-F53)","v":1.0193596269957201},{"$f":"1/(1-G53)","v":1.0193543012614465},1.0193500904004622,1.0193470123679784,1.0193445273488646]
[null,null,null,null,"MT",{"$f":"1/(1-F54)","v":1.0480982448006497},{"$f":"1/(1-G54)","v":1.0480673159378657},1.0480499513253931,1.0480372952059582,1.0480270642991496]
[null,null,null,null,"AT",{"$f":"1/(1-F55)","v":1.0084718411649893},1.0084742978599679,1.0084743031807442,1.0084742991690465,1.0084742989463995]
[null,null,null,"FUERA DE PUNTA","BT NT",{"$f":"1/(1-F56)","v":1.0897797443811483},1.0899428051141196,1.0899924169427007,1.0900281588129626,1.0900563712099927]
[null,null,null,null,"BT T",{"$f":"1/(1-F57)","v":1.0193596269932725},1.0193543012590498,1.0193500903980866,1.0193470123656174,1.0193445273465158]
[null,null,null,null,"MT",{"$f":"1/(1-F58)","v":1.0480982447939664},1.0480673159315086,1.0480499513191637,1.0480372951998203,1.0480270642930853]
[null,null,null,null,"AT",1.0084718411649893,1.0084742978599679,1.0084743031807442,1.0084742991690465,1.0084742989463995]
[null,null,"Factores pérdidas Punta Acumulados","PUNTA","BT NT",{"$f":"PRODUCT(F$68:F68)","v":1.0897797443932837},{"$f":"PRODUCT(G$68:G68)","v":1.0899428051260296},{"$f":"PRODUCT(H$68:H68)","v":1.0899924169545157},{"$f":"PRODUCT(I$68:I68)","v":1.0900281588247098},{"$f":"PRODUCT(J$68:J68)","v":1.0900563712216853}]
[null,null,null,null,"BT T",{"$f":"PRODUCT(F$68:F69)","v":1.1108774737522289},{"$f":"PRODUCT(G$68:G69)","v":1.111037886534185},{"$f":"PRODUCT(H$68:H69)","v":1.1110838687584039},{"$f":"PRODUCT(I$68:I69)","v":1.1111169470949362},{"$f":"PRODUCT(J$68:J69)","v":1.1111429965065873}]
[null,null,null,null,"MT",{"$f":"PRODUCT(F$68:F70)","v":1.1643087304282909},{"$f":"PRODUCT(G$68:G70)","v":1.1644424956451622},{"$f":"PRODUCT(H$68:H70)","v":1.1644713945706748},{"$f":"PRODUCT(I$68:I70)","v":1.1644919998908787},{"$f":"PRODUCT(J$68:J70)","v":1.1645079326453589}]
[null,null,null,null,"AT",{"$f":"PRODUCT(F$68:F71)","v":1.1741725690594897},{"$f":"PRODUCT(G$68:G71)","v":1.1743103281940637},{"$f":"PRODUCT(H$68:H71)","v":1.1743394782135708},{"$f":"PRODUCT(I$68:I71)","v":1.1743602534779154},{"$f":"PRODUCT(J$68:J71)","v":1.1743763209920492}]
[null,null,null,"FUERA DE PUNTA","BT NT",{"$f":"PRODUCT(F$72:F72)","v":1.0897797443811483},{"$f":"PRODUCT(G$72:G72)","v":1.0899428051141196},{"$f":"PRODUCT(H$72:H72)","v":1.0899924169427007},{"$f":"PRODUCT(I$72:I72)","v":1.0900281588129626},{"$f":"PRODUCT(J$72:J72)","v":1.0900563712099927}]
[null,null,null,null,"BT T",{"$f":"PRODUCT(F$72:F73)","v":1.1108774737371911},{"$f":"PRODUCT(G$72:G73)","v":1.1110378865194321},{"$f":"PRODUCT(H$72:H73)","v":1.1110838687437707},{"$f":"PRODUCT(I$72:I73)","v":1.1111169470803881},{"$f":"PRODUCT(J$72:J73)","v":1.1111429964921082}]
[null,null,null,null,"MT",{"$f":"PRODUCT(F$72:F74)","v":1.1643087304051056},{"$f":"PRODUCT(G$72:G74)","v":1.1644424956226374},{"$f":"PRODUCT(H$72:H74)","v":1.1644713945484169},{"$f":"PRODUCT(I$72:I74)","v":1.1644919998688117},{"$f":"PRODUCT(J$72:J74)","v":1.1645079326234462}]
[null,null,null,null,"AT",{"$f":"PRODUCT(F$72:F75)","v":1.174172569036108},{"$f":"PRODUCT(G$72:G75)","v":1.1743103281713478},{"$f":"PRODUCT(H$72:H75)","v":1.1743394781911241},{"$f":"PRODUCT(I$72:I75)","v":1.1743602534556612},{"$f":"PRODUCT(J$72:J75)","v":1.1743763209699509}]
[]
[]
[null,null,null,null,"FaP",1.1274305152672226,1.1286389911416181,1.1289090188944229,1.1291036771489338,1.1292621771881943,1,1,1,1,1,1]
[null,null,null,null,"FaFP",1.1346331666138412,1.1361750131444266,1.1365708197206708,1.1368569312032277,1.1370895751849686,1,1,1,1,1,1]
[]
["BALANCE DE POTENCIA HORAS PUNTA"]
[null,null,null,null,null,{"$f":"Factores!D4","v":"jul25/jun26"},{"$f":"Factores!E4","v":1},{"$f":"Factores!F4","v":2},{"$f":"Factores!G4","v":3},{"$f":"Factores!H4","v":4},"V. Presente",null,"Variable facturación: Energía",null,null,null,null,"Variable facturación: Demanda Máxima",null,null,null,null,"Variable facturación: Demanda Máxima Punta"]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima BT",null,null,null,null,null,null,{"$f":"F90","v":"jul25/jun26"},{"$f":"G90","v":1},2,3,4,{"$f":"M91","v":"jul25/jun26"},{"$f":"N91","v":1},2,3,4,{"$f":"M91","v":"jul25/jun26"},{"$f":"N91","v":1},2,3,4]
["Variable Facturación",null,"Energía","Potencia máxima","Potencia por franja horaria",null,null,null,null,null,null,null,null,null,null,null,null,"M",{"$f":"R92","v":"M"},{"$f":"S92","v":"M"},"M","M","P",{"$f":"W92","v":"P"},{"$f":"X92","v":"P"},"P","P"]
[{"$f":"Factores!AK34","v":"Energia"},{"$f":"Factores!C34","v":"BTS"},{"$f":"1/(Factores!$G34*8760)*Factores!$X34","v":1.2857995507290653E-4},{"$f":"Factores!$H34*Factores!$X34","v":0.32338241658087619},{"$f":"Factores!$I34*Factores!$N34","v":0.43468010152393682},{"$f":"IFERROR(IF($A93=Factores!$D$24,$C93*M93,IF($A93=Factores!$D$25,$D93*R93,$E93*W93)),)*F$86","v":275.51446402374853},{"$f":"IFERROR(IF($A93=Factores!$D$24,$C93*N93,IF($A93=Factores!$D$25,$D93*S93,$E93*X93)),)*G$86","v":287.68280741503401},{"$f":"IFERROR(IF($A93=Factores!$D$24,$C93*O93,IF($A93=Factores!$D$25,$D93*T93,$E93*Y93)),)*H$86","v":292.53845352557971},{"$f":"IFERROR(IF($A93=Factores!$D$24,$C93*P93,IF($A93=Factores!$D$25,$D93*U93,$E93*Z93)),)*I$86","v":296.16175350513771},{"$f":"IFERROR(IF($A93=Factores!$D$24,$C93*Q93,IF($A93=Factores!$D$25,$D93*V93,$E93*AA93)),)*J$86","v":299.15914956100005},{"$f":"SUMPRODUCT(G93:J93,Params!$B$19:$E$19)","v":964.43081321898251},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B93)","v":1900558.9662444969},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B93)","v":1982373.9804903041},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B93)","v":2015351.2491820115},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B93)","v":2039961.0782813581},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B93)","v":2060317.9104071325},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B93,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B93,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B93,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B93,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B93,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B93,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B93,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B93,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B93,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B93,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK35","v":"Pot_Max"},{"$f":"Factores!C35","v":"BTD"},{"$f":"1/(Factores!$G35*8760)*Factores!$X35","v":2.091253999568455E-4},{"$f":"Factores!$H35*Factores!$X35","v":0.71531372979425267},{"$f":"Factores!$I35*Factores!$N35","v":0.74692041288119237},{"$f":"IFERROR(IF($A94=Factores!$D$24,$C94*M94,IF($A94=Factores!$D$25,$D94*R94,$E94*W94)),)*F$86","v":182.41006165598728},{"$f":"IFERROR(IF($A94=Factores!$D$24,$C94*N94,IF($A94=Factores!$D$25,$D94*S94,$E94*X94)),)*G$86","v":190.46636561854177},{"$f":"IFERROR(IF($A94=Factores!$D$24,$C94*O94,IF($A94=Factores!$D$25,$D94*T94,$E94*Y94)),)*H$86","v":193.68114677183885},{"$f":"IFERROR(IF($A94=Factores!$D$24,$C94*P94,IF($A94=Factores!$D$25,$D94*U94,$E94*Z94)),)*I$86","v":196.08002762555822},{"$f":"IFERROR(IF($A94=Factores!$D$24,$C94*Q94,IF($A94=Factores!$D$25,$D94*V94,$E94*AA94)),)*J$86","v":198.0645158131189},{"$f":"SUMPRODUCT(G94:J94,Params!$B$19:$E$19)","v":638.52141021185946},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B94)","v":708362.6029534858},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B94)","v":738856.10380305676},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B94)","v":751147.1530699539},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B94)","v":760319.55072173558},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B94)","v":767906.8020770537},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B94,Potencia!$M:$M,R$92)","v":226.18429353003154},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B94,Potencia!$M:$M,S$92)","v":235.9210454677542},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B94,Potencia!$M:$M,T$92)","v":239.84564888920065},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B94,Potencia!$M:$M,U$92)","v":242.77444873576874},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B94,Potencia!$M:$M,V$92)","v":245.19710216281607},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B94,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B94,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B94,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B94,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B94,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK36","v":"Pot_Max_P"},{"$f":"Factores!C36","v":"BTH"},{"$f":"1/(Factores!$G36*8760)*Factores!$X36","v":2.091253999568455E-4},{"$f":"Factores!$H36*Factores!$X36","v":0.71531372979425267},{"$f":"Factores!$I36*Factores!$N36","v":0.74692041288119237},{"$f":"IFERROR(IF($A95=Factores!$D$24,$C95*M95,IF($A95=Factores!$D$25,$D95*R95,$E95*W95)),)*F$86","v":3.4071844004797507},{"$f":"IFERROR(IF($A95=Factores!$D$24,$C95*N95,IF($A95=Factores!$D$25,$D95*S95,$E95*X95)),)*G$86","v":3.5576657551678843},{"$f":"IFERROR(IF($A95=Factores!$D$24,$C95*O95,IF($A95=Factores!$D$25,$D95*T95,$E95*Y95)),)*H$86","v":3.6177137157739576},{"$f":"IFERROR(IF($A95=Factores!$D$24,$C95*P95,IF($A95=Factores!$D$25,$D95*U95,$E95*Z95)),)*I$86","v":3.6625217123789731},{"$f":"IFERROR(IF($A95=Factores!$D$24,$C95*Q95,IF($A95=Factores!$D$25,$D95*V95,$E95*AA95)),)*J$86","v":3.6995893890970755},{"$f":"SUMPRODUCT(G95:J95,Params!$B$19:$E$19)","v":11.926755402062936},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B95)","v":33477.763751837098},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B95)","v":34918.910155037913},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B95)","v":35499.794636945546},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B95)","v":35933.289234689597},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B95)","v":36291.868594102547},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B95,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B95,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B95,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B95,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B95,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B95,Potencia!$M:$M,W$92)","v":4.0460526027397243},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B95,Potencia!$M:$M,X$92)","v":4.2202265469381226},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B95,Potencia!$M:$M,Y$92)","v":4.2904310321401704},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B95,Potencia!$M:$M,Z$92)","v":4.3428222837923869},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B95,Potencia!$M:$M,AA$92)","v":4.3861594362138021}]
[{"$f":"Factores!AK37","v":"Energia"},{"$f":"Factores!C37","v":"BTS_A"},{"$f":"1/(Factores!$G37*8760)*Factores!$X37","v":1.2857995507290653E-4},{"$f":"Factores!$H37*Factores!$X37","v":0.32338241658087619},{"$f":"Factores!$I37*Factores!$N37","v":0.43468010152393682},{"$f":"IFERROR(IF($A96=Factores!$D$24,$C96*M96,IF($A96=Factores!$D$25,$D96*R96,$E96*W96)),)*F$86","v":0},{"$f":"IFERROR(IF($A96=Factores!$D$24,$C96*N96,IF($A96=Factores!$D$25,$D96*S96,$E96*X96)),)*G$86","v":0},{"$f":"IFERROR(IF($A96=Factores!$D$24,$C96*O96,IF($A96=Factores!$D$25,$D96*T96,$E96*Y96)),)*H$86","v":0},{"$f":"IFERROR(IF($A96=Factores!$D$24,$C96*P96,IF($A96=Factores!$D$25,$D96*U96,$E96*Z96)),)*I$86","v":0},{"$f":"IFERROR(IF($A96=Factores!$D$24,$C96*Q96,IF($A96=Factores!$D$25,$D96*V96,$E96*AA96)),)*J$86","v":0},{"$f":"SUMPRODUCT(G96:J96,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B96)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B96)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B96)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B96)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B96)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B96,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B96,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B96,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B96,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B96,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B96,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B96,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B96,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B96,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B96,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK38","v":"Pot_Max"},{"$f":"Factores!C38","v":"BTA"},{"$f":"1/(Factores!$G38*8760)*Factores!$X38","v":2.091253999568455E-4},{"$f":"Factores!$H38*Factores!$X38","v":0.71531372979425267},{"$f":"Factores!$I38*Factores!$N38","v":0.74692041288119237},{"$f":"IFERROR(IF($A97=Factores!$D$24,$C97*M97,IF($A97=Factores!$D$25,$D97*R97,$E97*W97)),)*F$86","v":0},{"$f":"IFERROR(IF($A97=Factores!$D$24,$C97*N97,IF($A97=Factores!$D$25,$D97*S97,$E97*X97)),)*G$86","v":0},{"$f":"IFERROR(IF($A97=Factores!$D$24,$C97*O97,IF($A97=Factores!$D$25,$D97*T97,$E97*Y97)),)*H$86","v":0},{"$f":"IFERROR(IF($A97=Factores!$D$24,$C97*P97,IF($A97=Factores!$D$25,$D97*U97,$E97*Z97)),)*I$86","v":0},{"$f":"IFERROR(IF($A97=Factores!$D$24,$C97*Q97,IF($A97=Factores!$D$25,$D97*V97,$E97*AA97)),)*J$86","v":0},{"$f":"SUMPRODUCT(G97:J97,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B97)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B97)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B97)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B97)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B97)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B97,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B97,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B97,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B97,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B97,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B97,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B97,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B97,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B97,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B97,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK39","v":"Pot_Max"},{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"1/(Factores!$G39*8760)*Factores!$X39","v":2.091253999568455E-4},{"$f":"Factores!$H39*Factores!$X39","v":0.71531372979425267},{"$f":"Factores!$I39*Factores!$N39","v":0.74692041288119237},{"$f":"IFERROR(IF($A98=Factores!$D$24,$C98*M98,IF($A98=Factores!$D$25,$D98*R98,$E98*W98)),)*F$86","v":18.125075798431176},{"$f":"IFERROR(IF($A98=Factores!$D$24,$C98*N98,IF($A98=Factores!$D$25,$D98*S98,$E98*X98)),)*G$86","v":18.925586026051665},{"$f":"IFERROR(IF($A98=Factores!$D$24,$C98*O98,IF($A98=Factores!$D$25,$D98*T98,$E98*Y98)),)*H$86","v":19.245020993344031},{"$f":"IFERROR(IF($A98=Factores!$D$24,$C98*P98,IF($A98=Factores!$D$25,$D98*U98,$E98*Z98)),)*I$86","v":19.4833844745596},{"$f":"IFERROR(IF($A98=Factores!$D$24,$C98*Q98,IF($A98=Factores!$D$25,$D98*V98,$E98*AA98)),)*J$86","v":19.680572055628808},{"$f":"SUMPRODUCT(G98:J98,Params!$B$19:$E$19)","v":63.446329955402717},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B98)","v":109876.17928088564},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B98)","v":114606.11470136027},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B98)","v":116512.61502643248},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B98)","v":117935.372247975},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B98)","v":119112.25282677769},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B98,Potencia!$M:$M,R$92)","v":22.474678356164382},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B98,Potencia!$M:$M,S$92)","v":23.442165375792573},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B98,Potencia!$M:$M,T$92)","v":23.832131443709667},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B98,Potencia!$M:$M,U$92)","v":24.123150035203782},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B98,Potencia!$M:$M,V$92)","v":24.363875665138462},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B98,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B98,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B98,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B98,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B98,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK40","v":"Pot_Max_P"},{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"1/(Factores!$G40*8760)*Factores!$X40","v":2.091253999568455E-4},{"$f":"Factores!$H40*Factores!$X40","v":0.71531372979425267},{"$f":"Factores!$I40*Factores!$N40","v":0.74692041288119237},{"$f":"IFERROR(IF($A99=Factores!$D$24,$C99*M99,IF($A99=Factores!$D$25,$D99*R99,$E99*W99)),)*F$86","v":0.50410695674486983},{"$f":"IFERROR(IF($A99=Factores!$D$24,$C99*N99,IF($A99=Factores!$D$25,$D99*S99,$E99*X99)),)*G$86","v":0.5263712925841626},{"$f":"IFERROR(IF($A99=Factores!$D$24,$C99*O99,IF($A99=Factores!$D$25,$D99*T99,$E99*Y99)),)*H$86","v":0.53525563552597732},{"$f":"IFERROR(IF($A99=Factores!$D$24,$C99*P99,IF($A99=Factores!$D$25,$D99*U99,$E99*Z99)),)*I$86","v":0.54188516306291024},{"$f":"IFERROR(IF($A99=Factores!$D$24,$C99*Q99,IF($A99=Factores!$D$25,$D99*V99,$E99*AA99)),)*J$86","v":0.54736947841177552},{"$f":"SUMPRODUCT(G99:J99,Params!$B$19:$E$19)","v":1.7646125547909326},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B99)","v":3282.768854402043},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B99)","v":3424.0850594547637},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B99)","v":3481.0455392331423},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B99)","v":3523.5532340294421},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B99)","v":3558.7148762955767},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B99,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B99,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B99,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B99,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B99,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B99,Potencia!$M:$M,W$92)","v":0.59863013698630141},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B99,Potencia!$M:$M,X$92)","v":0.62439988896736309},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B99,Potencia!$M:$M,Y$92)","v":0.63478693152956234},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B99,Potencia!$M:$M,Z$92)","v":0.64253843286501533},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B99,Potencia!$M:$M,AA$92)","v":0.64895034295067788}]
[{"$f":"Factores!AK41","v":"Energia"},{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"1/(Factores!$G41*8760)*Factores!$X41","v":1.2857995507290653E-4},{"$f":"Factores!$H41*Factores!$X41","v":0.32338241658087619},{"$f":"Factores!$I41*Factores!$N41","v":0.43468010152393682},{"$f":"IFERROR(IF($A100=Factores!$D$24,$C100*M100,IF($A100=Factores!$D$25,$D100*R100,$E100*W100)),)*F$86","v":26.753316379530265},{"$f":"IFERROR(IF($A100=Factores!$D$24,$C100*N100,IF($A100=Factores!$D$25,$D100*S100,$E100*X100)),)*G$86","v":27.934900590418614},{"$f":"IFERROR(IF($A100=Factores!$D$24,$C100*O100,IF($A100=Factores!$D$25,$D100*T100,$E100*Y100)),)*H$86","v":28.406399018215378},{"$f":"IFERROR(IF($A100=Factores!$D$24,$C100*P100,IF($A100=Factores!$D$25,$D100*U100,$E100*Z100)),)*I$86","v":28.758232781406495},{"$f":"IFERROR(IF($A100=Factores!$D$24,$C100*Q100,IF($A100=Factores!$D$25,$D100*V100,$E100*AA100)),)*J$86","v":29.049289315521264},{"$f":"SUMPRODUCT(G100:J100,Params!$B$19:$E$19)","v":93.649249100733499},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B100)","v":184550.22135429236},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B100)","v":192494.715188653},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B100)","v":195696.91114510919},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B100)","v":198086.6025403465},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B100)","v":200063.3146243222},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B100,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B100,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B100,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B100,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B100,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B100,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B100,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B100,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B100,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B100,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK42","v":0},{"$f":"Factores!C42","v":0},{"$f":"1/(Factores!$G42*8760)*Factores!$X42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H42*Factores!$X42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I42*Factores!$N42","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A101=Factores!$D$24,$C101*M101,IF($A101=Factores!$D$25,$D101*R101,$E101*W101)),)*F$86","v":0},{"$f":"IFERROR(IF($A101=Factores!$D$24,$C101*N101,IF($A101=Factores!$D$25,$D101*S101,$E101*X101)),)*G$86","v":0},{"$f":"IFERROR(IF($A101=Factores!$D$24,$C101*O101,IF($A101=Factores!$D$25,$D101*T101,$E101*Y101)),)*H$86","v":0},{"$f":"IFERROR(IF($A101=Factores!$D$24,$C101*P101,IF($A101=Factores!$D$25,$D101*U101,$E101*Z101)),)*I$86","v":0},{"$f":"IFERROR(IF($A101=Factores!$D$24,$C101*Q101,IF($A101=Factores!$D$25,$D101*V101,$E101*AA101)),)*J$86","v":0},{"$f":"SUMPRODUCT(G101:J101,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B101)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B101)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B101)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B101)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B101)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B101,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B101,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B101,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B101,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B101,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B101,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B101,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B101,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B101,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B101,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK43","v":0},{"$f":"Factores!C43","v":""},{"$f":"1/(Factores!$G43*8760)*Factores!$X43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H43*Factores!$X43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I43*Factores!$N43","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A102=Factores!$D$24,$C102*M102,IF($A102=Factores!$D$25,$D102*R102,$E102*W102)),)*F$86","v":0},{"$f":"IFERROR(IF($A102=Factores!$D$24,$C102*N102,IF($A102=Factores!$D$25,$D102*S102,$E102*X102)),)*G$86","v":0},{"$f":"IFERROR(IF($A102=Factores!$D$24,$C102*O102,IF($A102=Factores!$D$25,$D102*T102,$E102*Y102)),)*H$86","v":0},{"$f":"IFERROR(IF($A102=Factores!$D$24,$C102*P102,IF($A102=Factores!$D$25,$D102*U102,$E102*Z102)),)*I$86","v":0},{"$f":"IFERROR(IF($A102=Factores!$D$24,$C102*Q102,IF($A102=Factores!$D$25,$D102*V102,$E102*AA102)),)*J$86","v":0},{"$f":"SUMPRODUCT(G102:J102,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B102)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B102)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B102)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B102)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B102)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B102,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B102,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B102,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B102,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B102,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B102,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B102,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B102,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B102,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B102,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK44","v":0},{"$f":"Factores!C44","v":""},{"$f":"1/(Factores!$G44*8760)*Factores!$X44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H44*Factores!$X44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I44*Factores!$N44","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A103=Factores!$D$24,$C103*M103,IF($A103=Factores!$D$25,$D103*R103,$E103*W103)),)*F$86","v":0},{"$f":"IFERROR(IF($A103=Factores!$D$24,$C103*N103,IF($A103=Factores!$D$25,$D103*S103,$E103*X103)),)*G$86","v":0},{"$f":"IFERROR(IF($A103=Factores!$D$24,$C103*O103,IF($A103=Factores!$D$25,$D103*T103,$E103*Y103)),)*H$86","v":0},{"$f":"IFERROR(IF($A103=Factores!$D$24,$C103*P103,IF($A103=Factores!$D$25,$D103*U103,$E103*Z103)),)*I$86","v":0},{"$f":"IFERROR(IF($A103=Factores!$D$24,$C103*Q103,IF($A103=Factores!$D$25,$D103*V103,$E103*AA103)),)*J$86","v":0},{"$f":"SUMPRODUCT(G103:J103,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B103)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B103)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B103)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B103)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B103)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B103,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B103,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B103,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B103,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B103,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B103,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B103,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B103,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B103,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B103,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK45","v":0},{"$f":"Factores!C45","v":""},{"$f":"1/(Factores!$G45*8760)*Factores!$X45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H45*Factores!$X45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I45*Factores!$N45","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A104=Factores!$D$24,$C104*M104,IF($A104=Factores!$D$25,$D104*R104,$E104*W104)),)*F$86","v":0},{"$f":"IFERROR(IF($A104=Factores!$D$24,$C104*N104,IF($A104=Factores!$D$25,$D104*S104,$E104*X104)),)*G$86","v":0},{"$f":"IFERROR(IF($A104=Factores!$D$24,$C104*O104,IF($A104=Factores!$D$25,$D104*T104,$E104*Y104)),)*H$86","v":0},{"$f":"IFERROR(IF($A104=Factores!$D$24,$C104*P104,IF($A104=Factores!$D$25,$D104*U104,$E104*Z104)),)*I$86","v":0},{"$f":"IFERROR(IF($A104=Factores!$D$24,$C104*Q104,IF($A104=Factores!$D$25,$D104*V104,$E104*AA104)),)*J$86","v":0},{"$f":"SUMPRODUCT(G104:J104,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B104)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B104)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B104)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B104)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B104)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B104,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B104,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B104,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B104,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B104,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B104,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B104,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B104,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B104,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B104,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK46","v":0},{"$f":"Factores!C46","v":""},{"$f":"1/(Factores!$G46*8760)*Factores!$X46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H46*Factores!$X46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I46*Factores!$N46","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A105=Factores!$D$24,$C105*M105,IF($A105=Factores!$D$25,$D105*R105,$E105*W105)),)*F$86","v":0},{"$f":"IFERROR(IF($A105=Factores!$D$24,$C105*N105,IF($A105=Factores!$D$25,$D105*S105,$E105*X105)),)*G$86","v":0},{"$f":"IFERROR(IF($A105=Factores!$D$24,$C105*O105,IF($A105=Factores!$D$25,$D105*T105,$E105*Y105)),)*H$86","v":0},{"$f":"IFERROR(IF($A105=Factores!$D$24,$C105*P105,IF($A105=Factores!$D$25,$D105*U105,$E105*Z105)),)*I$86","v":0},{"$f":"IFERROR(IF($A105=Factores!$D$24,$C105*Q105,IF($A105=Factores!$D$25,$D105*V105,$E105*AA105)),)*J$86","v":0},{"$f":"SUMPRODUCT(G105:J105,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B105)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B105)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B105)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B105)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B105)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B105,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B105,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B105,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B105,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B105,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B105,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B105,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B105,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B105,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B105,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK47","v":0},{"$f":"Factores!C47","v":""},{"$f":"1/(Factores!$G47*8760)*Factores!$X47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H47*Factores!$X47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I47*Factores!$N47","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A106=Factores!$D$24,$C106*M106,IF($A106=Factores!$D$25,$D106*R106,$E106*W106)),)*F$86","v":0},{"$f":"IFERROR(IF($A106=Factores!$D$24,$C106*N106,IF($A106=Factores!$D$25,$D106*S106,$E106*X106)),)*G$86","v":0},{"$f":"IFERROR(IF($A106=Factores!$D$24,$C106*O106,IF($A106=Factores!$D$25,$D106*T106,$E106*Y106)),)*H$86","v":0},{"$f":"IFERROR(IF($A106=Factores!$D$24,$C106*P106,IF($A106=Factores!$D$25,$D106*U106,$E106*Z106)),)*I$86","v":0},{"$f":"IFERROR(IF($A106=Factores!$D$24,$C106*Q106,IF($A106=Factores!$D$25,$D106*V106,$E106*AA106)),)*J$86","v":0},{"$f":"SUMPRODUCT(G106:J106,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B106)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B106)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B106)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B106)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B106)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B106,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B106,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B106,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B106,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B106,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B106,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B106,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B106,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B106,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B106,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK48","v":0},{"$f":"Factores!C48","v":""},{"$f":"1/(Factores!$G48*8760)*Factores!$X48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H48*Factores!$X48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I48*Factores!$N48","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A107=Factores!$D$24,$C107*M107,IF($A107=Factores!$D$25,$D107*R107,$E107*W107)),)*F$86","v":0},{"$f":"IFERROR(IF($A107=Factores!$D$24,$C107*N107,IF($A107=Factores!$D$25,$D107*S107,$E107*X107)),)*G$86","v":0},{"$f":"IFERROR(IF($A107=Factores!$D$24,$C107*O107,IF($A107=Factores!$D$25,$D107*T107,$E107*Y107)),)*H$86","v":0},{"$f":"IFERROR(IF($A107=Factores!$D$24,$C107*P107,IF($A107=Factores!$D$25,$D107*U107,$E107*Z107)),)*I$86","v":0},{"$f":"IFERROR(IF($A107=Factores!$D$24,$C107*Q107,IF($A107=Factores!$D$25,$D107*V107,$E107*AA107)),)*J$86","v":0},{"$f":"SUMPRODUCT(G107:J107,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B107)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B107)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B107)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B107)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B107)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B107,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B107,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B107,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B107,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B107,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B107,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B107,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B107,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B107,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B107,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK49","v":0},{"$f":"Factores!C49","v":""},{"$f":"1/(Factores!$G49*8760)*Factores!$X49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H49*Factores!$X49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I49*Factores!$N49","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A108=Factores!$D$24,$C108*M108,IF($A108=Factores!$D$25,$D108*R108,$E108*W108)),)*F$86","v":0},{"$f":"IFERROR(IF($A108=Factores!$D$24,$C108*N108,IF($A108=Factores!$D$25,$D108*S108,$E108*X108)),)*G$86","v":0},{"$f":"IFERROR(IF($A108=Factores!$D$24,$C108*O108,IF($A108=Factores!$D$25,$D108*T108,$E108*Y108)),)*H$86","v":0},{"$f":"IFERROR(IF($A108=Factores!$D$24,$C108*P108,IF($A108=Factores!$D$25,$D108*U108,$E108*Z108)),)*I$86","v":0},{"$f":"IFERROR(IF($A108=Factores!$D$24,$C108*Q108,IF($A108=Factores!$D$25,$D108*V108,$E108*AA108)),)*J$86","v":0},{"$f":"SUMPRODUCT(G108:J108,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B108)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B108)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B108)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B108)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B108)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B108,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B108,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B108,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B108,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B108,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B108,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B108,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B108,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B108,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B108,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK50","v":0},{"$f":"Factores!C50","v":""},{"$f":"1/(Factores!$G50*8760)*Factores!$X50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H50*Factores!$X50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I50*Factores!$N50","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A109=Factores!$D$24,$C109*M109,IF($A109=Factores!$D$25,$D109*R109,$E109*W109)),)*F$86","v":0},{"$f":"IFERROR(IF($A109=Factores!$D$24,$C109*N109,IF($A109=Factores!$D$25,$D109*S109,$E109*X109)),)*G$86","v":0},{"$f":"IFERROR(IF($A109=Factores!$D$24,$C109*O109,IF($A109=Factores!$D$25,$D109*T109,$E109*Y109)),)*H$86","v":0},{"$f":"IFERROR(IF($A109=Factores!$D$24,$C109*P109,IF($A109=Factores!$D$25,$D109*U109,$E109*Z109)),)*I$86","v":0},{"$f":"IFERROR(IF($A109=Factores!$D$24,$C109*Q109,IF($A109=Factores!$D$25,$D109*V109,$E109*AA109)),)*J$86","v":0},{"$f":"SUMPRODUCT(G109:J109,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B109)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B109)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B109)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B109)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B109)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B109,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B109,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B109,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B109,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B109,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B109,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B109,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B109,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B109,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B109,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK51","v":0},{"$f":"Factores!C51","v":""},{"$f":"1/(Factores!$G51*8760)*Factores!$X51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H51*Factores!$X51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I51*Factores!$N51","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A110=Factores!$D$24,$C110*M110,IF($A110=Factores!$D$25,$D110*R110,$E110*W110)),)*F$86","v":0},{"$f":"IFERROR(IF($A110=Factores!$D$24,$C110*N110,IF($A110=Factores!$D$25,$D110*S110,$E110*X110)),)*G$86","v":0},{"$f":"IFERROR(IF($A110=Factores!$D$24,$C110*O110,IF($A110=Factores!$D$25,$D110*T110,$E110*Y110)),)*H$86","v":0},{"$f":"IFERROR(IF($A110=Factores!$D$24,$C110*P110,IF($A110=Factores!$D$25,$D110*U110,$E110*Z110)),)*I$86","v":0},{"$f":"IFERROR(IF($A110=Factores!$D$24,$C110*Q110,IF($A110=Factores!$D$25,$D110*V110,$E110*AA110)),)*J$86","v":0},{"$f":"SUMPRODUCT(G110:J110,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B110)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B110)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B110)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B110)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B110)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B110,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B110,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B110,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B110,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B110,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B110,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B110,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B110,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B110,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B110,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK52","v":0},{"$f":"Factores!C52","v":""},{"$f":"1/(Factores!$G52*8760)*Factores!$X52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H52*Factores!$X52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I52*Factores!$N52","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A111=Factores!$D$24,$C111*M111,IF($A111=Factores!$D$25,$D111*R111,$E111*W111)),)*F$86","v":0},{"$f":"IFERROR(IF($A111=Factores!$D$24,$C111*N111,IF($A111=Factores!$D$25,$D111*S111,$E111*X111)),)*G$86","v":0},{"$f":"IFERROR(IF($A111=Factores!$D$24,$C111*O111,IF($A111=Factores!$D$25,$D111*T111,$E111*Y111)),)*H$86","v":0},{"$f":"IFERROR(IF($A111=Factores!$D$24,$C111*P111,IF($A111=Factores!$D$25,$D111*U111,$E111*Z111)),)*I$86","v":0},{"$f":"IFERROR(IF($A111=Factores!$D$24,$C111*Q111,IF($A111=Factores!$D$25,$D111*V111,$E111*AA111)),)*J$86","v":0},{"$f":"SUMPRODUCT(G111:J111,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B111)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B111)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B111)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B111)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B111)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B111,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B111,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B111,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B111,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B111,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B111,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B111,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B111,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B111,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B111,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK53","v":0},{"$f":"Factores!C53","v":""},{"$f":"1/(Factores!$G53*8760)*Factores!$X53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H53*Factores!$X53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I53*Factores!$N53","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A112=Factores!$D$24,$C112*M112,IF($A112=Factores!$D$25,$D112*R112,$E112*W112)),)*F$86","v":0},{"$f":"IFERROR(IF($A112=Factores!$D$24,$C112*N112,IF($A112=Factores!$D$25,$D112*S112,$E112*X112)),)*G$86","v":0},{"$f":"IFERROR(IF($A112=Factores!$D$24,$C112*O112,IF($A112=Factores!$D$25,$D112*T112,$E112*Y112)),)*H$86","v":0},{"$f":"IFERROR(IF($A112=Factores!$D$24,$C112*P112,IF($A112=Factores!$D$25,$D112*U112,$E112*Z112)),)*I$86","v":0},{"$f":"IFERROR(IF($A112=Factores!$D$24,$C112*Q112,IF($A112=Factores!$D$25,$D112*V112,$E112*AA112)),)*J$86","v":0},{"$f":"SUMPRODUCT(G112:J112,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B112)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B112)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B112)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B112)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B112)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B112,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B112,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B112,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B112,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B112,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B112,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B112,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B112,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B112,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B112,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK54","v":"Energia"},{"$f":"Factores!C54","v":"AP"},{"$f":"1/(Factores!$G54*8760)*Factores!$X54","v":0},{"$f":"Factores!$H54*Factores!$X54","v":0},{"$f":"Factores!$I54*Factores!$N54","v":0},{"$f":"IFERROR(IF($A113=Factores!$D$24,$C113*M113,IF($A113=Factores!$D$25,$D113*R113,$E113*W113)),)*F$86","v":0},{"$f":"IFERROR(IF($A113=Factores!$D$24,$C113*N113,IF($A113=Factores!$D$25,$D113*S113,$E113*X113)),)*G$86","v":0},{"$f":"IFERROR(IF($A113=Factores!$D$24,$C113*O113,IF($A113=Factores!$D$25,$D113*T113,$E113*Y113)),)*H$86","v":0},{"$f":"IFERROR(IF($A113=Factores!$D$24,$C113*P113,IF($A113=Factores!$D$25,$D113*U113,$E113*Z113)),)*I$86","v":0},{"$f":"IFERROR(IF($A113=Factores!$D$24,$C113*Q113,IF($A113=Factores!$D$25,$D113*V113,$E113*AA113)),)*J$86","v":0},{"$f":"SUMPRODUCT(G113:J113,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B113)","v":78753},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B113)","v":78753},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B113)","v":78753},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B113)","v":78753},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B113)","v":78753},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B113,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B113,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B113,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B113,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B113,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B113,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B113,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B113,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B113,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B113,Potencia!$M:$M,AA$92)","v":0}]
[null,"Pérdida NT BT",null,null,null,{"$f":"SUM(F93:F113)*(F68-1)","v":45.492672183760575},{"$f":"SUM(G93:G113)*(G68-1)","v":47.588171255500662},{"$f":"SUM(H93:H113)*(H68-1)","v":48.418079209039739},49.037240242019308,49.549059178695842,{"$f":"SUMPRODUCT(G114:J114,Params!$B$19:$E$19)","v":159.6378546021478}]
[null,"Pérdida T BT",null,null,null,{"$f":"SUM(F93:F114)*(F69-1)","v":10.690519248348359},{"$f":"SUM(G93:G114)*(G69-1)","v":11.161274604381884},11.347707047255378,11.486805798546822,11.60187147168776,{"$f":"SUMPRODUCT(G115:J115,Params!$B$19:$E$19)","v":37.409575486128901}]
[null,"Potencia Máxima BT",null,null,null,{"$f":"SUM(F93:F115)","v":562.89740064703074},{"$f":"SUM(G93:G115)","v":587.84314255768072},597.78977591657303,605.21185130266997,611.35141626316147,{"$f":"SUMPRODUCT(G116:J116,Params!$B$19:$E$19)","v":1970.7866005321087}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima MT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"A93","v":"Energia"},{"$f":"Factores!C34","v":"BTS"},{"$f":"1/(Factores!$G34*8760)*Factores!$Y34","v":1.2847475353331412E-4},{"$f":"Factores!$H34*Factores!$Y34","v":0.32311783157552182},{"$f":"Factores!$I34*Factores!$O34","v":0.43432445498568306},{"$f":"IFERROR(IF($A120=Factores!$D$24,$C120*M120,IF($A120=Factores!$D$25,$D120*R120,$E120*W120)),)*F$86","v":275.28904361682083},{"$f":"IFERROR(IF($A120=Factores!$D$24,$C120*N120,IF($A120=Factores!$D$25,$D120*S120,$E120*X120)),)*G$86","v":287.44743111367222},{"$f":"IFERROR(IF($A120=Factores!$D$24,$C120*O120,IF($A120=Factores!$D$25,$D120*T120,$E120*Y120)),)*H$86","v":292.29910443198708},{"$f":"IFERROR(IF($A120=Factores!$D$24,$C120*P120,IF($A120=Factores!$D$25,$D120*U120,$E120*Z120)),)*I$86","v":295.91943990019473},{"$f":"IFERROR(IF($A120=Factores!$D$24,$C120*Q120,IF($A120=Factores!$D$25,$D120*V120,$E120*AA120)),)*J$86","v":298.91438354673966},{"$f":"SUMPRODUCT(G120:J120,Params!$B$19:$E$19)","v":963.64173527659659},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B120)","v":1900558.9662444969},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B120)","v":1982373.9804903041},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B120)","v":2015351.2491820115},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B120)","v":2039961.0782813581},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B120)","v":2060317.9104071325},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B120,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B120,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B120,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B120,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B120,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B120,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B120,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B120,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B120,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B120,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max",{"$f":"Factores!C35","v":"BTD"},{"$f":"1/(Factores!$G35*8760)*Factores!$Y35","v":2.0528023578775403E-4},{"$f":"Factores!$H35*Factores!$Y35","v":0.70216134025175014},{"$f":"Factores!$I35*Factores!$O35","v":0.73318687496869384},{"$f":"IFERROR(IF($A121=Factores!$D$24,$C121*M121,IF($A121=Factores!$D$25,$D121*R121,$E121*W121)),)*F$86","v":179.05610927475519},{"$f":"IFERROR(IF($A121=Factores!$D$24,$C121*N121,IF($A121=Factores!$D$25,$D121*S121,$E121*X121)),)*G$86","v":186.96428292249132},{"$f":"IFERROR(IF($A121=Factores!$D$24,$C121*O121,IF($A121=Factores!$D$25,$D121*T121,$E121*Y121)),)*H$86","v":190.11995427227012},{"$f":"IFERROR(IF($A121=Factores!$D$24,$C121*P121,IF($A121=Factores!$D$25,$D121*U121,$E121*Z121)),)*I$86","v":192.4747271854593},{"$f":"IFERROR(IF($A121=Factores!$D$24,$C121*Q121,IF($A121=Factores!$D$25,$D121*V121,$E121*AA121)),)*J$86","v":194.42272682177583},{"$f":"SUMPRODUCT(G121:J121,Params!$B$19:$E$19)","v":626.78099203094462},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B121)","v":708362.6029534858},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B121)","v":738856.10380305676},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B121)","v":751147.1530699539},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B121)","v":760319.55072173558},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B121)","v":767906.8020770537},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B121,Potencia!$M:$M,R$92)","v":226.18429353003154},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B121,Potencia!$M:$M,S$92)","v":235.9210454677542},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B121,Potencia!$M:$M,T$92)","v":239.84564888920065},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B121,Potencia!$M:$M,U$92)","v":242.77444873576874},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B121,Potencia!$M:$M,V$92)","v":245.19710216281607},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B121,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B121,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B121,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B121,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B121,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max_P",{"$f":"Factores!C36","v":"BTH"},{"$f":"1/(Factores!$G36*8760)*Factores!$Y36","v":2.0528023578775403E-4},{"$f":"Factores!$H36*Factores!$Y36","v":0.70216134025175014},{"$f":"Factores!$I36*Factores!$O36","v":0.73318687496869384},{"$f":"IFERROR(IF($A122=Factores!$D$24,$C122*M122,IF($A122=Factores!$D$25,$D122*R122,$E122*W122)),)*F$86","v":3.3445369010515815},{"$f":"IFERROR(IF($A122=Factores!$D$24,$C122*N122,IF($A122=Factores!$D$25,$D122*S122,$E122*X122)),)*G$86","v":3.492251372743759},{"$f":"IFERROR(IF($A122=Factores!$D$24,$C122*O122,IF($A122=Factores!$D$25,$D122*T122,$E122*Y122)),)*H$86","v":3.5511952385502665},{"$f":"IFERROR(IF($A122=Factores!$D$24,$C122*P122,IF($A122=Factores!$D$25,$D122*U122,$E122*Z122)),)*I$86","v":3.5951793557840057},{"$f":"IFERROR(IF($A122=Factores!$D$24,$C122*Q122,IF($A122=Factores!$D$25,$D122*V122,$E122*AA122)),)*J$86","v":3.6315654734835605},{"$f":"SUMPRODUCT(G122:J122,Params!$B$19:$E$19)","v":11.707459551176369},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B122)","v":33477.763751837098},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B122)","v":34918.910155037913},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B122)","v":35499.794636945546},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B122)","v":35933.289234689597},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B122)","v":36291.868594102547},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B122,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B122,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B122,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B122,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B122,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B122,Potencia!$M:$M,W$92)","v":4.0460526027397243},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B122,Potencia!$M:$M,X$92)","v":4.2202265469381226},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B122,Potencia!$M:$M,Y$92)","v":4.2904310321401704},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B122,Potencia!$M:$M,Z$92)","v":4.3428222837923869},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B122,Potencia!$M:$M,AA$92)","v":4.3861594362138021}]
["Energia",{"$f":"Factores!C37","v":"BTS_A"},{"$f":"1/(Factores!$G37*8760)*Factores!$Y37","v":1.2847475353331412E-4},{"$f":"Factores!$H37*Factores!$Y37","v":0.32311783157552182},{"$f":"Factores!$I37*Factores!$O37","v":0.43432445498568306},{"$f":"IFERROR(IF($A123=Factores!$D$24,$C123*M123,IF($A123=Factores!$D$25,$D123*R123,$E123*W123)),)*F$86","v":0},{"$f":"IFERROR(IF($A123=Factores!$D$24,$C123*N123,IF($A123=Factores!$D$25,$D123*S123,$E123*X123)),)*G$86","v":0},{"$f":"IFERROR(IF($A123=Factores!$D$24,$C123*O123,IF($A123=Factores!$D$25,$D123*T123,$E123*Y123)),)*H$86","v":0},{"$f":"IFERROR(IF($A123=Factores!$D$24,$C123*P123,IF($A123=Factores!$D$25,$D123*U123,$E123*Z123)),)*I$86","v":0},{"$f":"IFERROR(IF($A123=Factores!$D$24,$C123*Q123,IF($A123=Factores!$D$25,$D123*V123,$E123*AA123)),)*J$86","v":0},{"$f":"SUMPRODUCT(G123:J123,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B123)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B123)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B123)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B123)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B123)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B123,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B123,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B123,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B123,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B123,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B123,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B123,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B123,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B123,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B123,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max",{"$f":"Factores!C38","v":"BTA"},{"$f":"1/(Factores!$G38*8760)*Factores!$Y38","v":2.0528023578775403E-4},{"$f":"Factores!$H38*Factores!$Y38","v":0.70216134025175014},{"$f":"Factores!$I38*Factores!$O38","v":0.73318687496869384},{"$f":"IFERROR(IF($A124=Factores!$D$24,$C124*M124,IF($A124=Factores!$D$25,$D124*R124,$E124*W124)),)*F$86","v":0},{"$f":"IFERROR(IF($A124=Factores!$D$24,$C124*N124,IF($A124=Factores!$D$25,$D124*S124,$E124*X124)),)*G$86","v":0},{"$f":"IFERROR(IF($A124=Factores!$D$24,$C124*O124,IF($A124=Factores!$D$25,$D124*T124,$E124*Y124)),)*H$86","v":0},{"$f":"IFERROR(IF($A124=Factores!$D$24,$C124*P124,IF($A124=Factores!$D$25,$D124*U124,$E124*Z124)),)*I$86","v":0},{"$f":"IFERROR(IF($A124=Factores!$D$24,$C124*Q124,IF($A124=Factores!$D$25,$D124*V124,$E124*AA124)),)*J$86","v":0},{"$f":"SUMPRODUCT(G124:J124,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B124)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B124)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B124)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B124)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B124)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B124,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B124,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B124,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B124,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B124,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B124,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B124,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B124,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B124,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B124,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max",{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"1/(Factores!$G39*8760)*Factores!$Y39","v":2.0528023578775403E-4},{"$f":"Factores!$H39*Factores!$Y39","v":0.70216134025175014},{"$f":"Factores!$I39*Factores!$O39","v":0.73318687496869384},{"$f":"IFERROR(IF($A125=Factores!$D$24,$C125*M125,IF($A125=Factores!$D$25,$D125*R125,$E125*W125)),)*F$86","v":17.791812158354087},{"$f":"IFERROR(IF($A125=Factores!$D$24,$C125*N125,IF($A125=Factores!$D$25,$D125*S125,$E125*X125)),)*G$86","v":18.577603498432115},{"$f":"IFERROR(IF($A125=Factores!$D$24,$C125*O125,IF($A125=Factores!$D$25,$D125*T125,$E125*Y125)),)*H$86","v":18.891165052495662},{"$f":"IFERROR(IF($A125=Factores!$D$24,$C125*P125,IF($A125=Factores!$D$25,$D125*U125,$E125*Z125)),)*I$86","v":19.125145772375792},{"$f":"IFERROR(IF($A125=Factores!$D$24,$C125*Q125,IF($A125=Factores!$D$25,$D125*V125,$E125*AA125)),)*J$86","v":19.318707688549804},{"$f":"SUMPRODUCT(G125:J125,Params!$B$19:$E$19)","v":62.279749737718895},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B125)","v":109876.17928088564},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B125)","v":114606.11470136027},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B125)","v":116512.61502643248},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B125)","v":117935.372247975},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B125)","v":119112.25282677769},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B125,Potencia!$M:$M,R$92)","v":22.474678356164382},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B125,Potencia!$M:$M,S$92)","v":23.442165375792573},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B125,Potencia!$M:$M,T$92)","v":23.832131443709667},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B125,Potencia!$M:$M,U$92)","v":24.123150035203782},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B125,Potencia!$M:$M,V$92)","v":24.363875665138462},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B125,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B125,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B125,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B125,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B125,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max_P",{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"1/(Factores!$G40*8760)*Factores!$Y40","v":2.0528023578775403E-4},{"$f":"Factores!$H40*Factores!$Y40","v":0.70216134025175014},{"$f":"Factores!$I40*Factores!$O40","v":0.73318687496869384},{"$f":"IFERROR(IF($A126=Factores!$D$24,$C126*M126,IF($A126=Factores!$D$25,$D126*R126,$E126*W126)),)*F$86","v":0.4948380013340728},{"$f":"IFERROR(IF($A126=Factores!$D$24,$C126*N126,IF($A126=Factores!$D$25,$D126*S126,$E126*X126)),)*G$86","v":0.51669296544503629},{"$f":"IFERROR(IF($A126=Factores!$D$24,$C126*O126,IF($A126=Factores!$D$25,$D126*T126,$E126*Y126)),)*H$86","v":0.52541395301656679},{"$f":"IFERROR(IF($A126=Factores!$D$24,$C126*P126,IF($A126=Factores!$D$25,$D126*U126,$E126*Z126)),)*I$86","v":0.53192158420925717},{"$f":"IFERROR(IF($A126=Factores!$D$24,$C126*Q126,IF($A126=Factores!$D$25,$D126*V126,$E126*AA126)),)*J$86","v":0.53730506009588674},{"$f":"SUMPRODUCT(G126:J126,Params!$B$19:$E$19)","v":1.7321668309840148},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B126)","v":3282.768854402043},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B126)","v":3424.0850594547637},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B126)","v":3481.0455392331423},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B126)","v":3523.5532340294421},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B126)","v":3558.7148762955767},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B126,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B126,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B126,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B126,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B126,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B126,Potencia!$M:$M,W$92)","v":0.59863013698630141},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B126,Potencia!$M:$M,X$92)","v":0.62439988896736309},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B126,Potencia!$M:$M,Y$92)","v":0.63478693152956234},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B126,Potencia!$M:$M,Z$92)","v":0.64253843286501533},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B126,Potencia!$M:$M,AA$92)","v":0.64895034295067788}]
["Energia",{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"1/(Factores!$G41*8760)*Factores!$Y41","v":1.2847475353331412E-4},{"$f":"Factores!$H41*Factores!$Y41","v":0.32311783157552182},{"$f":"Factores!$I41*Factores!$O41","v":0.43432445498568306},{"$f":"IFERROR(IF($A127=Factores!$D$24,$C127*M127,IF($A127=Factores!$D$25,$D127*R127,$E127*W127)),)*F$86","v":26.731427352809625},{"$f":"IFERROR(IF($A127=Factores!$D$24,$C127*N127,IF($A127=Factores!$D$25,$D127*S127,$E127*X127)),)*G$86","v":27.912044815202272},{"$f":"IFERROR(IF($A127=Factores!$D$24,$C127*O127,IF($A127=Factores!$D$25,$D127*T127,$E127*Y127)),)*H$86","v":28.3831574724449},{"$f":"IFERROR(IF($A127=Factores!$D$24,$C127*P127,IF($A127=Factores!$D$25,$D127*U127,$E127*Z127)),)*I$86","v":28.734703372309678},{"$f":"IFERROR(IF($A127=Factores!$D$24,$C127*Q127,IF($A127=Factores!$D$25,$D127*V127,$E127*AA127)),)*J$86","v":29.025521769807582},{"$f":"SUMPRODUCT(G127:J127,Params!$B$19:$E$19)","v":93.5726271639667},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B127)","v":184550.22135429236},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B127)","v":192494.715188653},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B127)","v":195696.91114510919},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B127)","v":198086.6025403465},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B127)","v":200063.3146243222},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B127,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B127,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B127,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B127,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B127,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B127,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B127,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B127,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B127,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B127,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C42","v":0},{"$f":"1/(Factores!$G42*8760)*Factores!$Y42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H42*Factores!$Y42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I42*Factores!$O42","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A128=Factores!$D$24,$C128*M128,IF($A128=Factores!$D$25,$D128*R128,$E128*W128)),)*F$86","v":0},{"$f":"IFERROR(IF($A128=Factores!$D$24,$C128*N128,IF($A128=Factores!$D$25,$D128*S128,$E128*X128)),)*G$86","v":0},{"$f":"IFERROR(IF($A128=Factores!$D$24,$C128*O128,IF($A128=Factores!$D$25,$D128*T128,$E128*Y128)),)*H$86","v":0},{"$f":"IFERROR(IF($A128=Factores!$D$24,$C128*P128,IF($A128=Factores!$D$25,$D128*U128,$E128*Z128)),)*I$86","v":0},{"$f":"IFERROR(IF($A128=Factores!$D$24,$C128*Q128,IF($A128=Factores!$D$25,$D128*V128,$E128*AA128)),)*J$86","v":0},{"$f":"SUMPRODUCT(G128:J128,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B128)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B128)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B128)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B128)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B128)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B128,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B128,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B128,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B128,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B128,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B128,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B128,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B128,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B128,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B128,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C43","v":""},{"$f":"1/(Factores!$G43*8760)*Factores!$Y43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H43*Factores!$Y43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I43*Factores!$O43","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A129=Factores!$D$24,$C129*M129,IF($A129=Factores!$D$25,$D129*R129,$E129*W129)),)*F$86","v":0},{"$f":"IFERROR(IF($A129=Factores!$D$24,$C129*N129,IF($A129=Factores!$D$25,$D129*S129,$E129*X129)),)*G$86","v":0},{"$f":"IFERROR(IF($A129=Factores!$D$24,$C129*O129,IF($A129=Factores!$D$25,$D129*T129,$E129*Y129)),)*H$86","v":0},{"$f":"IFERROR(IF($A129=Factores!$D$24,$C129*P129,IF($A129=Factores!$D$25,$D129*U129,$E129*Z129)),)*I$86","v":0},{"$f":"IFERROR(IF($A129=Factores!$D$24,$C129*Q129,IF($A129=Factores!$D$25,$D129*V129,$E129*AA129)),)*J$86","v":0},{"$f":"SUMPRODUCT(G129:J129,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B129)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B129)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B129)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B129)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B129)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B129,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B129,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B129,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B129,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B129,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B129,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B129,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B129,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B129,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B129,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C44","v":""},{"$f":"1/(Factores!$G44*8760)*Factores!$Y44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H44*Factores!$Y44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I44*Factores!$O44","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A130=Factores!$D$24,$C130*M130,IF($A130=Factores!$D$25,$D130*R130,$E130*W130)),)*F$86","v":0},{"$f":"IFERROR(IF($A130=Factores!$D$24,$C130*N130,IF($A130=Factores!$D$25,$D130*S130,$E130*X130)),)*G$86","v":0},{"$f":"IFERROR(IF($A130=Factores!$D$24,$C130*O130,IF($A130=Factores!$D$25,$D130*T130,$E130*Y130)),)*H$86","v":0},{"$f":"IFERROR(IF($A130=Factores!$D$24,$C130*P130,IF($A130=Factores!$D$25,$D130*U130,$E130*Z130)),)*I$86","v":0},{"$f":"IFERROR(IF($A130=Factores!$D$24,$C130*Q130,IF($A130=Factores!$D$25,$D130*V130,$E130*AA130)),)*J$86","v":0},{"$f":"SUMPRODUCT(G130:J130,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B130)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B130)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B130)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B130)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B130)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B130,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B130,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B130,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B130,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B130,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B130,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B130,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B130,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B130,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B130,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C45","v":""},{"$f":"1/(Factores!$G45*8760)*Factores!$Y45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H45*Factores!$Y45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I45*Factores!$O45","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A131=Factores!$D$24,$C131*M131,IF($A131=Factores!$D$25,$D131*R131,$E131*W131)),)*F$86","v":0},{"$f":"IFERROR(IF($A131=Factores!$D$24,$C131*N131,IF($A131=Factores!$D$25,$D131*S131,$E131*X131)),)*G$86","v":0},{"$f":"IFERROR(IF($A131=Factores!$D$24,$C131*O131,IF($A131=Factores!$D$25,$D131*T131,$E131*Y131)),)*H$86","v":0},{"$f":"IFERROR(IF($A131=Factores!$D$24,$C131*P131,IF($A131=Factores!$D$25,$D131*U131,$E131*Z131)),)*I$86","v":0},{"$f":"IFERROR(IF($A131=Factores!$D$24,$C131*Q131,IF($A131=Factores!$D$25,$D131*V131,$E131*AA131)),)*J$86","v":0},{"$f":"SUMPRODUCT(G131:J131,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B131)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B131)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B131)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B131)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B131)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B131,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B131,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B131,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B131,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B131,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B131,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B131,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B131,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B131,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B131,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C46","v":""},{"$f":"1/(Factores!$G46*8760)*Factores!$Y46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H46*Factores!$Y46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I46*Factores!$O46","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A132=Factores!$D$24,$C132*M132,IF($A132=Factores!$D$25,$D132*R132,$E132*W132)),)*F$86","v":0},{"$f":"IFERROR(IF($A132=Factores!$D$24,$C132*N132,IF($A132=Factores!$D$25,$D132*S132,$E132*X132)),)*G$86","v":0},{"$f":"IFERROR(IF($A132=Factores!$D$24,$C132*O132,IF($A132=Factores!$D$25,$D132*T132,$E132*Y132)),)*H$86","v":0},{"$f":"IFERROR(IF($A132=Factores!$D$24,$C132*P132,IF($A132=Factores!$D$25,$D132*U132,$E132*Z132)),)*I$86","v":0},{"$f":"IFERROR(IF($A132=Factores!$D$24,$C132*Q132,IF($A132=Factores!$D$25,$D132*V132,$E132*AA132)),)*J$86","v":0},{"$f":"SUMPRODUCT(G132:J132,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B132)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B132)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B132)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B132)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B132)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B132,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B132,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B132,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B132,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B132,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B132,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B132,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B132,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B132,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B132,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C47","v":""},{"$f":"1/(Factores!$G47*8760)*Factores!$Y47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H47*Factores!$Y47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I47*Factores!$O47","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A133=Factores!$D$24,$C133*M133,IF($A133=Factores!$D$25,$D133*R133,$E133*W133)),)*F$86","v":0},{"$f":"IFERROR(IF($A133=Factores!$D$24,$C133*N133,IF($A133=Factores!$D$25,$D133*S133,$E133*X133)),)*G$86","v":0},{"$f":"IFERROR(IF($A133=Factores!$D$24,$C133*O133,IF($A133=Factores!$D$25,$D133*T133,$E133*Y133)),)*H$86","v":0},{"$f":"IFERROR(IF($A133=Factores!$D$24,$C133*P133,IF($A133=Factores!$D$25,$D133*U133,$E133*Z133)),)*I$86","v":0},{"$f":"IFERROR(IF($A133=Factores!$D$24,$C133*Q133,IF($A133=Factores!$D$25,$D133*V133,$E133*AA133)),)*J$86","v":0},{"$f":"SUMPRODUCT(G133:J133,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B133)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B133)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B133)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B133)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B133)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B133,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B133,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B133,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B133,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B133,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B133,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B133,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B133,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B133,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B133,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C48","v":""},{"$f":"1/(Factores!$G48*8760)*Factores!$Y48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H48*Factores!$Y48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I48*Factores!$O48","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A134=Factores!$D$24,$C134*M134,IF($A134=Factores!$D$25,$D134*R134,$E134*W134)),)*F$86","v":0},{"$f":"IFERROR(IF($A134=Factores!$D$24,$C134*N134,IF($A134=Factores!$D$25,$D134*S134,$E134*X134)),)*G$86","v":0},{"$f":"IFERROR(IF($A134=Factores!$D$24,$C134*O134,IF($A134=Factores!$D$25,$D134*T134,$E134*Y134)),)*H$86","v":0},{"$f":"IFERROR(IF($A134=Factores!$D$24,$C134*P134,IF($A134=Factores!$D$25,$D134*U134,$E134*Z134)),)*I$86","v":0},{"$f":"IFERROR(IF($A134=Factores!$D$24,$C134*Q134,IF($A134=Factores!$D$25,$D134*V134,$E134*AA134)),)*J$86","v":0},{"$f":"SUMPRODUCT(G134:J134,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B134)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B134)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B134)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B134)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B134)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B134,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B134,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B134,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B134,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B134,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B134,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B134,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B134,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B134,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B134,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C49","v":""},{"$f":"1/(Factores!$G49*8760)*Factores!$Y49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H49*Factores!$Y49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I49*Factores!$O49","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A135=Factores!$D$24,$C135*M135,IF($A135=Factores!$D$25,$D135*R135,$E135*W135)),)*F$86","v":0},{"$f":"IFERROR(IF($A135=Factores!$D$24,$C135*N135,IF($A135=Factores!$D$25,$D135*S135,$E135*X135)),)*G$86","v":0},{"$f":"IFERROR(IF($A135=Factores!$D$24,$C135*O135,IF($A135=Factores!$D$25,$D135*T135,$E135*Y135)),)*H$86","v":0},{"$f":"IFERROR(IF($A135=Factores!$D$24,$C135*P135,IF($A135=Factores!$D$25,$D135*U135,$E135*Z135)),)*I$86","v":0},{"$f":"IFERROR(IF($A135=Factores!$D$24,$C135*Q135,IF($A135=Factores!$D$25,$D135*V135,$E135*AA135)),)*J$86","v":0},{"$f":"SUMPRODUCT(G135:J135,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B135)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B135)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B135)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B135)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B135)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B135,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B135,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B135,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B135,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B135,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B135,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B135,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B135,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B135,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B135,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C50","v":""},{"$f":"1/(Factores!$G50*8760)*Factores!$Y50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H50*Factores!$Y50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I50*Factores!$O50","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A136=Factores!$D$24,$C136*M136,IF($A136=Factores!$D$25,$D136*R136,$E136*W136)),)*F$86","v":0},{"$f":"IFERROR(IF($A136=Factores!$D$24,$C136*N136,IF($A136=Factores!$D$25,$D136*S136,$E136*X136)),)*G$86","v":0},{"$f":"IFERROR(IF($A136=Factores!$D$24,$C136*O136,IF($A136=Factores!$D$25,$D136*T136,$E136*Y136)),)*H$86","v":0},{"$f":"IFERROR(IF($A136=Factores!$D$24,$C136*P136,IF($A136=Factores!$D$25,$D136*U136,$E136*Z136)),)*I$86","v":0},{"$f":"IFERROR(IF($A136=Factores!$D$24,$C136*Q136,IF($A136=Factores!$D$25,$D136*V136,$E136*AA136)),)*J$86","v":0},{"$f":"SUMPRODUCT(G136:J136,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B136)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B136)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B136)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B136)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B136)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B136,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B136,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B136,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B136,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B136,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B136,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B136,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B136,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B136,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B136,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C51","v":""},{"$f":"1/(Factores!$G51*8760)*Factores!$Y51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H51*Factores!$Y51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I51*Factores!$O51","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A137=Factores!$D$24,$C137*M137,IF($A137=Factores!$D$25,$D137*R137,$E137*W137)),)*F$86","v":0},{"$f":"IFERROR(IF($A137=Factores!$D$24,$C137*N137,IF($A137=Factores!$D$25,$D137*S137,$E137*X137)),)*G$86","v":0},{"$f":"IFERROR(IF($A137=Factores!$D$24,$C137*O137,IF($A137=Factores!$D$25,$D137*T137,$E137*Y137)),)*H$86","v":0},{"$f":"IFERROR(IF($A137=Factores!$D$24,$C137*P137,IF($A137=Factores!$D$25,$D137*U137,$E137*Z137)),)*I$86","v":0},{"$f":"IFERROR(IF($A137=Factores!$D$24,$C137*Q137,IF($A137=Factores!$D$25,$D137*V137,$E137*AA137)),)*J$86","v":0},{"$f":"SUMPRODUCT(G137:J137,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B137)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B137)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B137)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B137)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B137)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B137,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B137,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B137,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B137,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B137,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B137,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B137,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B137,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B137,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B137,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C52","v":""},{"$f":"1/(Factores!$G52*8760)*Factores!$Y52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H52*Factores!$Y52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I52*Factores!$O52","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A138=Factores!$D$24,$C138*M138,IF($A138=Factores!$D$25,$D138*R138,$E138*W138)),)*F$86","v":0},{"$f":"IFERROR(IF($A138=Factores!$D$24,$C138*N138,IF($A138=Factores!$D$25,$D138*S138,$E138*X138)),)*G$86","v":0},{"$f":"IFERROR(IF($A138=Factores!$D$24,$C138*O138,IF($A138=Factores!$D$25,$D138*T138,$E138*Y138)),)*H$86","v":0},{"$f":"IFERROR(IF($A138=Factores!$D$24,$C138*P138,IF($A138=Factores!$D$25,$D138*U138,$E138*Z138)),)*I$86","v":0},{"$f":"IFERROR(IF($A138=Factores!$D$24,$C138*Q138,IF($A138=Factores!$D$25,$D138*V138,$E138*AA138)),)*J$86","v":0},{"$f":"SUMPRODUCT(G138:J138,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B138)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B138)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B138)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B138)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B138)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B138,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B138,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B138,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B138,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B138,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B138,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B138,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B138,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B138,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B138,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C53","v":""},{"$f":"1/(Factores!$G53*8760)*Factores!$Y53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H53*Factores!$Y53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I53*Factores!$O53","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A139=Factores!$D$24,$C139*M139,IF($A139=Factores!$D$25,$D139*R139,$E139*W139)),)*F$86","v":0},{"$f":"IFERROR(IF($A139=Factores!$D$24,$C139*N139,IF($A139=Factores!$D$25,$D139*S139,$E139*X139)),)*G$86","v":0},{"$f":"IFERROR(IF($A139=Factores!$D$24,$C139*O139,IF($A139=Factores!$D$25,$D139*T139,$E139*Y139)),)*H$86","v":0},{"$f":"IFERROR(IF($A139=Factores!$D$24,$C139*P139,IF($A139=Factores!$D$25,$D139*U139,$E139*Z139)),)*I$86","v":0},{"$f":"IFERROR(IF($A139=Factores!$D$24,$C139*Q139,IF($A139=Factores!$D$25,$D139*V139,$E139*AA139)),)*J$86","v":0},{"$f":"SUMPRODUCT(G139:J139,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B139)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B139)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B139)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B139)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B139)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B139,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B139,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B139,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B139,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B139,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B139,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B139,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B139,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B139,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B139,Potencia!$M:$M,AA$92)","v":0}]
["Energia",{"$f":"Factores!C54","v":"AP"},{"$f":"1/(Factores!$G54*8760)*Factores!$Y54","v":0},{"$f":"Factores!$H54*Factores!$Y54","v":0},{"$f":"Factores!$I54*Factores!$O54","v":0},{"$f":"IFERROR(IF($A140=Factores!$D$24,$C140*M140,IF($A140=Factores!$D$25,$D140*R140,$E140*W140)),)*F$86","v":0},{"$f":"IFERROR(IF($A140=Factores!$D$24,$C140*N140,IF($A140=Factores!$D$25,$D140*S140,$E140*X140)),)*G$86","v":0},{"$f":"IFERROR(IF($A140=Factores!$D$24,$C140*O140,IF($A140=Factores!$D$25,$D140*T140,$E140*Y140)),)*H$86","v":0},{"$f":"IFERROR(IF($A140=Factores!$D$24,$C140*P140,IF($A140=Factores!$D$25,$D140*U140,$E140*Z140)),)*I$86","v":0},{"$f":"IFERROR(IF($A140=Factores!$D$24,$C140*Q140,IF($A140=Factores!$D$25,$D140*V140,$E140*AA140)),)*J$86","v":0},{"$f":"SUMPRODUCT(G140:J140,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B140)","v":78753},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B140)","v":78753},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B140)","v":78753},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B140)","v":78753},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B140)","v":78753},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B140,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B140,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B140,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B140,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B140,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B140,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B140,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B140,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B140,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B140,Potencia!$M:$M,AA$92)","v":0}]
[null,"Pérdida NT BT",null,null,null,{"$f":"SUM(F120:F140)*(F68-1)","v":45.13297485317252},{"$f":"SUM(G120:G140)*(G68-1)","v":47.211905423082015},48.035251535753268,48.649517042484852,49.157289175655905,{"$f":"SUMPRODUCT(G141:J141,Params!$B$19:$E$19)","v":158.37564450533804}]
[null,"Pérdida T BT",null,null,null,{"$f":"SUM(F120:F141)*(F69-1)","v":10.60599242124314},{"$f":"SUM(G120:G141)*(G69-1)","v":11.073025651562848},11.257984027321404,11.395982965233557,11.510138847555789,{"$f":"SUMPRODUCT(G142:J142,Params!$B$19:$E$19)","v":37.113788850724418}]
[null,"Potencia BT coincidente con Máx MT",null,null,null,{"$f":"SUM(F120:F142)","v":558.44673457954116},{"$f":"SUM(G120:G142)","v":583.19523776263156},593.06322598383917,600.42661717805117,606.51763838366401,{"$f":"SUMPRODUCT(G143:J143,Params!$B$19:$E$19)","v":1955.2041639474498}]
[{"$f":"Factores!AK55","v":0},{"$f":"Factores!C55","v":""},{"$f":"1/(Factores!$G55*8760)*Factores!$Y55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H55*Factores!$Y55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I55*Factores!$O55","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A144=Factores!$D$24,$C144*M144,IF($A144=Factores!$D$25,$D144*R144,$E144*W144)),)*F$86","v":0},{"$f":"IFERROR(IF($A144=Factores!$D$24,$C144*N144,IF($A144=Factores!$D$25,$D144*S144,$E144*X144)),)*G$86","v":0},{"$f":"IFERROR(IF($A144=Factores!$D$24,$C144*O144,IF($A144=Factores!$D$25,$D144*T144,$E144*Y144)),)*H$86","v":0},{"$f":"IFERROR(IF($A144=Factores!$D$24,$C144*P144,IF($A144=Factores!$D$25,$D144*U144,$E144*Z144)),)*I$86","v":0},{"$f":"IFERROR(IF($A144=Factores!$D$24,$C144*Q144,IF($A144=Factores!$D$25,$D144*V144,$E144*AA144)),)*J$86","v":0},{"$f":"SUMPRODUCT(G144:J144,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B144)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B144)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B144)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B144)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B144)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B144,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B144,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B144,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B144,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B144,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B144,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B144,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B144,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B144,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B144,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK56","v":0},{"$f":"Factores!C56","v":""},{"$f":"1/(Factores!$G56*8760)*Factores!$Y56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H56*Factores!$Y56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I56*Factores!$O56","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A145=Factores!$D$24,$C145*M145,IF($A145=Factores!$D$25,$D145*R145,$E145*W145)),)*F$86","v":0},{"$f":"IFERROR(IF($A145=Factores!$D$24,$C145*N145,IF($A145=Factores!$D$25,$D145*S145,$E145*X145)),)*G$86","v":0},{"$f":"IFERROR(IF($A145=Factores!$D$24,$C145*O145,IF($A145=Factores!$D$25,$D145*T145,$E145*Y145)),)*H$86","v":0},{"$f":"IFERROR(IF($A145=Factores!$D$24,$C145*P145,IF($A145=Factores!$D$25,$D145*U145,$E145*Z145)),)*I$86","v":0},{"$f":"IFERROR(IF($A145=Factores!$D$24,$C145*Q145,IF($A145=Factores!$D$25,$D145*V145,$E145*AA145)),)*J$86","v":0},{"$f":"SUMPRODUCT(G145:J145,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B145)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B145)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B145)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B145)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B145)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B145,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B145,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B145,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B145,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B145,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B145,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B145,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B145,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B145,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B145,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK57","v":0},{"$f":"Factores!C57","v":""},{"$f":"1/(Factores!$G57*8760)*Factores!$Y57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H57*Factores!$Y57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I57*Factores!$O57","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A146=Factores!$D$24,$C146*M146,IF($A146=Factores!$D$25,$D146*R146,$E146*W146)),)*F$86","v":0},{"$f":"IFERROR(IF($A146=Factores!$D$24,$C146*N146,IF($A146=Factores!$D$25,$D146*S146,$E146*X146)),)*G$86","v":0},{"$f":"IFERROR(IF($A146=Factores!$D$24,$C146*O146,IF($A146=Factores!$D$25,$D146*T146,$E146*Y146)),)*H$86","v":0},{"$f":"IFERROR(IF($A146=Factores!$D$24,$C146*P146,IF($A146=Factores!$D$25,$D146*U146,$E146*Z146)),)*I$86","v":0},{"$f":"IFERROR(IF($A146=Factores!$D$24,$C146*Q146,IF($A146=Factores!$D$25,$D146*V146,$E146*AA146)),)*J$86","v":0},{"$f":"SUMPRODUCT(G146:J146,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B146)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B146)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B146)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B146)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B146)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B146,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B146,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B146,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B146,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B146,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B146,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B146,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B146,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B146,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B146,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK58","v":0},{"$f":"Factores!C58","v":""},{"$f":"1/(Factores!$G58*8760)*Factores!$Y58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H58*Factores!$Y58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I58*Factores!$O58","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A147=Factores!$D$24,$C147*M147,IF($A147=Factores!$D$25,$D147*R147,$E147*W147)),)*F$86","v":0},{"$f":"IFERROR(IF($A147=Factores!$D$24,$C147*N147,IF($A147=Factores!$D$25,$D147*S147,$E147*X147)),)*G$86","v":0},{"$f":"IFERROR(IF($A147=Factores!$D$24,$C147*O147,IF($A147=Factores!$D$25,$D147*T147,$E147*Y147)),)*H$86","v":0},{"$f":"IFERROR(IF($A147=Factores!$D$24,$C147*P147,IF($A147=Factores!$D$25,$D147*U147,$E147*Z147)),)*I$86","v":0},{"$f":"IFERROR(IF($A147=Factores!$D$24,$C147*Q147,IF($A147=Factores!$D$25,$D147*V147,$E147*AA147)),)*J$86","v":0},{"$f":"SUMPRODUCT(G147:J147,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B147)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B147)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B147)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B147)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B147)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B147,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B147,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B147,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B147,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B147,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B147,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B147,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B147,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B147,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B147,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK59","v":0},{"$f":"Factores!C59","v":""},{"$f":"1/(Factores!$G59*8760)*Factores!$Y59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H59*Factores!$Y59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I59*Factores!$O59","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A148=Factores!$D$24,$C148*M148,IF($A148=Factores!$D$25,$D148*R148,$E148*W148)),)*F$86","v":0},{"$f":"IFERROR(IF($A148=Factores!$D$24,$C148*N148,IF($A148=Factores!$D$25,$D148*S148,$E148*X148)),)*G$86","v":0},{"$f":"IFERROR(IF($A148=Factores!$D$24,$C148*O148,IF($A148=Factores!$D$25,$D148*T148,$E148*Y148)),)*H$86","v":0},{"$f":"IFERROR(IF($A148=Factores!$D$24,$C148*P148,IF($A148=Factores!$D$25,$D148*U148,$E148*Z148)),)*I$86","v":0},{"$f":"IFERROR(IF($A148=Factores!$D$24,$C148*Q148,IF($A148=Factores!$D$25,$D148*V148,$E148*AA148)),)*J$86","v":0},{"$f":"SUMPRODUCT(G148:J148,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B148)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B148)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B148)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B148)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B148)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B148,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B148,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B148,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B148,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B148,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B148,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B148,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B148,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B148,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B148,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK60","v":0},{"$f":"Factores!C60","v":""},{"$f":"1/(Factores!$G60*8760)*Factores!$Y60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H60*Factores!$Y60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I60*Factores!$O60","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A149=Factores!$D$24,$C149*M149,IF($A149=Factores!$D$25,$D149*R149,$E149*W149)),)*F$86","v":0},{"$f":"IFERROR(IF($A149=Factores!$D$24,$C149*N149,IF($A149=Factores!$D$25,$D149*S149,$E149*X149)),)*G$86","v":0},{"$f":"IFERROR(IF($A149=Factores!$D$24,$C149*O149,IF($A149=Factores!$D$25,$D149*T149,$E149*Y149)),)*H$86","v":0},{"$f":"IFERROR(IF($A149=Factores!$D$24,$C149*P149,IF($A149=Factores!$D$25,$D149*U149,$E149*Z149)),)*I$86","v":0},{"$f":"IFERROR(IF($A149=Factores!$D$24,$C149*Q149,IF($A149=Factores!$D$25,$D149*V149,$E149*AA149)),)*J$86","v":0},{"$f":"SUMPRODUCT(G149:J149,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B149)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B149)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B149)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B149)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B149)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B149,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B149,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B149,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B149,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B149,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B149,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B149,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B149,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B149,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B149,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK61","v":"Pot_Max"},{"$f":"Factores!C61","v":"MTD"},{"$f":"1/(Factores!$G61*8760)*Factores!$Y61","v":1.5535630516408378E-4},{"$f":"Factores!$H61*Factores!$Y61","v":0.76815678310991209},{"$f":"Factores!$I61*Factores!$O61","v":0.79432788969104251},{"$f":"IFERROR(IF($A150=Factores!$D$24,$C150*M150,IF($A150=Factores!$D$25,$D150*R150,$E150*W150)),)*F$86","v":69.285991653388947},{"$f":"IFERROR(IF($A150=Factores!$D$24,$C150*N150,IF($A150=Factores!$D$25,$D150*S150,$E150*X150)),)*G$86","v":72.346069612023825},{"$f":"IFERROR(IF($A150=Factores!$D$24,$C150*O150,IF($A150=Factores!$D$25,$D150*T150,$E150*Y150)),)*H$86","v":73.567160697311039},{"$f":"IFERROR(IF($A150=Factores!$D$24,$C150*P150,IF($A150=Factores!$D$25,$D150*U150,$E150*Z150)),)*I$86","v":74.478343103036721},{"$f":"IFERROR(IF($A150=Factores!$D$24,$C150*Q150,IF($A150=Factores!$D$25,$D150*V150,$E150*AA150)),)*J$86","v":75.232124066385609},{"$f":"SUMPRODUCT(G150:J150,Params!$B$19:$E$19)","v":242.53371056846481},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B150)","v":347100.31671176298},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B150)","v":362042.24582886451},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B150)","v":368064.9057991567},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B150)","v":372559.41484955716},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B150)","v":376277.19630417129},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B150,Potencia!$M:$M,R$92)","v":80.002909589041096},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B150,Potencia!$M:$M,S$92)","v":83.446864396014107},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B150,Potencia!$M:$M,T$92)","v":84.835023086427938},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B150,Potencia!$M:$M,U$92)","v":85.870959338554457},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B150,Potencia!$M:$M,V$92)","v":86.727868189583546},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B150,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B150,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B150,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B150,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B150,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK62","v":"Pot_Max_P"},{"$f":"Factores!C62","v":"MTH"},{"$f":"1/(Factores!$G62*8760)*Factores!$Y62","v":1.5535630516408378E-4},{"$f":"Factores!$H62*Factores!$Y62","v":0.76815678310991209},{"$f":"Factores!$I62*Factores!$O62","v":0.79432788969104251},{"$f":"IFERROR(IF($A151=Factores!$D$24,$C151*M151,IF($A151=Factores!$D$25,$D151*R151,$E151*W151)),)*F$86","v":10.049365799000945},{"$f":"IFERROR(IF($A151=Factores!$D$24,$C151*N151,IF($A151=Factores!$D$25,$D151*S151,$E151*X151)),)*G$86","v":10.493205052015057},{"$f":"IFERROR(IF($A151=Factores!$D$24,$C151*O151,IF($A151=Factores!$D$25,$D151*T151,$E151*Y151)),)*H$86","v":10.670314316054148},{"$f":"IFERROR(IF($A151=Factores!$D$24,$C151*P151,IF($A151=Factores!$D$25,$D151*U151,$E151*Z151)),)*I$86","v":10.802473863550544},{"$f":"IFERROR(IF($A151=Factores!$D$24,$C151*Q151,IF($A151=Factores!$D$25,$D151*V151,$E151*AA151)),)*J$86","v":10.911803620580091},{"$f":"SUMPRODUCT(G151:J151,Params!$B$19:$E$19)","v":35.177528933762616},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B151)","v":41825.946140157415},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B151)","v":43626.464008889052},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B151)","v":44352.200746683819},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B151)","v":44893.793722597475},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B151)","v":45341.790222153242},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B151,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B151,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B151,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B151,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B151,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B151,Potencia!$M:$M,W$92)","v":11.221452054794524},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B151,Potencia!$M:$M,X$92)","v":11.704511657799522},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B151,Potencia!$M:$M,Y$92)","v":11.89921902868068},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B151,Potencia!$M:$M,Z$92)","v":12.04452260632273},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B151,Potencia!$M:$M,AA$92)","v":12.16471525477197}]
[{"$f":"Factores!AK63","v":"Pot_Max"},{"$f":"Factores!C63","v":"MTA"},{"$f":"1/(Factores!$G63*8760)*Factores!$Y63","v":1.5535630516408378E-4},{"$f":"Factores!$H63*Factores!$Y63","v":0.76815678310991209},{"$f":"Factores!$I63*Factores!$O63","v":0.79432788969104251},{"$f":"IFERROR(IF($A152=Factores!$D$24,$C152*M152,IF($A152=Factores!$D$25,$D152*R152,$E152*W152)),)*F$86","v":0},{"$f":"IFERROR(IF($A152=Factores!$D$24,$C152*N152,IF($A152=Factores!$D$25,$D152*S152,$E152*X152)),)*G$86","v":0},{"$f":"IFERROR(IF($A152=Factores!$D$24,$C152*O152,IF($A152=Factores!$D$25,$D152*T152,$E152*Y152)),)*H$86","v":0},{"$f":"IFERROR(IF($A152=Factores!$D$24,$C152*P152,IF($A152=Factores!$D$25,$D152*U152,$E152*Z152)),)*I$86","v":0},{"$f":"IFERROR(IF($A152=Factores!$D$24,$C152*Q152,IF($A152=Factores!$D$25,$D152*V152,$E152*AA152)),)*J$86","v":0},{"$f":"SUMPRODUCT(G152:J152,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B152)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B152)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B152)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B152)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B152)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B152,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B152,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B152,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B152,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B152,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B152,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B152,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B152,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B152,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B152,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK64","v":"Pot_Max"},{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"1/(Factores!$G64*8760)*Factores!$Y64","v":1.5535630516408378E-4},{"$f":"Factores!$H64*Factores!$Y64","v":0.76815678310991209},{"$f":"Factores!$I64*Factores!$O64","v":0.79432788969104251},{"$f":"IFERROR(IF($A153=Factores!$D$24,$C153*M153,IF($A153=Factores!$D$25,$D153*R153,$E153*W153)),)*F$86","v":82.662763205027474},{"$f":"IFERROR(IF($A153=Factores!$D$24,$C153*N153,IF($A153=Factores!$D$25,$D153*S153,$E153*X153)),)*G$86","v":86.313638275835345},{"$f":"IFERROR(IF($A153=Factores!$D$24,$C153*O153,IF($A153=Factores!$D$25,$D153*T153,$E153*Y153)),)*H$86","v":87.770480572902045},{"$f":"IFERROR(IF($A153=Factores!$D$24,$C153*P153,IF($A153=Factores!$D$25,$D153*U153,$E153*Z153)),)*I$86","v":88.857581351049078},{"$f":"IFERROR(IF($A153=Factores!$D$24,$C153*Q153,IF($A153=Factores!$D$25,$D153*V153,$E153*AA153)),)*J$86","v":89.756891814749707},{"$f":"SUMPRODUCT(G153:J153,Params!$B$19:$E$19)","v":289.35873193895549},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B153)","v":454919.57178536308},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B153)","v":474502.89011821186},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B153)","v":482396.35999645852},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B153)","v":488286.99170766916},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B153)","v":493159.62208538537},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B153,Potencia!$M:$M,R$92)","v":95.448753972602717},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B153,Potencia!$M:$M,S$92)","v":99.5576194720215},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B153,Potencia!$M:$M,T$92)","v":101.21378445398098},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B153,Potencia!$M:$M,U$92)","v":102.44972480875612},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B153,Potencia!$M:$M,V$92)","v":103.47207365230399},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B153,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B153,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B153,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B153,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B153,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK65","v":0},{"$f":"Factores!C65","v":""},{"$f":"1/(Factores!$G65*8760)*Factores!$Y65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H65*Factores!$Y65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I65*Factores!$O65","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A154=Factores!$D$24,$C154*M154,IF($A154=Factores!$D$25,$D154*R154,$E154*W154)),)*F$86","v":0},{"$f":"IFERROR(IF($A154=Factores!$D$24,$C154*N154,IF($A154=Factores!$D$25,$D154*S154,$E154*X154)),)*G$86","v":0},{"$f":"IFERROR(IF($A154=Factores!$D$24,$C154*O154,IF($A154=Factores!$D$25,$D154*T154,$E154*Y154)),)*H$86","v":0},{"$f":"IFERROR(IF($A154=Factores!$D$24,$C154*P154,IF($A154=Factores!$D$25,$D154*U154,$E154*Z154)),)*I$86","v":0},{"$f":"IFERROR(IF($A154=Factores!$D$24,$C154*Q154,IF($A154=Factores!$D$25,$D154*V154,$E154*AA154)),)*J$86","v":0},{"$f":"SUMPRODUCT(G154:J154,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B154)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B154)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B154)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B154)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B154)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B154,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B154,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B154,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B154,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B154,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B154,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B154,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B154,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B154,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B154,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK66","v":0},{"$f":"Factores!C66","v":""},{"$f":"1/(Factores!$G66*8760)*Factores!$Y66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H66*Factores!$Y66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I66*Factores!$O66","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A155=Factores!$D$24,$C155*M155,IF($A155=Factores!$D$25,$D155*R155,$E155*W155)),)*F$86","v":0},{"$f":"IFERROR(IF($A155=Factores!$D$24,$C155*N155,IF($A155=Factores!$D$25,$D155*S155,$E155*X155)),)*G$86","v":0},{"$f":"IFERROR(IF($A155=Factores!$D$24,$C155*O155,IF($A155=Factores!$D$25,$D155*T155,$E155*Y155)),)*H$86","v":0},{"$f":"IFERROR(IF($A155=Factores!$D$24,$C155*P155,IF($A155=Factores!$D$25,$D155*U155,$E155*Z155)),)*I$86","v":0},{"$f":"IFERROR(IF($A155=Factores!$D$24,$C155*Q155,IF($A155=Factores!$D$25,$D155*V155,$E155*AA155)),)*J$86","v":0},{"$f":"SUMPRODUCT(G155:J155,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B155)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B155)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B155)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B155)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B155)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B155,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B155,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B155,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B155,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B155,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B155,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B155,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B155,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B155,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B155,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK67","v":0},{"$f":"Factores!C67","v":""},{"$f":"1/(Factores!$G67*8760)*Factores!$Y67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H67*Factores!$Y67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I67*Factores!$O67","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A156=Factores!$D$24,$C156*M156,IF($A156=Factores!$D$25,$D156*R156,$E156*W156)),)*F$86","v":0},{"$f":"IFERROR(IF($A156=Factores!$D$24,$C156*N156,IF($A156=Factores!$D$25,$D156*S156,$E156*X156)),)*G$86","v":0},{"$f":"IFERROR(IF($A156=Factores!$D$24,$C156*O156,IF($A156=Factores!$D$25,$D156*T156,$E156*Y156)),)*H$86","v":0},{"$f":"IFERROR(IF($A156=Factores!$D$24,$C156*P156,IF($A156=Factores!$D$25,$D156*U156,$E156*Z156)),)*I$86","v":0},{"$f":"IFERROR(IF($A156=Factores!$D$24,$C156*Q156,IF($A156=Factores!$D$25,$D156*V156,$E156*AA156)),)*J$86","v":0},{"$f":"SUMPRODUCT(G156:J156,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B156)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B156)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B156)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B156)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B156)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B156,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B156,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B156,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B156,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B156,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B156,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B156,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B156,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B156,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B156,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK68","v":0},{"$f":"Factores!C68","v":""},{"$f":"1/(Factores!$G68*8760)*Factores!$Y68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H68*Factores!$Y68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I68*Factores!$O68","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A157=Factores!$D$24,$C157*M157,IF($A157=Factores!$D$25,$D157*R157,$E157*W157)),)*F$86","v":0},{"$f":"IFERROR(IF($A157=Factores!$D$24,$C157*N157,IF($A157=Factores!$D$25,$D157*S157,$E157*X157)),)*G$86","v":0},{"$f":"IFERROR(IF($A157=Factores!$D$24,$C157*O157,IF($A157=Factores!$D$25,$D157*T157,$E157*Y157)),)*H$86","v":0},{"$f":"IFERROR(IF($A157=Factores!$D$24,$C157*P157,IF($A157=Factores!$D$25,$D157*U157,$E157*Z157)),)*I$86","v":0},{"$f":"IFERROR(IF($A157=Factores!$D$24,$C157*Q157,IF($A157=Factores!$D$25,$D157*V157,$E157*AA157)),)*J$86","v":0},{"$f":"SUMPRODUCT(G157:J157,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B157)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B157)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B157)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B157)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B157)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B157,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B157,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B157,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B157,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B157,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B157,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B157,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B157,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B157,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B157,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK69","v":0},{"$f":"Factores!C69","v":""},{"$f":"1/(Factores!$G69*8760)*Factores!$Y69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H69*Factores!$Y69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I69*Factores!$O69","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A158=Factores!$D$24,$C158*M158,IF($A158=Factores!$D$25,$D158*R158,$E158*W158)),)*F$86","v":0},{"$f":"IFERROR(IF($A158=Factores!$D$24,$C158*N158,IF($A158=Factores!$D$25,$D158*S158,$E158*X158)),)*G$86","v":0},{"$f":"IFERROR(IF($A158=Factores!$D$24,$C158*O158,IF($A158=Factores!$D$25,$D158*T158,$E158*Y158)),)*H$86","v":0},{"$f":"IFERROR(IF($A158=Factores!$D$24,$C158*P158,IF($A158=Factores!$D$25,$D158*U158,$E158*Z158)),)*I$86","v":0},{"$f":"IFERROR(IF($A158=Factores!$D$24,$C158*Q158,IF($A158=Factores!$D$25,$D158*V158,$E158*AA158)),)*J$86","v":0},{"$f":"SUMPRODUCT(G158:J158,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B158)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B158)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B158)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B158)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B158)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B158,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B158,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B158,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B158,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B158,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B158,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B158,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B158,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B158,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B158,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK70","v":"Pot_Max_P"},{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"1/(Factores!$G70*8760)*Factores!$Y70","v":1.5535630516408378E-4},{"$f":"Factores!$H70*Factores!$Y70","v":0.76815678310991209},{"$f":"Factores!$I70*Factores!$O70","v":0.79432788969104251},{"$f":"IFERROR(IF($A159=Factores!$D$24,$C159*M159,IF($A159=Factores!$D$25,$D159*R159,$E159*W159)),)*F$86","v":19.540494618970122},{"$f":"IFERROR(IF($A159=Factores!$D$24,$C159*N159,IF($A159=Factores!$D$25,$D159*S159,$E159*X159)),)*G$86","v":20.403518088179705},{"$f":"IFERROR(IF($A159=Factores!$D$24,$C159*O159,IF($A159=Factores!$D$25,$D159*T159,$E159*Y159)),)*H$86","v":20.747898289890507},{"$f":"IFERROR(IF($A159=Factores!$D$24,$C159*P159,IF($A159=Factores!$D$25,$D159*U159,$E159*Z159)),)*I$86","v":21.004875991603345},{"$f":"IFERROR(IF($A159=Factores!$D$24,$C159*Q159,IF($A159=Factores!$D$25,$D159*V159,$E159*AA159)),)*J$86","v":21.217462295222784},{"$f":"SUMPRODUCT(G159:J159,Params!$B$19:$E$19)","v":68.400964656614491},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B159)","v":120855.49511961054},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B159)","v":126058.0666948736},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B159)","v":128155.07299997346},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B159)","v":129719.9984421383},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B159)","v":131014.47815538218},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B159,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B159,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B159,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B159,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B159,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B159,Potencia!$M:$M,W$92)","v":21.819558356164379},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B159,Potencia!$M:$M,X$92)","v":22.75884385556369},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B159,Potencia!$M:$M,Y$92)","v":23.137442705389152},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B159,Potencia!$M:$M,Z$92)","v":23.419978323439185},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B159,Potencia!$M:$M,AA$92)","v":23.653686981999076}]
[{"$f":"Factores!AK71","v":0},{"$f":"Factores!C71","v":""},{"$f":"1/(Factores!$G71*8760)*Factores!$Y71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H71*Factores!$Y71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I71*Factores!$O71","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A160=Factores!$D$24,$C160*M160,IF($A160=Factores!$D$25,$D160*R160,$E160*W160)),)*F$86","v":0},{"$f":"IFERROR(IF($A160=Factores!$D$24,$C160*N160,IF($A160=Factores!$D$25,$D160*S160,$E160*X160)),)*G$86","v":0},{"$f":"IFERROR(IF($A160=Factores!$D$24,$C160*O160,IF($A160=Factores!$D$25,$D160*T160,$E160*Y160)),)*H$86","v":0},{"$f":"IFERROR(IF($A160=Factores!$D$24,$C160*P160,IF($A160=Factores!$D$25,$D160*U160,$E160*Z160)),)*I$86","v":0},{"$f":"IFERROR(IF($A160=Factores!$D$24,$C160*Q160,IF($A160=Factores!$D$25,$D160*V160,$E160*AA160)),)*J$86","v":0},{"$f":"SUMPRODUCT(G160:J160,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B160)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B160)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B160)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B160)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B160)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B160,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B160,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B160,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B160,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B160,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B160,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B160,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B160,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B160,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B160,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK72","v":0},{"$f":"Factores!C72","v":""},{"$f":"1/(Factores!$G72*8760)*Factores!$Y72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H72*Factores!$Y72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I72*Factores!$O72","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A161=Factores!$D$24,$C161*M161,IF($A161=Factores!$D$25,$D161*R161,$E161*W161)),)*F$86","v":0},{"$f":"IFERROR(IF($A161=Factores!$D$24,$C161*N161,IF($A161=Factores!$D$25,$D161*S161,$E161*X161)),)*G$86","v":0},{"$f":"IFERROR(IF($A161=Factores!$D$24,$C161*O161,IF($A161=Factores!$D$25,$D161*T161,$E161*Y161)),)*H$86","v":0},{"$f":"IFERROR(IF($A161=Factores!$D$24,$C161*P161,IF($A161=Factores!$D$25,$D161*U161,$E161*Z161)),)*I$86","v":0},{"$f":"IFERROR(IF($A161=Factores!$D$24,$C161*Q161,IF($A161=Factores!$D$25,$D161*V161,$E161*AA161)),)*J$86","v":0},{"$f":"SUMPRODUCT(G161:J161,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B161)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B161)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B161)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B161)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B161)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B161,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B161,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B161,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B161,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B161,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B161,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B161,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B161,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B161,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B161,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK73","v":0},{"$f":"Factores!C73","v":""},{"$f":"1/(Factores!$G73*8760)*Factores!$Y73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H73*Factores!$Y73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I73*Factores!$O73","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A162=Factores!$D$24,$C162*M162,IF($A162=Factores!$D$25,$D162*R162,$E162*W162)),)*F$86","v":0},{"$f":"IFERROR(IF($A162=Factores!$D$24,$C162*N162,IF($A162=Factores!$D$25,$D162*S162,$E162*X162)),)*G$86","v":0},{"$f":"IFERROR(IF($A162=Factores!$D$24,$C162*O162,IF($A162=Factores!$D$25,$D162*T162,$E162*Y162)),)*H$86","v":0},{"$f":"IFERROR(IF($A162=Factores!$D$24,$C162*P162,IF($A162=Factores!$D$25,$D162*U162,$E162*Z162)),)*I$86","v":0},{"$f":"IFERROR(IF($A162=Factores!$D$24,$C162*Q162,IF($A162=Factores!$D$25,$D162*V162,$E162*AA162)),)*J$86","v":0},{"$f":"SUMPRODUCT(G162:J162,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B162)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B162)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B162)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B162)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B162)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B162,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B162,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B162,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B162,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B162,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B162,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B162,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B162,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B162,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B162,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK74","v":0},{"$f":"Factores!C74","v":""},{"$f":"1/(Factores!$G74*8760)*Factores!$Y74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H74*Factores!$Y74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I74*Factores!$O74","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A163=Factores!$D$24,$C163*M163,IF($A163=Factores!$D$25,$D163*R163,$E163*W163)),)*F$86","v":0},{"$f":"IFERROR(IF($A163=Factores!$D$24,$C163*N163,IF($A163=Factores!$D$25,$D163*S163,$E163*X163)),)*G$86","v":0},{"$f":"IFERROR(IF($A163=Factores!$D$24,$C163*O163,IF($A163=Factores!$D$25,$D163*T163,$E163*Y163)),)*H$86","v":0},{"$f":"IFERROR(IF($A163=Factores!$D$24,$C163*P163,IF($A163=Factores!$D$25,$D163*U163,$E163*Z163)),)*I$86","v":0},{"$f":"IFERROR(IF($A163=Factores!$D$24,$C163*Q163,IF($A163=Factores!$D$25,$D163*V163,$E163*AA163)),)*J$86","v":0},{"$f":"SUMPRODUCT(G163:J163,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B163)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B163)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B163)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B163)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B163)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B163,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B163,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B163,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B163,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B163,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B163,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B163,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B163,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B163,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B163,Potencia!$M:$M,AA$92)","v":0}]
[null,"Pérdida MT",null,null,null,{"$f":"SUM(F143:F163)*(F70-1)","v":35.591996506264884},{"$f":"SUM(G143:G163)*(G70-1)","v":37.144098605274856},37.758568537838066,38.217025734347146,38.596274011620039,{"$f":"SUMPRODUCT(G164:J164,Params!$B$19:$E$19)","v":124.47388281025033}]
[null,"Potencia Máxima MT",null,null,null,{"$f":"SUM(F143:F164)","v":775.57734636219345},{"$f":"SUM(G143:G164)","v":809.89576739596032},823.57764839783488,833.78691722163808,842.23219419222221,{"$f":"SUMPRODUCT(G165:J165,Params!$B$19:$E$19)","v":2715.1489828554973}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima AT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"A93","v":"Energia"},{"$f":"Factores!C34","v":"BTS"},{"$f":"1/(Factores!$G34*8760)*Factores!$Z34","v":1.2847475353331412E-4},{"$f":"Factores!$H34*Factores!$Z34","v":0.32311783157552182},{"$f":"Factores!$I34*Factores!$P34","v":0.43432445498568306},{"$f":"IFERROR(IF($A169=Factores!$D$24,$C169*M169,IF($A169=Factores!$D$25,$D169*R169,$E169*W169)),)*F$86","v":275.28904361682083},{"$f":"IFERROR(IF($A169=Factores!$D$24,$C169*N169,IF($A169=Factores!$D$25,$D169*S169,$E169*X169)),)*G$86","v":287.44743111367222},{"$f":"IFERROR(IF($A169=Factores!$D$24,$C169*O169,IF($A169=Factores!$D$25,$D169*T169,$E169*Y169)),)*H$86","v":292.29910443198708},{"$f":"IFERROR(IF($A169=Factores!$D$24,$C169*P169,IF($A169=Factores!$D$25,$D169*U169,$E169*Z169)),)*I$86","v":295.91943990019473},{"$f":"IFERROR(IF($A169=Factores!$D$24,$C169*Q169,IF($A169=Factores!$D$25,$D169*V169,$E169*AA169)),)*J$86","v":298.91438354673966},{"$f":"SUMPRODUCT(G169:J169,Params!$B$19:$E$19)","v":963.64173527659659},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B169)","v":1900558.9662444969},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B169)","v":1982373.9804903041},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B169)","v":2015351.2491820115},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B169)","v":2039961.0782813581},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B169)","v":2060317.9104071325},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B169,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B169,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B169,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B169,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B169,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B169,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B169,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B169,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B169,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B169,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max",{"$f":"Factores!C35","v":"BTD"},{"$f":"1/(Factores!$G35*8760)*Factores!$Z35","v":2.0528023578775403E-4},{"$f":"Factores!$H35*Factores!$Z35","v":0.70216134025175014},{"$f":"Factores!$I35*Factores!$P35","v":0.73318687496869384},{"$f":"IFERROR(IF($A170=Factores!$D$24,$C170*M170,IF($A170=Factores!$D$25,$D170*R170,$E170*W170)),)*F$86","v":179.05610927475519},{"$f":"IFERROR(IF($A170=Factores!$D$24,$C170*N170,IF($A170=Factores!$D$25,$D170*S170,$E170*X170)),)*G$86","v":186.96428292249132},{"$f":"IFERROR(IF($A170=Factores!$D$24,$C170*O170,IF($A170=Factores!$D$25,$D170*T170,$E170*Y170)),)*H$86","v":190.11995427227012},{"$f":"IFERROR(IF($A170=Factores!$D$24,$C170*P170,IF($A170=Factores!$D$25,$D170*U170,$E170*Z170)),)*I$86","v":192.4747271854593},{"$f":"IFERROR(IF($A170=Factores!$D$24,$C170*Q170,IF($A170=Factores!$D$25,$D170*V170,$E170*AA170)),)*J$86","v":194.42272682177583},{"$f":"SUMPRODUCT(G170:J170,Params!$B$19:$E$19)","v":626.78099203094462},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B170)","v":708362.6029534858},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B170)","v":738856.10380305676},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B170)","v":751147.1530699539},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B170)","v":760319.55072173558},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B170)","v":767906.8020770537},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B170,Potencia!$M:$M,R$92)","v":226.18429353003154},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B170,Potencia!$M:$M,S$92)","v":235.9210454677542},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B170,Potencia!$M:$M,T$92)","v":239.84564888920065},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B170,Potencia!$M:$M,U$92)","v":242.77444873576874},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B170,Potencia!$M:$M,V$92)","v":245.19710216281607},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B170,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B170,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B170,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B170,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B170,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max_P",{"$f":"Factores!C36","v":"BTH"},{"$f":"1/(Factores!$G36*8760)*Factores!$Z36","v":2.0528023578775403E-4},{"$f":"Factores!$H36*Factores!$Z36","v":0.70216134025175014},{"$f":"Factores!$I36*Factores!$P36","v":0.73318687496869384},{"$f":"IFERROR(IF($A171=Factores!$D$24,$C171*M171,IF($A171=Factores!$D$25,$D171*R171,$E171*W171)),)*F$86","v":3.3445369010515815},{"$f":"IFERROR(IF($A171=Factores!$D$24,$C171*N171,IF($A171=Factores!$D$25,$D171*S171,$E171*X171)),)*G$86","v":3.492251372743759},{"$f":"IFERROR(IF($A171=Factores!$D$24,$C171*O171,IF($A171=Factores!$D$25,$D171*T171,$E171*Y171)),)*H$86","v":3.5511952385502665},{"$f":"IFERROR(IF($A171=Factores!$D$24,$C171*P171,IF($A171=Factores!$D$25,$D171*U171,$E171*Z171)),)*I$86","v":3.5951793557840057},{"$f":"IFERROR(IF($A171=Factores!$D$24,$C171*Q171,IF($A171=Factores!$D$25,$D171*V171,$E171*AA171)),)*J$86","v":3.6315654734835605},{"$f":"SUMPRODUCT(G171:J171,Params!$B$19:$E$19)","v":11.707459551176369},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B171)","v":33477.763751837098},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B171)","v":34918.910155037913},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B171)","v":35499.794636945546},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B171)","v":35933.289234689597},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B171)","v":36291.868594102547},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B171,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B171,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B171,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B171,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B171,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B171,Potencia!$M:$M,W$92)","v":4.0460526027397243},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B171,Potencia!$M:$M,X$92)","v":4.2202265469381226},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B171,Potencia!$M:$M,Y$92)","v":4.2904310321401704},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B171,Potencia!$M:$M,Z$92)","v":4.3428222837923869},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B171,Potencia!$M:$M,AA$92)","v":4.3861594362138021}]
["Energia",{"$f":"Factores!C37","v":"BTS_A"},{"$f":"1/(Factores!$G37*8760)*Factores!$Z37","v":1.2847475353331412E-4},{"$f":"Factores!$H37*Factores!$Z37","v":0.32311783157552182},{"$f":"Factores!$I37*Factores!$P37","v":0.43432445498568306},{"$f":"IFERROR(IF($A172=Factores!$D$24,$C172*M172,IF($A172=Factores!$D$25,$D172*R172,$E172*W172)),)*F$86","v":0},{"$f":"IFERROR(IF($A172=Factores!$D$24,$C172*N172,IF($A172=Factores!$D$25,$D172*S172,$E172*X172)),)*G$86","v":0},{"$f":"IFERROR(IF($A172=Factores!$D$24,$C172*O172,IF($A172=Factores!$D$25,$D172*T172,$E172*Y172)),)*H$86","v":0},{"$f":"IFERROR(IF($A172=Factores!$D$24,$C172*P172,IF($A172=Factores!$D$25,$D172*U172,$E172*Z172)),)*I$86","v":0},{"$f":"IFERROR(IF($A172=Factores!$D$24,$C172*Q172,IF($A172=Factores!$D$25,$D172*V172,$E172*AA172)),)*J$86","v":0},{"$f":"SUMPRODUCT(G172:J172,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B172)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B172)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B172)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B172)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B172)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B172,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B172,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B172,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B172,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B172,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B172,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B172,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B172,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B172,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B172,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max",{"$f":"Factores!C38","v":"BTA"},{"$f":"1/(Factores!$G38*8760)*Factores!$Z38","v":2.0528023578775403E-4},{"$f":"Factores!$H38*Factores!$Z38","v":0.70216134025175014},{"$f":"Factores!$I38*Factores!$P38","v":0.73318687496869384},{"$f":"IFERROR(IF($A173=Factores!$D$24,$C173*M173,IF($A173=Factores!$D$25,$D173*R173,$E173*W173)),)*F$86","v":0},{"$f":"IFERROR(IF($A173=Factores!$D$24,$C173*N173,IF($A173=Factores!$D$25,$D173*S173,$E173*X173)),)*G$86","v":0},{"$f":"IFERROR(IF($A173=Factores!$D$24,$C173*O173,IF($A173=Factores!$D$25,$D173*T173,$E173*Y173)),)*H$86","v":0},{"$f":"IFERROR(IF($A173=Factores!$D$24,$C173*P173,IF($A173=Factores!$D$25,$D173*U173,$E173*Z173)),)*I$86","v":0},{"$f":"IFERROR(IF($A173=Factores!$D$24,$C173*Q173,IF($A173=Factores!$D$25,$D173*V173,$E173*AA173)),)*J$86","v":0},{"$f":"SUMPRODUCT(G173:J173,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B173)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B173)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B173)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B173)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B173)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B173,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B173,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B173,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B173,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B173,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B173,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B173,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B173,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B173,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B173,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max",{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"1/(Factores!$G39*8760)*Factores!$Z39","v":2.0528023578775403E-4},{"$f":"Factores!$H39*Factores!$Z39","v":0.70216134025175014},{"$f":"Factores!$I39*Factores!$P39","v":0.73318687496869384},{"$f":"IFERROR(IF($A174=Factores!$D$24,$C174*M174,IF($A174=Factores!$D$25,$D174*R174,$E174*W174)),)*F$86","v":17.791812158354087},{"$f":"IFERROR(IF($A174=Factores!$D$24,$C174*N174,IF($A174=Factores!$D$25,$D174*S174,$E174*X174)),)*G$86","v":18.577603498432115},{"$f":"IFERROR(IF($A174=Factores!$D$24,$C174*O174,IF($A174=Factores!$D$25,$D174*T174,$E174*Y174)),)*H$86","v":18.891165052495662},{"$f":"IFERROR(IF($A174=Factores!$D$24,$C174*P174,IF($A174=Factores!$D$25,$D174*U174,$E174*Z174)),)*I$86","v":19.125145772375792},{"$f":"IFERROR(IF($A174=Factores!$D$24,$C174*Q174,IF($A174=Factores!$D$25,$D174*V174,$E174*AA174)),)*J$86","v":19.318707688549804},{"$f":"SUMPRODUCT(G174:J174,Params!$B$19:$E$19)","v":62.279749737718895},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B174)","v":109876.17928088564},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B174)","v":114606.11470136027},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B174)","v":116512.61502643248},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B174)","v":117935.372247975},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B174)","v":119112.25282677769},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B174,Potencia!$M:$M,R$92)","v":22.474678356164382},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B174,Potencia!$M:$M,S$92)","v":23.442165375792573},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B174,Potencia!$M:$M,T$92)","v":23.832131443709667},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B174,Potencia!$M:$M,U$92)","v":24.123150035203782},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B174,Potencia!$M:$M,V$92)","v":24.363875665138462},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B174,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B174,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B174,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B174,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B174,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max_P",{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"1/(Factores!$G40*8760)*Factores!$Z40","v":2.0528023578775403E-4},{"$f":"Factores!$H40*Factores!$Z40","v":0.70216134025175014},{"$f":"Factores!$I40*Factores!$P40","v":0.73318687496869384},{"$f":"IFERROR(IF($A175=Factores!$D$24,$C175*M175,IF($A175=Factores!$D$25,$D175*R175,$E175*W175)),)*F$86","v":0.4948380013340728},{"$f":"IFERROR(IF($A175=Factores!$D$24,$C175*N175,IF($A175=Factores!$D$25,$D175*S175,$E175*X175)),)*G$86","v":0.51669296544503629},{"$f":"IFERROR(IF($A175=Factores!$D$24,$C175*O175,IF($A175=Factores!$D$25,$D175*T175,$E175*Y175)),)*H$86","v":0.52541395301656679},{"$f":"IFERROR(IF($A175=Factores!$D$24,$C175*P175,IF($A175=Factores!$D$25,$D175*U175,$E175*Z175)),)*I$86","v":0.53192158420925717},{"$f":"IFERROR(IF($A175=Factores!$D$24,$C175*Q175,IF($A175=Factores!$D$25,$D175*V175,$E175*AA175)),)*J$86","v":0.53730506009588674},{"$f":"SUMPRODUCT(G175:J175,Params!$B$19:$E$19)","v":1.7321668309840148},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B175)","v":3282.768854402043},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B175)","v":3424.0850594547637},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B175)","v":3481.0455392331423},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B175)","v":3523.5532340294421},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B175)","v":3558.7148762955767},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B175,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B175,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B175,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B175,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B175,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B175,Potencia!$M:$M,W$92)","v":0.59863013698630141},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B175,Potencia!$M:$M,X$92)","v":0.62439988896736309},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B175,Potencia!$M:$M,Y$92)","v":0.63478693152956234},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B175,Potencia!$M:$M,Z$92)","v":0.64253843286501533},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B175,Potencia!$M:$M,AA$92)","v":0.64895034295067788}]
["Energia",{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"1/(Factores!$G41*8760)*Factores!$Z41","v":1.2847475353331412E-4},{"$f":"Factores!$H41*Factores!$Z41","v":0.32311783157552182},{"$f":"Factores!$I41*Factores!$P41","v":0.43432445498568306},{"$f":"IFERROR(IF($A176=Factores!$D$24,$C176*M176,IF($A176=Factores!$D$25,$D176*R176,$E176*W176)),)*F$86","v":26.731427352809625},{"$f":"IFERROR(IF($A176=Factores!$D$24,$C176*N176,IF($A176=Factores!$D$25,$D176*S176,$E176*X176)),)*G$86","v":27.912044815202272},{"$f":"IFERROR(IF($A176=Factores!$D$24,$C176*O176,IF($A176=Factores!$D$25,$D176*T176,$E176*Y176)),)*H$86","v":28.3831574724449},{"$f":"IFERROR(IF($A176=Factores!$D$24,$C176*P176,IF($A176=Factores!$D$25,$D176*U176,$E176*Z176)),)*I$86","v":28.734703372309678},{"$f":"IFERROR(IF($A176=Factores!$D$24,$C176*Q176,IF($A176=Factores!$D$25,$D176*V176,$E176*AA176)),)*J$86","v":29.025521769807582},{"$f":"SUMPRODUCT(G176:J176,Params!$B$19:$E$19)","v":93.5726271639667},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B176)","v":184550.22135429236},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B176)","v":192494.715188653},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B176)","v":195696.91114510919},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B176)","v":198086.6025403465},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B176)","v":200063.3146243222},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B176,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B176,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B176,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B176,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B176,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B176,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B176,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B176,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B176,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B176,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C42","v":0},{"$f":"1/(Factores!$G42*8760)*Factores!$Z42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H42*Factores!$Z42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I42*Factores!$P42","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A177=Factores!$D$24,$C177*M177,IF($A177=Factores!$D$25,$D177*R177,$E177*W177)),)*F$86","v":0},{"$f":"IFERROR(IF($A177=Factores!$D$24,$C177*N177,IF($A177=Factores!$D$25,$D177*S177,$E177*X177)),)*G$86","v":0},{"$f":"IFERROR(IF($A177=Factores!$D$24,$C177*O177,IF($A177=Factores!$D$25,$D177*T177,$E177*Y177)),)*H$86","v":0},{"$f":"IFERROR(IF($A177=Factores!$D$24,$C177*P177,IF($A177=Factores!$D$25,$D177*U177,$E177*Z177)),)*I$86","v":0},{"$f":"IFERROR(IF($A177=Factores!$D$24,$C177*Q177,IF($A177=Factores!$D$25,$D177*V177,$E177*AA177)),)*J$86","v":0},{"$f":"SUMPRODUCT(G177:J177,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B177)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B177)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B177)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B177)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B177)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B177,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B177,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B177,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B177,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B177,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B177,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B177,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B177,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B177,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B177,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C43","v":""},{"$f":"1/(Factores!$G43*8760)*Factores!$Z43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H43*Factores!$Z43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I43*Factores!$P43","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A178=Factores!$D$24,$C178*M178,IF($A178=Factores!$D$25,$D178*R178,$E178*W178)),)*F$86","v":0},{"$f":"IFERROR(IF($A178=Factores!$D$24,$C178*N178,IF($A178=Factores!$D$25,$D178*S178,$E178*X178)),)*G$86","v":0},{"$f":"IFERROR(IF($A178=Factores!$D$24,$C178*O178,IF($A178=Factores!$D$25,$D178*T178,$E178*Y178)),)*H$86","v":0},{"$f":"IFERROR(IF($A178=Factores!$D$24,$C178*P178,IF($A178=Factores!$D$25,$D178*U178,$E178*Z178)),)*I$86","v":0},{"$f":"IFERROR(IF($A178=Factores!$D$24,$C178*Q178,IF($A178=Factores!$D$25,$D178*V178,$E178*AA178)),)*J$86","v":0},{"$f":"SUMPRODUCT(G178:J178,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B178)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B178)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B178)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B178)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B178)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B178,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B178,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B178,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B178,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B178,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B178,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B178,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B178,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B178,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B178,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C44","v":""},{"$f":"1/(Factores!$G44*8760)*Factores!$Z44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H44*Factores!$Z44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I44*Factores!$P44","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A179=Factores!$D$24,$C179*M179,IF($A179=Factores!$D$25,$D179*R179,$E179*W179)),)*F$86","v":0},{"$f":"IFERROR(IF($A179=Factores!$D$24,$C179*N179,IF($A179=Factores!$D$25,$D179*S179,$E179*X179)),)*G$86","v":0},{"$f":"IFERROR(IF($A179=Factores!$D$24,$C179*O179,IF($A179=Factores!$D$25,$D179*T179,$E179*Y179)),)*H$86","v":0},{"$f":"IFERROR(IF($A179=Factores!$D$24,$C179*P179,IF($A179=Factores!$D$25,$D179*U179,$E179*Z179)),)*I$86","v":0},{"$f":"IFERROR(IF($A179=Factores!$D$24,$C179*Q179,IF($A179=Factores!$D$25,$D179*V179,$E179*AA179)),)*J$86","v":0},{"$f":"SUMPRODUCT(G179:J179,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B179)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B179)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B179)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B179)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B179)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B179,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B179,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B179,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B179,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B179,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B179,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B179,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B179,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B179,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B179,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C45","v":""},{"$f":"1/(Factores!$G45*8760)*Factores!$Z45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H45*Factores!$Z45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I45*Factores!$P45","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A180=Factores!$D$24,$C180*M180,IF($A180=Factores!$D$25,$D180*R180,$E180*W180)),)*F$86","v":0},{"$f":"IFERROR(IF($A180=Factores!$D$24,$C180*N180,IF($A180=Factores!$D$25,$D180*S180,$E180*X180)),)*G$86","v":0},{"$f":"IFERROR(IF($A180=Factores!$D$24,$C180*O180,IF($A180=Factores!$D$25,$D180*T180,$E180*Y180)),)*H$86","v":0},{"$f":"IFERROR(IF($A180=Factores!$D$24,$C180*P180,IF($A180=Factores!$D$25,$D180*U180,$E180*Z180)),)*I$86","v":0},{"$f":"IFERROR(IF($A180=Factores!$D$24,$C180*Q180,IF($A180=Factores!$D$25,$D180*V180,$E180*AA180)),)*J$86","v":0},{"$f":"SUMPRODUCT(G180:J180,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B180)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B180)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B180)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B180)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B180)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B180,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B180,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B180,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B180,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B180,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B180,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B180,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B180,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B180,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B180,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C46","v":""},{"$f":"1/(Factores!$G46*8760)*Factores!$Z46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H46*Factores!$Z46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I46*Factores!$P46","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A181=Factores!$D$24,$C181*M181,IF($A181=Factores!$D$25,$D181*R181,$E181*W181)),)*F$86","v":0},{"$f":"IFERROR(IF($A181=Factores!$D$24,$C181*N181,IF($A181=Factores!$D$25,$D181*S181,$E181*X181)),)*G$86","v":0},{"$f":"IFERROR(IF($A181=Factores!$D$24,$C181*O181,IF($A181=Factores!$D$25,$D181*T181,$E181*Y181)),)*H$86","v":0},{"$f":"IFERROR(IF($A181=Factores!$D$24,$C181*P181,IF($A181=Factores!$D$25,$D181*U181,$E181*Z181)),)*I$86","v":0},{"$f":"IFERROR(IF($A181=Factores!$D$24,$C181*Q181,IF($A181=Factores!$D$25,$D181*V181,$E181*AA181)),)*J$86","v":0},{"$f":"SUMPRODUCT(G181:J181,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B181)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B181)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B181)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B181)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B181)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B181,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B181,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B181,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B181,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B181,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B181,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B181,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B181,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B181,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B181,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C47","v":""},{"$f":"1/(Factores!$G47*8760)*Factores!$Z47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H47*Factores!$Z47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I47*Factores!$P47","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A182=Factores!$D$24,$C182*M182,IF($A182=Factores!$D$25,$D182*R182,$E182*W182)),)*F$86","v":0},{"$f":"IFERROR(IF($A182=Factores!$D$24,$C182*N182,IF($A182=Factores!$D$25,$D182*S182,$E182*X182)),)*G$86","v":0},{"$f":"IFERROR(IF($A182=Factores!$D$24,$C182*O182,IF($A182=Factores!$D$25,$D182*T182,$E182*Y182)),)*H$86","v":0},{"$f":"IFERROR(IF($A182=Factores!$D$24,$C182*P182,IF($A182=Factores!$D$25,$D182*U182,$E182*Z182)),)*I$86","v":0},{"$f":"IFERROR(IF($A182=Factores!$D$24,$C182*Q182,IF($A182=Factores!$D$25,$D182*V182,$E182*AA182)),)*J$86","v":0},{"$f":"SUMPRODUCT(G182:J182,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B182)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B182)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B182)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B182)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B182)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B182,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B182,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B182,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B182,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B182,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B182,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B182,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B182,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B182,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B182,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C48","v":""},{"$f":"1/(Factores!$G48*8760)*Factores!$Z48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H48*Factores!$Z48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I48*Factores!$P48","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A183=Factores!$D$24,$C183*M183,IF($A183=Factores!$D$25,$D183*R183,$E183*W183)),)*F$86","v":0},{"$f":"IFERROR(IF($A183=Factores!$D$24,$C183*N183,IF($A183=Factores!$D$25,$D183*S183,$E183*X183)),)*G$86","v":0},{"$f":"IFERROR(IF($A183=Factores!$D$24,$C183*O183,IF($A183=Factores!$D$25,$D183*T183,$E183*Y183)),)*H$86","v":0},{"$f":"IFERROR(IF($A183=Factores!$D$24,$C183*P183,IF($A183=Factores!$D$25,$D183*U183,$E183*Z183)),)*I$86","v":0},{"$f":"IFERROR(IF($A183=Factores!$D$24,$C183*Q183,IF($A183=Factores!$D$25,$D183*V183,$E183*AA183)),)*J$86","v":0},{"$f":"SUMPRODUCT(G183:J183,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B183)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B183)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B183)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B183)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B183)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B183,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B183,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B183,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B183,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B183,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B183,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B183,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B183,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B183,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B183,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C49","v":""},{"$f":"1/(Factores!$G49*8760)*Factores!$Z49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H49*Factores!$Z49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I49*Factores!$P49","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A184=Factores!$D$24,$C184*M184,IF($A184=Factores!$D$25,$D184*R184,$E184*W184)),)*F$86","v":0},{"$f":"IFERROR(IF($A184=Factores!$D$24,$C184*N184,IF($A184=Factores!$D$25,$D184*S184,$E184*X184)),)*G$86","v":0},{"$f":"IFERROR(IF($A184=Factores!$D$24,$C184*O184,IF($A184=Factores!$D$25,$D184*T184,$E184*Y184)),)*H$86","v":0},{"$f":"IFERROR(IF($A184=Factores!$D$24,$C184*P184,IF($A184=Factores!$D$25,$D184*U184,$E184*Z184)),)*I$86","v":0},{"$f":"IFERROR(IF($A184=Factores!$D$24,$C184*Q184,IF($A184=Factores!$D$25,$D184*V184,$E184*AA184)),)*J$86","v":0},{"$f":"SUMPRODUCT(G184:J184,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B184)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B184)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B184)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B184)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B184)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B184,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B184,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B184,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B184,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B184,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B184,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B184,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B184,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B184,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B184,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C50","v":""},{"$f":"1/(Factores!$G50*8760)*Factores!$Z50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H50*Factores!$Z50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I50*Factores!$P50","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A185=Factores!$D$24,$C185*M185,IF($A185=Factores!$D$25,$D185*R185,$E185*W185)),)*F$86","v":0},{"$f":"IFERROR(IF($A185=Factores!$D$24,$C185*N185,IF($A185=Factores!$D$25,$D185*S185,$E185*X185)),)*G$86","v":0},{"$f":"IFERROR(IF($A185=Factores!$D$24,$C185*O185,IF($A185=Factores!$D$25,$D185*T185,$E185*Y185)),)*H$86","v":0},{"$f":"IFERROR(IF($A185=Factores!$D$24,$C185*P185,IF($A185=Factores!$D$25,$D185*U185,$E185*Z185)),)*I$86","v":0},{"$f":"IFERROR(IF($A185=Factores!$D$24,$C185*Q185,IF($A185=Factores!$D$25,$D185*V185,$E185*AA185)),)*J$86","v":0},{"$f":"SUMPRODUCT(G185:J185,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B185)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B185)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B185)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B185)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B185)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B185,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B185,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B185,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B185,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B185,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B185,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B185,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B185,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B185,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B185,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C51","v":""},{"$f":"1/(Factores!$G51*8760)*Factores!$Z51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H51*Factores!$Z51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I51*Factores!$P51","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A186=Factores!$D$24,$C186*M186,IF($A186=Factores!$D$25,$D186*R186,$E186*W186)),)*F$86","v":0},{"$f":"IFERROR(IF($A186=Factores!$D$24,$C186*N186,IF($A186=Factores!$D$25,$D186*S186,$E186*X186)),)*G$86","v":0},{"$f":"IFERROR(IF($A186=Factores!$D$24,$C186*O186,IF($A186=Factores!$D$25,$D186*T186,$E186*Y186)),)*H$86","v":0},{"$f":"IFERROR(IF($A186=Factores!$D$24,$C186*P186,IF($A186=Factores!$D$25,$D186*U186,$E186*Z186)),)*I$86","v":0},{"$f":"IFERROR(IF($A186=Factores!$D$24,$C186*Q186,IF($A186=Factores!$D$25,$D186*V186,$E186*AA186)),)*J$86","v":0},{"$f":"SUMPRODUCT(G186:J186,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B186)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B186)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B186)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B186)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B186)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B186,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B186,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B186,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B186,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B186,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B186,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B186,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B186,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B186,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B186,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C52","v":""},{"$f":"1/(Factores!$G52*8760)*Factores!$Z52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H52*Factores!$Z52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I52*Factores!$P52","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A187=Factores!$D$24,$C187*M187,IF($A187=Factores!$D$25,$D187*R187,$E187*W187)),)*F$86","v":0},{"$f":"IFERROR(IF($A187=Factores!$D$24,$C187*N187,IF($A187=Factores!$D$25,$D187*S187,$E187*X187)),)*G$86","v":0},{"$f":"IFERROR(IF($A187=Factores!$D$24,$C187*O187,IF($A187=Factores!$D$25,$D187*T187,$E187*Y187)),)*H$86","v":0},{"$f":"IFERROR(IF($A187=Factores!$D$24,$C187*P187,IF($A187=Factores!$D$25,$D187*U187,$E187*Z187)),)*I$86","v":0},{"$f":"IFERROR(IF($A187=Factores!$D$24,$C187*Q187,IF($A187=Factores!$D$25,$D187*V187,$E187*AA187)),)*J$86","v":0},{"$f":"SUMPRODUCT(G187:J187,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B187)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B187)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B187)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B187)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B187)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B187,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B187,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B187,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B187,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B187,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B187,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B187,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B187,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B187,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B187,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C53","v":""},{"$f":"1/(Factores!$G53*8760)*Factores!$Z53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H53*Factores!$Z53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I53*Factores!$P53","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A188=Factores!$D$24,$C188*M188,IF($A188=Factores!$D$25,$D188*R188,$E188*W188)),)*F$86","v":0},{"$f":"IFERROR(IF($A188=Factores!$D$24,$C188*N188,IF($A188=Factores!$D$25,$D188*S188,$E188*X188)),)*G$86","v":0},{"$f":"IFERROR(IF($A188=Factores!$D$24,$C188*O188,IF($A188=Factores!$D$25,$D188*T188,$E188*Y188)),)*H$86","v":0},{"$f":"IFERROR(IF($A188=Factores!$D$24,$C188*P188,IF($A188=Factores!$D$25,$D188*U188,$E188*Z188)),)*I$86","v":0},{"$f":"IFERROR(IF($A188=Factores!$D$24,$C188*Q188,IF($A188=Factores!$D$25,$D188*V188,$E188*AA188)),)*J$86","v":0},{"$f":"SUMPRODUCT(G188:J188,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B188)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B188)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B188)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B188)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B188)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B188,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B188,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B188,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B188,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B188,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B188,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B188,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B188,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B188,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B188,Potencia!$M:$M,AA$92)","v":0}]
["Energia",{"$f":"Factores!C54","v":"AP"},{"$f":"1/(Factores!$G54*8760)*Factores!$Z54","v":0},{"$f":"Factores!$H54*Factores!$Z54","v":0},{"$f":"Factores!$I54*Factores!$P54","v":0},{"$f":"IFERROR(IF($A189=Factores!$D$24,$C189*M189,IF($A189=Factores!$D$25,$D189*R189,$E189*W189)),)*F$86","v":0},{"$f":"IFERROR(IF($A189=Factores!$D$24,$C189*N189,IF($A189=Factores!$D$25,$D189*S189,$E189*X189)),)*G$86","v":0},{"$f":"IFERROR(IF($A189=Factores!$D$24,$C189*O189,IF($A189=Factores!$D$25,$D189*T189,$E189*Y189)),)*H$86","v":0},{"$f":"IFERROR(IF($A189=Factores!$D$24,$C189*P189,IF($A189=Factores!$D$25,$D189*U189,$E189*Z189)),)*I$86","v":0},{"$f":"IFERROR(IF($A189=Factores!$D$24,$C189*Q189,IF($A189=Factores!$D$25,$D189*V189,$E189*AA189)),)*J$86","v":0},{"$f":"SUMPRODUCT(G189:J189,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B189)","v":78753},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B189)","v":78753},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B189)","v":78753},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B189)","v":78753},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B189)","v":78753},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B189,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B189,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B189,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B189,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B189,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B189,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B189,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B189,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B189,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B189,Potencia!$M:$M,AA$92)","v":0}]
[null,"Pérdida NT BT",null,null,null,{"$f":"SUM(F169:F189)*(F68-1)","v":45.13297485317252},{"$f":"SUM(G169:G189)*(G68-1)","v":47.211905423082015},48.035251535753268,48.649517042484852,49.157289175655905,{"$f":"SUMPRODUCT(G190:J190,Params!$B$19:$E$19)","v":158.37564450533804}]
[null,"Pérdida T BT",null,null,null,{"$f":"SUM(F169:F190)*(F69-1)","v":10.60599242124314},{"$f":"SUM(G169:G190)*(G69-1)","v":11.073025651562848},11.257984027321404,11.395982965233557,11.510138847555789,{"$f":"SUMPRODUCT(G191:J191,Params!$B$19:$E$19)","v":37.113788850724418}]
[null,"Potencia BT coincidente con Máx AT",null,null,null,{"$f":"SUM(F169:F191)","v":558.44673457954116},{"$f":"SUM(G169:G191)","v":583.19523776263156},593.06322598383917,600.42661717805117,606.51763838366401,{"$f":"SUMPRODUCT(G192:J192,Params!$B$19:$E$19)","v":1955.2041639474498}]
[{"$f":"A144","v":0},{"$f":"Factores!C55","v":""},{"$f":"1/(Factores!$G55*8760)*Factores!$Z55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H55*Factores!$Z55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I55*Factores!$P55","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A193=Factores!$D$24,$C193*M193,IF($A193=Factores!$D$25,$D193*R193,$E193*W193)),)*F$86","v":0},{"$f":"IFERROR(IF($A193=Factores!$D$24,$C193*N193,IF($A193=Factores!$D$25,$D193*S193,$E193*X193)),)*G$86","v":0},{"$f":"IFERROR(IF($A193=Factores!$D$24,$C193*O193,IF($A193=Factores!$D$25,$D193*T193,$E193*Y193)),)*H$86","v":0},{"$f":"IFERROR(IF($A193=Factores!$D$24,$C193*P193,IF($A193=Factores!$D$25,$D193*U193,$E193*Z193)),)*I$86","v":0},{"$f":"IFERROR(IF($A193=Factores!$D$24,$C193*Q193,IF($A193=Factores!$D$25,$D193*V193,$E193*AA193)),)*J$86","v":0},{"$f":"SUMPRODUCT(G193:J193,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B193)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B193)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B193)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B193)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B193)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B193,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B193,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B193,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B193,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B193,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B193,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B193,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B193,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B193,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B193,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C56","v":""},{"$f":"1/(Factores!$G56*8760)*Factores!$Z56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H56*Factores!$Z56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I56*Factores!$P56","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A194=Factores!$D$24,$C194*M194,IF($A194=Factores!$D$25,$D194*R194,$E194*W194)),)*F$86","v":0},{"$f":"IFERROR(IF($A194=Factores!$D$24,$C194*N194,IF($A194=Factores!$D$25,$D194*S194,$E194*X194)),)*G$86","v":0},{"$f":"IFERROR(IF($A194=Factores!$D$24,$C194*O194,IF($A194=Factores!$D$25,$D194*T194,$E194*Y194)),)*H$86","v":0},{"$f":"IFERROR(IF($A194=Factores!$D$24,$C194*P194,IF($A194=Factores!$D$25,$D194*U194,$E194*Z194)),)*I$86","v":0},{"$f":"IFERROR(IF($A194=Factores!$D$24,$C194*Q194,IF($A194=Factores!$D$25,$D194*V194,$E194*AA194)),)*J$86","v":0},{"$f":"SUMPRODUCT(G194:J194,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B194)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B194)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B194)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B194)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B194)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B194,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B194,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B194,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B194,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B194,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B194,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B194,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B194,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B194,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B194,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C57","v":""},{"$f":"1/(Factores!$G57*8760)*Factores!$Z57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H57*Factores!$Z57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I57*Factores!$P57","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A195=Factores!$D$24,$C195*M195,IF($A195=Factores!$D$25,$D195*R195,$E195*W195)),)*F$86","v":0},{"$f":"IFERROR(IF($A195=Factores!$D$24,$C195*N195,IF($A195=Factores!$D$25,$D195*S195,$E195*X195)),)*G$86","v":0},{"$f":"IFERROR(IF($A195=Factores!$D$24,$C195*O195,IF($A195=Factores!$D$25,$D195*T195,$E195*Y195)),)*H$86","v":0},{"$f":"IFERROR(IF($A195=Factores!$D$24,$C195*P195,IF($A195=Factores!$D$25,$D195*U195,$E195*Z195)),)*I$86","v":0},{"$f":"IFERROR(IF($A195=Factores!$D$24,$C195*Q195,IF($A195=Factores!$D$25,$D195*V195,$E195*AA195)),)*J$86","v":0},{"$f":"SUMPRODUCT(G195:J195,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B195)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B195)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B195)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B195)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B195)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B195,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B195,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B195,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B195,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B195,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B195,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B195,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B195,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B195,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B195,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C58","v":""},{"$f":"1/(Factores!$G58*8760)*Factores!$Z58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H58*Factores!$Z58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I58*Factores!$P58","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A196=Factores!$D$24,$C196*M196,IF($A196=Factores!$D$25,$D196*R196,$E196*W196)),)*F$86","v":0},{"$f":"IFERROR(IF($A196=Factores!$D$24,$C196*N196,IF($A196=Factores!$D$25,$D196*S196,$E196*X196)),)*G$86","v":0},{"$f":"IFERROR(IF($A196=Factores!$D$24,$C196*O196,IF($A196=Factores!$D$25,$D196*T196,$E196*Y196)),)*H$86","v":0},{"$f":"IFERROR(IF($A196=Factores!$D$24,$C196*P196,IF($A196=Factores!$D$25,$D196*U196,$E196*Z196)),)*I$86","v":0},{"$f":"IFERROR(IF($A196=Factores!$D$24,$C196*Q196,IF($A196=Factores!$D$25,$D196*V196,$E196*AA196)),)*J$86","v":0},{"$f":"SUMPRODUCT(G196:J196,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B196)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B196)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B196)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B196)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B196)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B196,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B196,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B196,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B196,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B196,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B196,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B196,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B196,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B196,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B196,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C59","v":""},{"$f":"1/(Factores!$G59*8760)*Factores!$Z59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H59*Factores!$Z59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I59*Factores!$P59","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A197=Factores!$D$24,$C197*M197,IF($A197=Factores!$D$25,$D197*R197,$E197*W197)),)*F$86","v":0},{"$f":"IFERROR(IF($A197=Factores!$D$24,$C197*N197,IF($A197=Factores!$D$25,$D197*S197,$E197*X197)),)*G$86","v":0},{"$f":"IFERROR(IF($A197=Factores!$D$24,$C197*O197,IF($A197=Factores!$D$25,$D197*T197,$E197*Y197)),)*H$86","v":0},{"$f":"IFERROR(IF($A197=Factores!$D$24,$C197*P197,IF($A197=Factores!$D$25,$D197*U197,$E197*Z197)),)*I$86","v":0},{"$f":"IFERROR(IF($A197=Factores!$D$24,$C197*Q197,IF($A197=Factores!$D$25,$D197*V197,$E197*AA197)),)*J$86","v":0},{"$f":"SUMPRODUCT(G197:J197,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B197)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B197)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B197)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B197)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B197)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B197,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B197,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B197,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B197,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B197,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B197,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B197,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B197,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B197,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B197,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C60","v":""},{"$f":"1/(Factores!$G60*8760)*Factores!$Z60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H60*Factores!$Z60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I60*Factores!$P60","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A198=Factores!$D$24,$C198*M198,IF($A198=Factores!$D$25,$D198*R198,$E198*W198)),)*F$86","v":0},{"$f":"IFERROR(IF($A198=Factores!$D$24,$C198*N198,IF($A198=Factores!$D$25,$D198*S198,$E198*X198)),)*G$86","v":0},{"$f":"IFERROR(IF($A198=Factores!$D$24,$C198*O198,IF($A198=Factores!$D$25,$D198*T198,$E198*Y198)),)*H$86","v":0},{"$f":"IFERROR(IF($A198=Factores!$D$24,$C198*P198,IF($A198=Factores!$D$25,$D198*U198,$E198*Z198)),)*I$86","v":0},{"$f":"IFERROR(IF($A198=Factores!$D$24,$C198*Q198,IF($A198=Factores!$D$25,$D198*V198,$E198*AA198)),)*J$86","v":0},{"$f":"SUMPRODUCT(G198:J198,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B198)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B198)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B198)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B198)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B198)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B198,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B198,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B198,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B198,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B198,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B198,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B198,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B198,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B198,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B198,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max",{"$f":"Factores!C61","v":"MTD"},{"$f":"1/(Factores!$G61*8760)*Factores!$Z61","v":1.5535630516408378E-4},{"$f":"Factores!$H61*Factores!$Z61","v":0.76815678310991209},{"$f":"Factores!$I61*Factores!$P61","v":0.79432788969104251},{"$f":"IFERROR(IF($A199=Factores!$D$24,$C199*M199,IF($A199=Factores!$D$25,$D199*R199,$E199*W199)),)*F$86","v":69.285991653388947},{"$f":"IFERROR(IF($A199=Factores!$D$24,$C199*N199,IF($A199=Factores!$D$25,$D199*S199,$E199*X199)),)*G$86","v":72.346069612023825},{"$f":"IFERROR(IF($A199=Factores!$D$24,$C199*O199,IF($A199=Factores!$D$25,$D199*T199,$E199*Y199)),)*H$86","v":73.567160697311039},{"$f":"IFERROR(IF($A199=Factores!$D$24,$C199*P199,IF($A199=Factores!$D$25,$D199*U199,$E199*Z199)),)*I$86","v":74.478343103036721},{"$f":"IFERROR(IF($A199=Factores!$D$24,$C199*Q199,IF($A199=Factores!$D$25,$D199*V199,$E199*AA199)),)*J$86","v":75.232124066385609},{"$f":"SUMPRODUCT(G199:J199,Params!$B$19:$E$19)","v":242.53371056846481},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B199)","v":347100.31671176298},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B199)","v":362042.24582886451},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B199)","v":368064.9057991567},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B199)","v":372559.41484955716},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B199)","v":376277.19630417129},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B199,Potencia!$M:$M,R$92)","v":80.002909589041096},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B199,Potencia!$M:$M,S$92)","v":83.446864396014107},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B199,Potencia!$M:$M,T$92)","v":84.835023086427938},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B199,Potencia!$M:$M,U$92)","v":85.870959338554457},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B199,Potencia!$M:$M,V$92)","v":86.727868189583546},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B199,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B199,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B199,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B199,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B199,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max_P",{"$f":"Factores!C62","v":"MTH"},{"$f":"1/(Factores!$G62*8760)*Factores!$Z62","v":1.5535630516408378E-4},{"$f":"Factores!$H62*Factores!$Z62","v":0.76815678310991209},{"$f":"Factores!$I62*Factores!$P62","v":0.79432788969104251},{"$f":"IFERROR(IF($A200=Factores!$D$24,$C200*M200,IF($A200=Factores!$D$25,$D200*R200,$E200*W200)),)*F$86","v":10.049365799000945},{"$f":"IFERROR(IF($A200=Factores!$D$24,$C200*N200,IF($A200=Factores!$D$25,$D200*S200,$E200*X200)),)*G$86","v":10.493205052015057},{"$f":"IFERROR(IF($A200=Factores!$D$24,$C200*O200,IF($A200=Factores!$D$25,$D200*T200,$E200*Y200)),)*H$86","v":10.670314316054148},{"$f":"IFERROR(IF($A200=Factores!$D$24,$C200*P200,IF($A200=Factores!$D$25,$D200*U200,$E200*Z200)),)*I$86","v":10.802473863550544},{"$f":"IFERROR(IF($A200=Factores!$D$24,$C200*Q200,IF($A200=Factores!$D$25,$D200*V200,$E200*AA200)),)*J$86","v":10.911803620580091},{"$f":"SUMPRODUCT(G200:J200,Params!$B$19:$E$19)","v":35.177528933762616},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B200)","v":41825.946140157415},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B200)","v":43626.464008889052},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B200)","v":44352.200746683819},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B200)","v":44893.793722597475},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B200)","v":45341.790222153242},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B200,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B200,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B200,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B200,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B200,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B200,Potencia!$M:$M,W$92)","v":11.221452054794524},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B200,Potencia!$M:$M,X$92)","v":11.704511657799522},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B200,Potencia!$M:$M,Y$92)","v":11.89921902868068},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B200,Potencia!$M:$M,Z$92)","v":12.04452260632273},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B200,Potencia!$M:$M,AA$92)","v":12.16471525477197}]
["Pot_Max",{"$f":"Factores!C63","v":"MTA"},{"$f":"1/(Factores!$G63*8760)*Factores!$Z63","v":1.5535630516408378E-4},{"$f":"Factores!$H63*Factores!$Z63","v":0.76815678310991209},{"$f":"Factores!$I63*Factores!$P63","v":0.79432788969104251},{"$f":"IFERROR(IF($A201=Factores!$D$24,$C201*M201,IF($A201=Factores!$D$25,$D201*R201,$E201*W201)),)*F$86","v":0},{"$f":"IFERROR(IF($A201=Factores!$D$24,$C201*N201,IF($A201=Factores!$D$25,$D201*S201,$E201*X201)),)*G$86","v":0},{"$f":"IFERROR(IF($A201=Factores!$D$24,$C201*O201,IF($A201=Factores!$D$25,$D201*T201,$E201*Y201)),)*H$86","v":0},{"$f":"IFERROR(IF($A201=Factores!$D$24,$C201*P201,IF($A201=Factores!$D$25,$D201*U201,$E201*Z201)),)*I$86","v":0},{"$f":"IFERROR(IF($A201=Factores!$D$24,$C201*Q201,IF($A201=Factores!$D$25,$D201*V201,$E201*AA201)),)*J$86","v":0},{"$f":"SUMPRODUCT(G201:J201,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B201)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B201)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B201)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B201)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B201)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B201,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B201,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B201,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B201,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B201,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B201,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B201,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B201,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B201,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B201,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max",{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"1/(Factores!$G64*8760)*Factores!$Z64","v":1.5535630516408378E-4},{"$f":"Factores!$H64*Factores!$Z64","v":0.76815678310991209},{"$f":"Factores!$I64*Factores!$P64","v":0.79432788969104251},{"$f":"IFERROR(IF($A202=Factores!$D$24,$C202*M202,IF($A202=Factores!$D$25,$D202*R202,$E202*W202)),)*F$86","v":82.662763205027474},{"$f":"IFERROR(IF($A202=Factores!$D$24,$C202*N202,IF($A202=Factores!$D$25,$D202*S202,$E202*X202)),)*G$86","v":86.313638275835345},{"$f":"IFERROR(IF($A202=Factores!$D$24,$C202*O202,IF($A202=Factores!$D$25,$D202*T202,$E202*Y202)),)*H$86","v":87.770480572902045},{"$f":"IFERROR(IF($A202=Factores!$D$24,$C202*P202,IF($A202=Factores!$D$25,$D202*U202,$E202*Z202)),)*I$86","v":88.857581351049078},{"$f":"IFERROR(IF($A202=Factores!$D$24,$C202*Q202,IF($A202=Factores!$D$25,$D202*V202,$E202*AA202)),)*J$86","v":89.756891814749707},{"$f":"SUMPRODUCT(G202:J202,Params!$B$19:$E$19)","v":289.35873193895549},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B202)","v":454919.57178536308},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B202)","v":474502.89011821186},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B202)","v":482396.35999645852},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B202)","v":488286.99170766916},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B202)","v":493159.62208538537},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B202,Potencia!$M:$M,R$92)","v":95.448753972602717},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B202,Potencia!$M:$M,S$92)","v":99.5576194720215},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B202,Potencia!$M:$M,T$92)","v":101.21378445398098},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B202,Potencia!$M:$M,U$92)","v":102.44972480875612},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B202,Potencia!$M:$M,V$92)","v":103.47207365230399},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B202,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B202,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B202,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B202,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B202,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C65","v":""},{"$f":"1/(Factores!$G65*8760)*Factores!$Z65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H65*Factores!$Z65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I65*Factores!$P65","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A203=Factores!$D$24,$C203*M203,IF($A203=Factores!$D$25,$D203*R203,$E203*W203)),)*F$86","v":0},{"$f":"IFERROR(IF($A203=Factores!$D$24,$C203*N203,IF($A203=Factores!$D$25,$D203*S203,$E203*X203)),)*G$86","v":0},{"$f":"IFERROR(IF($A203=Factores!$D$24,$C203*O203,IF($A203=Factores!$D$25,$D203*T203,$E203*Y203)),)*H$86","v":0},{"$f":"IFERROR(IF($A203=Factores!$D$24,$C203*P203,IF($A203=Factores!$D$25,$D203*U203,$E203*Z203)),)*I$86","v":0},{"$f":"IFERROR(IF($A203=Factores!$D$24,$C203*Q203,IF($A203=Factores!$D$25,$D203*V203,$E203*AA203)),)*J$86","v":0},{"$f":"SUMPRODUCT(G203:J203,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B203)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B203)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B203)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B203)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B203)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B203,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B203,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B203,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B203,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B203,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B203,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B203,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B203,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B203,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B203,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C66","v":""},{"$f":"1/(Factores!$G66*8760)*Factores!$Z66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H66*Factores!$Z66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I66*Factores!$P66","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A204=Factores!$D$24,$C204*M204,IF($A204=Factores!$D$25,$D204*R204,$E204*W204)),)*F$86","v":0},{"$f":"IFERROR(IF($A204=Factores!$D$24,$C204*N204,IF($A204=Factores!$D$25,$D204*S204,$E204*X204)),)*G$86","v":0},{"$f":"IFERROR(IF($A204=Factores!$D$24,$C204*O204,IF($A204=Factores!$D$25,$D204*T204,$E204*Y204)),)*H$86","v":0},{"$f":"IFERROR(IF($A204=Factores!$D$24,$C204*P204,IF($A204=Factores!$D$25,$D204*U204,$E204*Z204)),)*I$86","v":0},{"$f":"IFERROR(IF($A204=Factores!$D$24,$C204*Q204,IF($A204=Factores!$D$25,$D204*V204,$E204*AA204)),)*J$86","v":0},{"$f":"SUMPRODUCT(G204:J204,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B204)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B204)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B204)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B204)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B204)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B204,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B204,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B204,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B204,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B204,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B204,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B204,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B204,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B204,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B204,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C67","v":""},{"$f":"1/(Factores!$G67*8760)*Factores!$Z67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H67*Factores!$Z67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I67*Factores!$P67","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A205=Factores!$D$24,$C205*M205,IF($A205=Factores!$D$25,$D205*R205,$E205*W205)),)*F$86","v":0},{"$f":"IFERROR(IF($A205=Factores!$D$24,$C205*N205,IF($A205=Factores!$D$25,$D205*S205,$E205*X205)),)*G$86","v":0},{"$f":"IFERROR(IF($A205=Factores!$D$24,$C205*O205,IF($A205=Factores!$D$25,$D205*T205,$E205*Y205)),)*H$86","v":0},{"$f":"IFERROR(IF($A205=Factores!$D$24,$C205*P205,IF($A205=Factores!$D$25,$D205*U205,$E205*Z205)),)*I$86","v":0},{"$f":"IFERROR(IF($A205=Factores!$D$24,$C205*Q205,IF($A205=Factores!$D$25,$D205*V205,$E205*AA205)),)*J$86","v":0},{"$f":"SUMPRODUCT(G205:J205,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B205)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B205)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B205)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B205)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B205)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B205,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B205,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B205,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B205,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B205,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B205,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B205,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B205,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B205,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B205,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C68","v":""},{"$f":"1/(Factores!$G68*8760)*Factores!$Z68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H68*Factores!$Z68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I68*Factores!$P68","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A206=Factores!$D$24,$C206*M206,IF($A206=Factores!$D$25,$D206*R206,$E206*W206)),)*F$86","v":0},{"$f":"IFERROR(IF($A206=Factores!$D$24,$C206*N206,IF($A206=Factores!$D$25,$D206*S206,$E206*X206)),)*G$86","v":0},{"$f":"IFERROR(IF($A206=Factores!$D$24,$C206*O206,IF($A206=Factores!$D$25,$D206*T206,$E206*Y206)),)*H$86","v":0},{"$f":"IFERROR(IF($A206=Factores!$D$24,$C206*P206,IF($A206=Factores!$D$25,$D206*U206,$E206*Z206)),)*I$86","v":0},{"$f":"IFERROR(IF($A206=Factores!$D$24,$C206*Q206,IF($A206=Factores!$D$25,$D206*V206,$E206*AA206)),)*J$86","v":0},{"$f":"SUMPRODUCT(G206:J206,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B206)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B206)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B206)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B206)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B206)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B206,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B206,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B206,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B206,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B206,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B206,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B206,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B206,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B206,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B206,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C69","v":""},{"$f":"1/(Factores!$G69*8760)*Factores!$Z69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H69*Factores!$Z69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I69*Factores!$P69","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A207=Factores!$D$24,$C207*M207,IF($A207=Factores!$D$25,$D207*R207,$E207*W207)),)*F$86","v":0},{"$f":"IFERROR(IF($A207=Factores!$D$24,$C207*N207,IF($A207=Factores!$D$25,$D207*S207,$E207*X207)),)*G$86","v":0},{"$f":"IFERROR(IF($A207=Factores!$D$24,$C207*O207,IF($A207=Factores!$D$25,$D207*T207,$E207*Y207)),)*H$86","v":0},{"$f":"IFERROR(IF($A207=Factores!$D$24,$C207*P207,IF($A207=Factores!$D$25,$D207*U207,$E207*Z207)),)*I$86","v":0},{"$f":"IFERROR(IF($A207=Factores!$D$24,$C207*Q207,IF($A207=Factores!$D$25,$D207*V207,$E207*AA207)),)*J$86","v":0},{"$f":"SUMPRODUCT(G207:J207,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B207)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B207)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B207)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B207)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B207)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B207,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B207,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B207,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B207,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B207,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B207,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B207,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B207,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B207,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B207,Potencia!$M:$M,AA$92)","v":0}]
["Pot_Max_P",{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"1/(Factores!$G70*8760)*Factores!$Z70","v":1.5535630516408378E-4},{"$f":"Factores!$H70*Factores!$Z70","v":0.76815678310991209},{"$f":"Factores!$I70*Factores!$P70","v":0.79432788969104251},{"$f":"IFERROR(IF($A208=Factores!$D$24,$C208*M208,IF($A208=Factores!$D$25,$D208*R208,$E208*W208)),)*F$86","v":19.540494618970122},{"$f":"IFERROR(IF($A208=Factores!$D$24,$C208*N208,IF($A208=Factores!$D$25,$D208*S208,$E208*X208)),)*G$86","v":20.403518088179705},{"$f":"IFERROR(IF($A208=Factores!$D$24,$C208*O208,IF($A208=Factores!$D$25,$D208*T208,$E208*Y208)),)*H$86","v":20.747898289890507},{"$f":"IFERROR(IF($A208=Factores!$D$24,$C208*P208,IF($A208=Factores!$D$25,$D208*U208,$E208*Z208)),)*I$86","v":21.004875991603345},{"$f":"IFERROR(IF($A208=Factores!$D$24,$C208*Q208,IF($A208=Factores!$D$25,$D208*V208,$E208*AA208)),)*J$86","v":21.217462295222784},{"$f":"SUMPRODUCT(G208:J208,Params!$B$19:$E$19)","v":68.400964656614491},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B208)","v":120855.49511961054},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B208)","v":126058.0666948736},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B208)","v":128155.07299997346},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B208)","v":129719.9984421383},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B208)","v":131014.47815538218},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B208,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B208,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B208,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B208,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B208,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B208,Potencia!$M:$M,W$92)","v":21.819558356164379},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B208,Potencia!$M:$M,X$92)","v":22.75884385556369},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B208,Potencia!$M:$M,Y$92)","v":23.137442705389152},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B208,Potencia!$M:$M,Z$92)","v":23.419978323439185},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B208,Potencia!$M:$M,AA$92)","v":23.653686981999076}]
[0,{"$f":"Factores!C71","v":""},{"$f":"1/(Factores!$G71*8760)*Factores!$Z71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H71*Factores!$Z71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I71*Factores!$P71","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A209=Factores!$D$24,$C209*M209,IF($A209=Factores!$D$25,$D209*R209,$E209*W209)),)*F$86","v":0},{"$f":"IFERROR(IF($A209=Factores!$D$24,$C209*N209,IF($A209=Factores!$D$25,$D209*S209,$E209*X209)),)*G$86","v":0},{"$f":"IFERROR(IF($A209=Factores!$D$24,$C209*O209,IF($A209=Factores!$D$25,$D209*T209,$E209*Y209)),)*H$86","v":0},{"$f":"IFERROR(IF($A209=Factores!$D$24,$C209*P209,IF($A209=Factores!$D$25,$D209*U209,$E209*Z209)),)*I$86","v":0},{"$f":"IFERROR(IF($A209=Factores!$D$24,$C209*Q209,IF($A209=Factores!$D$25,$D209*V209,$E209*AA209)),)*J$86","v":0},{"$f":"SUMPRODUCT(G209:J209,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B209)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B209)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B209)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B209)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B209)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B209,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B209,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B209,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B209,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B209,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B209,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B209,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B209,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B209,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B209,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C72","v":""},{"$f":"1/(Factores!$G72*8760)*Factores!$Z72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H72*Factores!$Z72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I72*Factores!$P72","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A210=Factores!$D$24,$C210*M210,IF($A210=Factores!$D$25,$D210*R210,$E210*W210)),)*F$86","v":0},{"$f":"IFERROR(IF($A210=Factores!$D$24,$C210*N210,IF($A210=Factores!$D$25,$D210*S210,$E210*X210)),)*G$86","v":0},{"$f":"IFERROR(IF($A210=Factores!$D$24,$C210*O210,IF($A210=Factores!$D$25,$D210*T210,$E210*Y210)),)*H$86","v":0},{"$f":"IFERROR(IF($A210=Factores!$D$24,$C210*P210,IF($A210=Factores!$D$25,$D210*U210,$E210*Z210)),)*I$86","v":0},{"$f":"IFERROR(IF($A210=Factores!$D$24,$C210*Q210,IF($A210=Factores!$D$25,$D210*V210,$E210*AA210)),)*J$86","v":0},{"$f":"SUMPRODUCT(G210:J210,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B210)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B210)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B210)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B210)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B210)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B210,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B210,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B210,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B210,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B210,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B210,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B210,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B210,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B210,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B210,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C73","v":""},{"$f":"1/(Factores!$G73*8760)*Factores!$Z73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H73*Factores!$Z73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I73*Factores!$P73","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A211=Factores!$D$24,$C211*M211,IF($A211=Factores!$D$25,$D211*R211,$E211*W211)),)*F$86","v":0},{"$f":"IFERROR(IF($A211=Factores!$D$24,$C211*N211,IF($A211=Factores!$D$25,$D211*S211,$E211*X211)),)*G$86","v":0},{"$f":"IFERROR(IF($A211=Factores!$D$24,$C211*O211,IF($A211=Factores!$D$25,$D211*T211,$E211*Y211)),)*H$86","v":0},{"$f":"IFERROR(IF($A211=Factores!$D$24,$C211*P211,IF($A211=Factores!$D$25,$D211*U211,$E211*Z211)),)*I$86","v":0},{"$f":"IFERROR(IF($A211=Factores!$D$24,$C211*Q211,IF($A211=Factores!$D$25,$D211*V211,$E211*AA211)),)*J$86","v":0},{"$f":"SUMPRODUCT(G211:J211,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B211)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B211)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B211)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B211)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B211)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B211,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B211,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B211,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B211,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B211,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B211,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B211,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B211,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B211,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B211,Potencia!$M:$M,AA$92)","v":0}]
[0,{"$f":"Factores!C74","v":""},{"$f":"1/(Factores!$G74*8760)*Factores!$Z74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H74*Factores!$Z74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I74*Factores!$P74","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A212=Factores!$D$24,$C212*M212,IF($A212=Factores!$D$25,$D212*R212,$E212*W212)),)*F$86","v":0},{"$f":"IFERROR(IF($A212=Factores!$D$24,$C212*N212,IF($A212=Factores!$D$25,$D212*S212,$E212*X212)),)*G$86","v":0},{"$f":"IFERROR(IF($A212=Factores!$D$24,$C212*O212,IF($A212=Factores!$D$25,$D212*T212,$E212*Y212)),)*H$86","v":0},{"$f":"IFERROR(IF($A212=Factores!$D$24,$C212*P212,IF($A212=Factores!$D$25,$D212*U212,$E212*Z212)),)*I$86","v":0},{"$f":"IFERROR(IF($A212=Factores!$D$24,$C212*Q212,IF($A212=Factores!$D$25,$D212*V212,$E212*AA212)),)*J$86","v":0},{"$f":"SUMPRODUCT(G212:J212,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B212)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B212)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B212)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B212)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B212)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B212,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B212,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B212,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B212,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B212,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B212,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B212,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B212,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B212,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B212,Potencia!$M:$M,AA$92)","v":0}]
[null,"Pérdida MT",null,null,null,{"$f":"SUM(F192:F212)*(F70-1)","v":35.591996506264884},{"$f":"SUM(G192:G212)*(G70-1)","v":37.144098605274856},37.758568537838066,38.217025734347146,38.596274011620039,{"$f":"SUMPRODUCT(G213:J213,Params!$B$19:$E$19)","v":124.47388281025033}]
[null,"Potencia MT coincidente con Máx AT",null,null,null,{"$f":"SUM(F192:F213)","v":775.57734636219345},{"$f":"SUM(G192:G213)","v":809.89576739596032},823.57764839783488,833.78691722163808,842.23219419222221,{"$f":"SUMPRODUCT(G214:J214,Params!$B$19:$E$19)","v":2715.1489828554973}]
[{"$f":"Factores!AK75","v":0},{"$f":"Factores!C75","v":""},{"$f":"1/(Factores!$G75*8760)*Factores!$Z75","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H75*Factores!$Z75","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I75*Factores!$P75","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A215=Factores!$D$24,$C215*M215,IF($A215=Factores!$D$25,$D215*R215,$E215*W215)),)*F$86","v":0},{"$f":"IFERROR(IF($A215=Factores!$D$24,$C215*N215,IF($A215=Factores!$D$25,$D215*S215,$E215*X215)),)*G$86","v":0},{"$f":"IFERROR(IF($A215=Factores!$D$24,$C215*O215,IF($A215=Factores!$D$25,$D215*T215,$E215*Y215)),)*H$86","v":0},{"$f":"IFERROR(IF($A215=Factores!$D$24,$C215*P215,IF($A215=Factores!$D$25,$D215*U215,$E215*Z215)),)*I$86","v":0},{"$f":"IFERROR(IF($A215=Factores!$D$24,$C215*Q215,IF($A215=Factores!$D$25,$D215*V215,$E215*AA215)),)*J$86","v":0},{"$f":"SUMPRODUCT(G215:J215,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B215)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B215)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B215)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B215)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B215)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B215,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B215,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B215,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B215,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B215,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B215,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B215,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B215,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B215,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B215,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK76","v":0},{"$f":"Factores!C76","v":""},{"$f":"1/(Factores!$G76*8760)*Factores!$Z76","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H76*Factores!$Z76","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I76*Factores!$P76","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A216=Factores!$D$24,$C216*M216,IF($A216=Factores!$D$25,$D216*R216,$E216*W216)),)*F$86","v":0},{"$f":"IFERROR(IF($A216=Factores!$D$24,$C216*N216,IF($A216=Factores!$D$25,$D216*S216,$E216*X216)),)*G$86","v":0},{"$f":"IFERROR(IF($A216=Factores!$D$24,$C216*O216,IF($A216=Factores!$D$25,$D216*T216,$E216*Y216)),)*H$86","v":0},{"$f":"IFERROR(IF($A216=Factores!$D$24,$C216*P216,IF($A216=Factores!$D$25,$D216*U216,$E216*Z216)),)*I$86","v":0},{"$f":"IFERROR(IF($A216=Factores!$D$24,$C216*Q216,IF($A216=Factores!$D$25,$D216*V216,$E216*AA216)),)*J$86","v":0},{"$f":"SUMPRODUCT(G216:J216,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B216)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B216)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B216)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B216)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B216)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B216,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B216,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B216,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B216,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B216,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B216,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B216,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B216,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B216,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B216,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK77","v":0},{"$f":"Factores!C77","v":""},{"$f":"1/(Factores!$G77*8760)*Factores!$Z77","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H77*Factores!$Z77","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I77*Factores!$P77","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A217=Factores!$D$24,$C217*M217,IF($A217=Factores!$D$25,$D217*R217,$E217*W217)),)*F$86","v":0},{"$f":"IFERROR(IF($A217=Factores!$D$24,$C217*N217,IF($A217=Factores!$D$25,$D217*S217,$E217*X217)),)*G$86","v":0},{"$f":"IFERROR(IF($A217=Factores!$D$24,$C217*O217,IF($A217=Factores!$D$25,$D217*T217,$E217*Y217)),)*H$86","v":0},{"$f":"IFERROR(IF($A217=Factores!$D$24,$C217*P217,IF($A217=Factores!$D$25,$D217*U217,$E217*Z217)),)*I$86","v":0},{"$f":"IFERROR(IF($A217=Factores!$D$24,$C217*Q217,IF($A217=Factores!$D$25,$D217*V217,$E217*AA217)),)*J$86","v":0},{"$f":"SUMPRODUCT(G217:J217,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B217)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B217)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B217)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B217)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B217)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B217,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B217,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B217,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B217,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B217,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B217,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B217,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B217,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B217,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B217,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK78","v":0},{"$f":"Factores!C78","v":""},{"$f":"1/(Factores!$G78*8760)*Factores!$Z78","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H78*Factores!$Z78","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I78*Factores!$P78","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A218=Factores!$D$24,$C218*M218,IF($A218=Factores!$D$25,$D218*R218,$E218*W218)),)*F$86","v":0},{"$f":"IFERROR(IF($A218=Factores!$D$24,$C218*N218,IF($A218=Factores!$D$25,$D218*S218,$E218*X218)),)*G$86","v":0},{"$f":"IFERROR(IF($A218=Factores!$D$24,$C218*O218,IF($A218=Factores!$D$25,$D218*T218,$E218*Y218)),)*H$86","v":0},{"$f":"IFERROR(IF($A218=Factores!$D$24,$C218*P218,IF($A218=Factores!$D$25,$D218*U218,$E218*Z218)),)*I$86","v":0},{"$f":"IFERROR(IF($A218=Factores!$D$24,$C218*Q218,IF($A218=Factores!$D$25,$D218*V218,$E218*AA218)),)*J$86","v":0},{"$f":"SUMPRODUCT(G218:J218,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B218)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B218)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B218)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B218)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B218)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B218,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B218,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B218,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B218,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B218,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B218,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B218,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B218,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B218,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B218,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK79","v":0},{"$f":"Factores!C79","v":""},{"$f":"1/(Factores!$G79*8760)*Factores!$Z79","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H79*Factores!$Z79","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I79*Factores!$P79","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A219=Factores!$D$24,$C219*M219,IF($A219=Factores!$D$25,$D219*R219,$E219*W219)),)*F$86","v":0},{"$f":"IFERROR(IF($A219=Factores!$D$24,$C219*N219,IF($A219=Factores!$D$25,$D219*S219,$E219*X219)),)*G$86","v":0},{"$f":"IFERROR(IF($A219=Factores!$D$24,$C219*O219,IF($A219=Factores!$D$25,$D219*T219,$E219*Y219)),)*H$86","v":0},{"$f":"IFERROR(IF($A219=Factores!$D$24,$C219*P219,IF($A219=Factores!$D$25,$D219*U219,$E219*Z219)),)*I$86","v":0},{"$f":"IFERROR(IF($A219=Factores!$D$24,$C219*Q219,IF($A219=Factores!$D$25,$D219*V219,$E219*AA219)),)*J$86","v":0},{"$f":"SUMPRODUCT(G219:J219,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B219)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B219)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B219)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B219)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B219)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B219,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B219,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B219,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B219,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B219,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B219,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B219,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B219,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B219,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B219,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK80","v":0},{"$f":"Factores!C80","v":""},{"$f":"1/(Factores!$G80*8760)*Factores!$Z80","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H80*Factores!$Z80","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I80*Factores!$P80","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A220=Factores!$D$24,$C220*M220,IF($A220=Factores!$D$25,$D220*R220,$E220*W220)),)*F$86","v":0},{"$f":"IFERROR(IF($A220=Factores!$D$24,$C220*N220,IF($A220=Factores!$D$25,$D220*S220,$E220*X220)),)*G$86","v":0},{"$f":"IFERROR(IF($A220=Factores!$D$24,$C220*O220,IF($A220=Factores!$D$25,$D220*T220,$E220*Y220)),)*H$86","v":0},{"$f":"IFERROR(IF($A220=Factores!$D$24,$C220*P220,IF($A220=Factores!$D$25,$D220*U220,$E220*Z220)),)*I$86","v":0},{"$f":"IFERROR(IF($A220=Factores!$D$24,$C220*Q220,IF($A220=Factores!$D$25,$D220*V220,$E220*AA220)),)*J$86","v":0},{"$f":"SUMPRODUCT(G220:J220,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B220)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B220)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B220)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B220)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B220)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B220,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B220,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B220,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B220,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B220,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B220,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B220,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B220,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B220,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B220,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK81","v":0},{"$f":"Factores!C81","v":""},{"$f":"1/(Factores!$G81*8760)*Factores!$Z81","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H81*Factores!$Z81","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I81*Factores!$P81","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A221=Factores!$D$24,$C221*M221,IF($A221=Factores!$D$25,$D221*R221,$E221*W221)),)*F$86","v":0},{"$f":"IFERROR(IF($A221=Factores!$D$24,$C221*N221,IF($A221=Factores!$D$25,$D221*S221,$E221*X221)),)*G$86","v":0},{"$f":"IFERROR(IF($A221=Factores!$D$24,$C221*O221,IF($A221=Factores!$D$25,$D221*T221,$E221*Y221)),)*H$86","v":0},{"$f":"IFERROR(IF($A221=Factores!$D$24,$C221*P221,IF($A221=Factores!$D$25,$D221*U221,$E221*Z221)),)*I$86","v":0},{"$f":"IFERROR(IF($A221=Factores!$D$24,$C221*Q221,IF($A221=Factores!$D$25,$D221*V221,$E221*AA221)),)*J$86","v":0},{"$f":"SUMPRODUCT(G221:J221,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B221)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B221)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B221)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B221)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B221)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B221,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B221,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B221,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B221,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B221,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B221,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B221,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B221,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B221,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B221,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK82","v":0},{"$f":"Factores!C82","v":""},{"$f":"1/(Factores!$G82*8760)*Factores!$Z82","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H82*Factores!$Z82","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I82*Factores!$P82","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A222=Factores!$D$24,$C222*M222,IF($A222=Factores!$D$25,$D222*R222,$E222*W222)),)*F$86","v":0},{"$f":"IFERROR(IF($A222=Factores!$D$24,$C222*N222,IF($A222=Factores!$D$25,$D222*S222,$E222*X222)),)*G$86","v":0},{"$f":"IFERROR(IF($A222=Factores!$D$24,$C222*O222,IF($A222=Factores!$D$25,$D222*T222,$E222*Y222)),)*H$86","v":0},{"$f":"IFERROR(IF($A222=Factores!$D$24,$C222*P222,IF($A222=Factores!$D$25,$D222*U222,$E222*Z222)),)*I$86","v":0},{"$f":"IFERROR(IF($A222=Factores!$D$24,$C222*Q222,IF($A222=Factores!$D$25,$D222*V222,$E222*AA222)),)*J$86","v":0},{"$f":"SUMPRODUCT(G222:J222,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B222)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B222)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B222)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B222)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B222)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B222,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B222,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B222,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B222,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B222,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B222,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B222,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B222,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B222,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B222,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK83","v":0},{"$f":"Factores!C83","v":""},{"$f":"1/(Factores!$G83*8760)*Factores!$Z83","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H83*Factores!$Z83","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I83*Factores!$P83","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A223=Factores!$D$24,$C223*M223,IF($A223=Factores!$D$25,$D223*R223,$E223*W223)),)*F$86","v":0},{"$f":"IFERROR(IF($A223=Factores!$D$24,$C223*N223,IF($A223=Factores!$D$25,$D223*S223,$E223*X223)),)*G$86","v":0},{"$f":"IFERROR(IF($A223=Factores!$D$24,$C223*O223,IF($A223=Factores!$D$25,$D223*T223,$E223*Y223)),)*H$86","v":0},{"$f":"IFERROR(IF($A223=Factores!$D$24,$C223*P223,IF($A223=Factores!$D$25,$D223*U223,$E223*Z223)),)*I$86","v":0},{"$f":"IFERROR(IF($A223=Factores!$D$24,$C223*Q223,IF($A223=Factores!$D$25,$D223*V223,$E223*AA223)),)*J$86","v":0},{"$f":"SUMPRODUCT(G223:J223,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B223)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B223)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B223)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B223)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B223)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B223,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B223,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B223,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B223,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B223,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B223,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B223,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B223,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B223,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B223,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK84","v":0},{"$f":"Factores!C84","v":""},{"$f":"1/(Factores!$G84*8760)*Factores!$Z84","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H84*Factores!$Z84","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I84*Factores!$P84","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A224=Factores!$D$24,$C224*M224,IF($A224=Factores!$D$25,$D224*R224,$E224*W224)),)*F$86","v":0},{"$f":"IFERROR(IF($A224=Factores!$D$24,$C224*N224,IF($A224=Factores!$D$25,$D224*S224,$E224*X224)),)*G$86","v":0},{"$f":"IFERROR(IF($A224=Factores!$D$24,$C224*O224,IF($A224=Factores!$D$25,$D224*T224,$E224*Y224)),)*H$86","v":0},{"$f":"IFERROR(IF($A224=Factores!$D$24,$C224*P224,IF($A224=Factores!$D$25,$D224*U224,$E224*Z224)),)*I$86","v":0},{"$f":"IFERROR(IF($A224=Factores!$D$24,$C224*Q224,IF($A224=Factores!$D$25,$D224*V224,$E224*AA224)),)*J$86","v":0},{"$f":"SUMPRODUCT(G224:J224,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B224)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B224)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B224)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B224)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B224)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B224,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B224,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B224,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B224,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B224,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B224,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B224,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B224,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B224,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B224,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK85","v":"Pot_Max"},{"$f":"Factores!C85","v":"ATD"},{"$f":"1/(Factores!$G85*8760)*Factores!$Z85","v":1.1292620038953504E-4},{"$f":"Factores!$H85*Factores!$Z85","v":0.90596435947207032},{"$f":"Factores!$I85*Factores!$P85","v":0.91255551770602039},{"$f":"IFERROR(IF($A225=Factores!$D$24,$C225*M225,IF($A225=Factores!$D$25,$D225*R225,$E225*W225)),)*F$86","v":0},{"$f":"IFERROR(IF($A225=Factores!$D$24,$C225*N225,IF($A225=Factores!$D$25,$D225*S225,$E225*X225)),)*G$86","v":1.5681127161605274E-7},{"$f":"IFERROR(IF($A225=Factores!$D$24,$C225*O225,IF($A225=Factores!$D$25,$D225*T225,$E225*Y225)),)*H$86","v":0},{"$f":"IFERROR(IF($A225=Factores!$D$24,$C225*P225,IF($A225=Factores!$D$25,$D225*U225,$E225*Z225)),)*I$86","v":0},{"$f":"IFERROR(IF($A225=Factores!$D$24,$C225*Q225,IF($A225=Factores!$D$25,$D225*V225,$E225*AA225)),)*J$86","v":0},{"$f":"SUMPRODUCT(G225:J225,Params!$B$19:$E$19)","v":1.4920505410982907E-7},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B225)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B225)","v":1E-3},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B225)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B225)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B225)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B225,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B225,Potencia!$M:$M,S$92)","v":1.533596518350726E-7},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B225,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B225,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B225,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B225,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B225,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B225,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B225,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B225,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK86","v":"Pot_Max_P"},{"$f":"Factores!C86","v":"ATH"},{"$f":"1/(Factores!$G86*8760)*Factores!$Z86","v":1.1292620038953504E-4},{"$f":"Factores!$H86*Factores!$Z86","v":0.90596435947207032},{"$f":"Factores!$I86*Factores!$P86","v":0.91255551770602039},{"$f":"IFERROR(IF($A226=Factores!$D$24,$C226*M226,IF($A226=Factores!$D$25,$D226*R226,$E226*W226)),)*F$86","v":28.842267211168444},{"$f":"IFERROR(IF($A226=Factores!$D$24,$C226*N226,IF($A226=Factores!$D$25,$D226*S226,$E226*X226)),)*G$86","v":30.116111808955011},{"$f":"IFERROR(IF($A226=Factores!$D$24,$C226*O226,IF($A226=Factores!$D$25,$D226*T226,$E226*Y226)),)*H$86","v":30.624425748477105},{"$f":"IFERROR(IF($A226=Factores!$D$24,$C226*P226,IF($A226=Factores!$D$25,$D226*U226,$E226*Z226)),)*I$86","v":31.003731374288549},{"$f":"IFERROR(IF($A226=Factores!$D$24,$C226*Q226,IF($A226=Factores!$D$25,$D226*V226,$E226*AA226)),)*J$86","v":31.317514167098405},{"$f":"SUMPRODUCT(G226:J226,Params!$B$19:$E$19)","v":100.9615641055734},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B226)","v":210706.26454394791},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B226)","v":219776.72031065746},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B226)","v":223432.75899417279},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B226)","v":226161.13798829296},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B226)","v":228418.00669447464},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B226,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B226,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B226,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B226,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B226,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B226,Potencia!$M:$M,W$92)","v":28.033693150684929},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B226,Potencia!$M:$M,X$92)","v":29.240483913414057},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B226,Potencia!$M:$M,Y$92)","v":29.726906406938571},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B226,Potencia!$M:$M,Z$92)","v":30.089907192347045},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B226,Potencia!$M:$M,AA$92)","v":30.390175268986429}]
[{"$f":"Factores!AK87","v":"Pot_Max"},{"$f":"Factores!C87","v":"ATD PEAJE"},{"$f":"1/(Factores!$G87*8760)*Factores!$Z87","v":1.1292620038953504E-4},{"$f":"Factores!$H87*Factores!$Z87","v":0.90596435947207032},{"$f":"Factores!$I87*Factores!$P87","v":0.91255551770602039},{"$f":"IFERROR(IF($A227=Factores!$D$24,$C227*M227,IF($A227=Factores!$D$25,$D227*R227,$E227*W227)),)*F$86","v":9.6980532398455725},{"$f":"IFERROR(IF($A227=Factores!$D$24,$C227*N227,IF($A227=Factores!$D$25,$D227*S227,$E227*X227)),)*G$86","v":10.126376458619442},{"$f":"IFERROR(IF($A227=Factores!$D$24,$C227*O227,IF($A227=Factores!$D$25,$D227*T227,$E227*Y227)),)*H$86","v":10.297294216642706},{"$f":"IFERROR(IF($A227=Factores!$D$24,$C227*P227,IF($A227=Factores!$D$25,$D227*U227,$E227*Z227)),)*I$86","v":10.424833640862035},{"$f":"IFERROR(IF($A227=Factores!$D$24,$C227*Q227,IF($A227=Factores!$D$25,$D227*V227,$E227*AA227)),)*J$86","v":10.530341373944786},{"$f":"SUMPRODUCT(G227:J227,Params!$B$19:$E$19)","v":33.947768970630307},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B227)","v":61911.674701265358},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B227)","v":64576.840390743986},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B227)","v":65651.091686304455},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B227)","v":66452.769382557773},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B227)","v":67115.903539878665},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B227,Potencia!$M:$M,R$92)","v":9.4947528767123295},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B227,Potencia!$M:$M,S$92)","v":9.9034817589335518},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B227,Potencia!$M:$M,T$92)","v":10.06822856360408},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B227,Potencia!$M:$M,U$92)","v":10.191173575985433},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B227,Potencia!$M:$M,V$92)","v":10.292871599472109},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B227,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B227,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B227,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B227,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B227,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK88","v":"Pot_Max"},{"$f":"Factores!C88","v":"EDEMET"},{"$f":"1/(Factores!$G88*8760)*Factores!$Z88","v":1.5071713863420839E-4},{"$f":"Factores!$H88*Factores!$Z88","v":0.95970264662158267},{"$f":"Factores!$I88*Factores!$P88","v":0.95970264662158267},{"$f":"IFERROR(IF($A228=Factores!$D$24,$C228*M228,IF($A228=Factores!$D$25,$D228*R228,$E228*W228)),)*F$86","v":74.490545229131556},{"$f":"IFERROR(IF($A228=Factores!$D$24,$C228*N228,IF($A228=Factores!$D$25,$D228*S228,$E228*X228)),)*G$86","v":74.570390528297182},{"$f":"IFERROR(IF($A228=Factores!$D$24,$C228*O228,IF($A228=Factores!$D$25,$D228*T228,$E228*Y228)),)*H$86","v":74.588231551988699},{"$f":"IFERROR(IF($A228=Factores!$D$24,$C228*P228,IF($A228=Factores!$D$25,$D228*U228,$E228*Z228)),)*I$86","v":74.601092831966056},{"$f":"IFERROR(IF($A228=Factores!$D$24,$C228*Q228,IF($A228=Factores!$D$25,$D228*V228,$E228*AA228)),)*J$86","v":74.611565099820695},{"$f":"SUMPRODUCT(G228:J228,Params!$B$19:$E$19)","v":245.1879192953742},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B228)","v":236956},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B228)","v":236956},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B228)","v":236956},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B228)","v":236956},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B228)","v":236956},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B228,Potencia!$M:$M,R$92)","v":68.845359999999999},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B228,Potencia!$M:$M,S$92)","v":68.845359999999999},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B228,Potencia!$M:$M,T$92)","v":68.845359999999999},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B228,Potencia!$M:$M,U$92)","v":68.845359999999999},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B228,Potencia!$M:$M,V$92)","v":68.845359999999999},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B228,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B228,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B228,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B228,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B228,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK89","v":"Pot_Max"},{"$f":"Factores!C89","v":"ATD_A"},{"$f":"1/(Factores!$G89*8760)*Factores!$Z89","v":1.1292620038953504E-4},{"$f":"Factores!$H89*Factores!$Z89","v":0.90596435947207032},{"$f":"Factores!$I89*Factores!$P89","v":0.91255551770602039},{"$f":"IFERROR(IF($A229=Factores!$D$24,$C229*M229,IF($A229=Factores!$D$25,$D229*R229,$E229*W229)),)*F$86","v":0},{"$f":"IFERROR(IF($A229=Factores!$D$24,$C229*N229,IF($A229=Factores!$D$25,$D229*S229,$E229*X229)),)*G$86","v":0},{"$f":"IFERROR(IF($A229=Factores!$D$24,$C229*O229,IF($A229=Factores!$D$25,$D229*T229,$E229*Y229)),)*H$86","v":0},{"$f":"IFERROR(IF($A229=Factores!$D$24,$C229*P229,IF($A229=Factores!$D$25,$D229*U229,$E229*Z229)),)*I$86","v":0},{"$f":"IFERROR(IF($A229=Factores!$D$24,$C229*Q229,IF($A229=Factores!$D$25,$D229*V229,$E229*AA229)),)*J$86","v":0},{"$f":"SUMPRODUCT(G229:J229,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B229)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B229)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B229)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B229)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B229)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B229,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B229,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B229,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B229,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B229,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B229,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B229,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B229,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B229,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B229,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK90","v":"Pot_Max_P"},{"$f":"Factores!C90","v":"ATH PEAJE"},{"$f":"1/(Factores!$G90*8760)*Factores!$Z90","v":1.1292620038953504E-4},{"$f":"Factores!$H90*Factores!$Z90","v":0.90596435947207032},{"$f":"Factores!$I90*Factores!$P90","v":0.91255551770602039},{"$f":"IFERROR(IF($A230=Factores!$D$24,$C230*M230,IF($A230=Factores!$D$25,$D230*R230,$E230*W230)),)*F$86","v":13.968680051630409},{"$f":"IFERROR(IF($A230=Factores!$D$24,$C230*N230,IF($A230=Factores!$D$25,$D230*S230,$E230*X230)),)*G$86","v":14.585619333542621},{"$f":"IFERROR(IF($A230=Factores!$D$24,$C230*O230,IF($A230=Factores!$D$25,$D230*T230,$E230*Y230)),)*H$86","v":14.831802296032421},{"$f":"IFERROR(IF($A230=Factores!$D$24,$C230*P230,IF($A230=Factores!$D$25,$D230*U230,$E230*Z230)),)*I$86","v":15.015504877037976},{"$f":"IFERROR(IF($A230=Factores!$D$24,$C230*Q230,IF($A230=Factores!$D$25,$D230*V230,$E230*AA230)),)*J$86","v":15.167473909374335},{"$f":"SUMPRODUCT(G230:J230,Params!$B$19:$E$19)","v":48.896980815600543},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B230)","v":102296.2285584912},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B230)","v":106699.86324989106},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B230)","v":108474.84117756231},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B230)","v":109799.44764705097},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B230)","v":110895.13959286833},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B230,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B230,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B230,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B230,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B230,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B230,Potencia!$M:$M,W$92)","v":13.57707726027397},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B230,Potencia!$M:$M,X$92)","v":14.161541509578846},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B230,Potencia!$M:$M,Y$92)","v":14.397122163908582},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B230,Potencia!$M:$M,Z$92)","v":14.572928101518718},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B230,Potencia!$M:$M,AA$92)","v":14.718351783422262}]
[{"$f":"Factores!AK91","v":0},{"$f":"Factores!C91","v":""},{"$f":"1/(Factores!$G91*8760)*Factores!$Z91","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H91*Factores!$Z91","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I91*Factores!$P91","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A231=Factores!$D$24,$C231*M231,IF($A231=Factores!$D$25,$D231*R231,$E231*W231)),)*F$86","v":0},{"$f":"IFERROR(IF($A231=Factores!$D$24,$C231*N231,IF($A231=Factores!$D$25,$D231*S231,$E231*X231)),)*G$86","v":0},{"$f":"IFERROR(IF($A231=Factores!$D$24,$C231*O231,IF($A231=Factores!$D$25,$D231*T231,$E231*Y231)),)*H$86","v":0},{"$f":"IFERROR(IF($A231=Factores!$D$24,$C231*P231,IF($A231=Factores!$D$25,$D231*U231,$E231*Z231)),)*I$86","v":0},{"$f":"IFERROR(IF($A231=Factores!$D$24,$C231*Q231,IF($A231=Factores!$D$25,$D231*V231,$E231*AA231)),)*J$86","v":0},{"$f":"SUMPRODUCT(G231:J231,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B231)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B231)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B231)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B231)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B231)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B231,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B231,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B231,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B231,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B231,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B231,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B231,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B231,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B231,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B231,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK92","v":0},{"$f":"Factores!C92","v":""},{"$f":"1/(Factores!$G92*8760)*Factores!$Z92","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H92*Factores!$Z92","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I92*Factores!$P92","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A232=Factores!$D$24,$C232*M232,IF($A232=Factores!$D$25,$D232*R232,$E232*W232)),)*F$86","v":0},{"$f":"IFERROR(IF($A232=Factores!$D$24,$C232*N232,IF($A232=Factores!$D$25,$D232*S232,$E232*X232)),)*G$86","v":0},{"$f":"IFERROR(IF($A232=Factores!$D$24,$C232*O232,IF($A232=Factores!$D$25,$D232*T232,$E232*Y232)),)*H$86","v":0},{"$f":"IFERROR(IF($A232=Factores!$D$24,$C232*P232,IF($A232=Factores!$D$25,$D232*U232,$E232*Z232)),)*I$86","v":0},{"$f":"IFERROR(IF($A232=Factores!$D$24,$C232*Q232,IF($A232=Factores!$D$25,$D232*V232,$E232*AA232)),)*J$86","v":0},{"$f":"SUMPRODUCT(G232:J232,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B232)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B232)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B232)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B232)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B232)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B232,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B232,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B232,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B232,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B232,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B232,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B232,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B232,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B232,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B232,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK93","v":0},{"$f":"Factores!C93","v":""},{"$f":"1/(Factores!$G93*8760)*Factores!$Z93","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H93*Factores!$Z93","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I93*Factores!$P93","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A233=Factores!$D$24,$C233*M233,IF($A233=Factores!$D$25,$D233*R233,$E233*W233)),)*F$86","v":0},{"$f":"IFERROR(IF($A233=Factores!$D$24,$C233*N233,IF($A233=Factores!$D$25,$D233*S233,$E233*X233)),)*G$86","v":0},{"$f":"IFERROR(IF($A233=Factores!$D$24,$C233*O233,IF($A233=Factores!$D$25,$D233*T233,$E233*Y233)),)*H$86","v":0},{"$f":"IFERROR(IF($A233=Factores!$D$24,$C233*P233,IF($A233=Factores!$D$25,$D233*U233,$E233*Z233)),)*I$86","v":0},{"$f":"IFERROR(IF($A233=Factores!$D$24,$C233*Q233,IF($A233=Factores!$D$25,$D233*V233,$E233*AA233)),)*J$86","v":0},{"$f":"SUMPRODUCT(G233:J233,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B233)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B233)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B233)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B233)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B233)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B233,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B233,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B233,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B233,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B233,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B233,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B233,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B233,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B233,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B233,Potencia!$M:$M,AA$92)","v":0}]
[{"$f":"Factores!AK94","v":0},{"$f":"Factores!C94","v":""},{"$f":"1/(Factores!$G94*8760)*Factores!$Z94","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H94*Factores!$Z94","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I94*Factores!$P94","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A234=Factores!$D$24,$C234*M234,IF($A234=Factores!$D$25,$D234*R234,$E234*W234)),)*F$86","v":0},{"$f":"IFERROR(IF($A234=Factores!$D$24,$C234*N234,IF($A234=Factores!$D$25,$D234*S234,$E234*X234)),)*G$86","v":0},{"$f":"IFERROR(IF($A234=Factores!$D$24,$C234*O234,IF($A234=Factores!$D$25,$D234*T234,$E234*Y234)),)*H$86","v":0},{"$f":"IFERROR(IF($A234=Factores!$D$24,$C234*P234,IF($A234=Factores!$D$25,$D234*U234,$E234*Z234)),)*I$86","v":0},{"$f":"IFERROR(IF($A234=Factores!$D$24,$C234*Q234,IF($A234=Factores!$D$25,$D234*V234,$E234*AA234)),)*J$86","v":0},{"$f":"SUMPRODUCT(G234:J234,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B234)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B234)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B234)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B234)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B234)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B234,Potencia!$M:$M,R$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B234,Potencia!$M:$M,S$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B234,Potencia!$M:$M,T$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B234,Potencia!$M:$M,U$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B234,Potencia!$M:$M,V$92)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B234,Potencia!$M:$M,W$92)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B234,Potencia!$M:$M,X$92)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B234,Potencia!$M:$M,Y$92)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B234,Potencia!$M:$M,Z$92)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B234,Potencia!$M:$M,AA$92)","v":0}]
[null,"Pérdida AT",null,null,null,{"$f":"SUM(F214:F234)*(F71-1)","v":7.646488069009826},{"$f":"SUM(G214:G234)*(G71-1)","v":7.9598593855506623},8.0838022243300376,8.1762756933540555,8.2527730496718146,{"$f":"SUMPRODUCT(G235:J235,Params!$B$19:$E$19)","v":26.644412210443193}]
[null,"Potencia Máxima AT",null,null,null,{"$f":"SUM(F214:F235)","v":910.22338016297908},{"$f":"SUM(G214:G235)","v":947.25412506773648},962.00320443530575,973.00835563914677,982.11186179213212,{"$f":"SUMPRODUCT(G236:J236,Params!$B$19:$E$19)","v":3170.7876284023241}]
[null,"Potencia Máxima AT objetivo",null,null,null,{"$f":"Factores!D13","v":910.2233801629792},{"$f":"Factores!E13","v":947.25412506773637},{"$f":"Factores!F13","v":962.00320443530609},{"$f":"Factores!G13","v":973.00835563914688},{"$f":"Factores!H13","v":982.11186179213223},{"$f":"SUMPRODUCT(G237:J237,Params!$B$19:$E$19)","v":3170.7876284023246}]
[null,"Diferencia",null,null,null,{"$f":"F236-F237","v":0},{"$f":"G236-G237","v":0},0,0,0]
[]
[]
[]
[]
[]
["BALANCE DE POTENCIA HORAS FUERA DE PUNTA"]
[null,null,null,null,null,{"$f":"Factores!D4","v":"jul25/jun26"},null,null,null,null,null,null,"Variable facturación: Energía",null,null,null,null,"Variable facturación: Demanda Máxima",null,null,null,null,"Variable facturación: Demanda Máxima Punta"]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima BT",null,null,null,null,null,null,{"$f":"M91","v":"jul25/jun26"},{"$f":"N91","v":1},2,3,4,"jul25/jun26",1,2,3,4,"jul25/jun26",1,2,3,4]
["Variable Facturación",null,"Energía","Potencia máxima","Potencia por franja horaria",null,null,null,null,null,null,null,null,null,null,null,null,"M",{"$f":"R247","v":"M"},{"$f":"S247","v":"M"},"M","M","FP",{"$f":"W247","v":"FP"},{"$f":"X247","v":"FP"},"FP","FP"]
[{"$f":"Factores!AL34","v":"Energia"},{"$f":"Factores!C34","v":"BTS"},{"$f":"1/(Factores!$G34*8760)*Factores!$AA34","v":1.2836674585488275E-4},{"$f":"Factores!$H34*Factores!$AA34","v":0.32284618904741069},{"$f":"Factores!$J34*Factores!$Q34","v":0.33956322060077421},{"$f":"IFERROR(IF($A248=Factores!$D$24,$C248*M248,IF($A248=Factores!$D$25,$D248*R248,$E248*W248)),)*F$87","v":276.8148309088362},{"$f":"IFERROR(IF($A248=Factores!$D$24,$C248*N248,IF($A248=Factores!$D$25,$D248*S248,$E248*X248)),)*G$87","v":289.12347467900884},{"$f":"IFERROR(IF($A248=Factores!$D$24,$C248*O248,IF($A248=Factores!$D$25,$D248*T248,$E248*Y248)),)*H$87","v":294.03551010291113},{"$f":"IFERROR(IF($A248=Factores!$D$24,$C248*P248,IF($A248=Factores!$D$25,$D248*U248,$E248*Z248)),)*I$87","v":297.70095448629331},{"$f":"IFERROR(IF($A248=Factores!$D$24,$C248*Q248,IF($A248=Factores!$D$25,$D248*V248,$E248*AA248)),)*J$87","v":300.73324996470097},{"$f":"SUMPRODUCT(G248:J248,Params!$B$19:$E$19)","v":969.38479769192043},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B248)","v":1900558.9662444969},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B248)","v":1982373.9804903041},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B248)","v":2015351.2491820115},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B248)","v":2039961.0782813581},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B248)","v":2060317.9104071325},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B248,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B248,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B248,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B248,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B248,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B248,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B248,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B248,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B248,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B248,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL35","v":"Pot_Max"},{"$f":"Factores!C35","v":"BTD"},{"$f":"1/(Factores!$G35*8760)*Factores!$AA35","v":1.2437858862147556E-4},{"$f":"Factores!$H35*Factores!$AA35","v":0.42543714035565361},{"$f":"Factores!$J35*Factores!$Q35","v":0.44800713758684452},{"$f":"IFERROR(IF($A249=Factores!$D$24,$C249*M249,IF($A249=Factores!$D$25,$D249*R249,$E249*W249)),)*F$87","v":109.18257155294395},{"$f":"IFERROR(IF($A249=Factores!$D$24,$C249*N249,IF($A249=Factores!$D$25,$D249*S249,$E249*X249)),)*G$87","v":114.03740311938974},{"$f":"IFERROR(IF($A249=Factores!$D$24,$C249*O249,IF($A249=Factores!$D$25,$D249*T249,$E249*Y249)),)*H$87","v":115.97483059529485},{"$f":"IFERROR(IF($A249=Factores!$D$24,$C249*P249,IF($A249=Factores!$D$25,$D249*U249,$E249*Z249)),)*I$87","v":117.42057193201448},{"$f":"IFERROR(IF($A249=Factores!$D$24,$C249*Q249,IF($A249=Factores!$D$25,$D249*V249,$E249*AA249)),)*J$87","v":118.61658378208023},{"$f":"SUMPRODUCT(G249:J249,Params!$B$19:$E$19)","v":382.34918515327161},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B249)","v":708362.6029534858},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B249)","v":738856.10380305676},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B249)","v":751147.1530699539},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B249)","v":760319.55072173558},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B249)","v":767906.8020770537},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B249,Potencia!$M:$M,R$247)","v":226.18429353003154},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B249,Potencia!$M:$M,S$247)","v":235.9210454677542},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B249,Potencia!$M:$M,T$247)","v":239.84564888920065},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B249,Potencia!$M:$M,U$247)","v":242.77444873576874},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B249,Potencia!$M:$M,V$247)","v":245.19710216281607},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B249,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B249,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B249,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B249,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B249,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL36","v":"Pot_Max_FP"},{"$f":"Factores!C36","v":"BTH"},{"$f":"1/(Factores!$G36*8760)*Factores!$AA36","v":1.2437858862147556E-4},{"$f":"Factores!$H36*Factores!$AA36","v":0.42543714035565361},{"$f":"Factores!$J36*Factores!$Q36","v":0.44800713758684452},{"$f":"IFERROR(IF($A250=Factores!$D$24,$C250*M250,IF($A250=Factores!$D$25,$D250*R250,$E250*W250)),)*F$87","v":2.3843815772982033},{"$f":"IFERROR(IF($A250=Factores!$D$24,$C250*N250,IF($A250=Factores!$D$25,$D250*S250,$E250*X250)),)*G$87","v":2.4904037270174544},{"$f":"IFERROR(IF($A250=Factores!$D$24,$C250*O250,IF($A250=Factores!$D$25,$D250*T250,$E250*Y250)),)*H$87","v":2.5327142012551809},{"$f":"IFERROR(IF($A250=Factores!$D$24,$C250*P250,IF($A250=Factores!$D$25,$D250*U250,$E250*Z250)),)*I$87","v":2.5642869968010449},{"$f":"IFERROR(IF($A250=Factores!$D$24,$C250*Q250,IF($A250=Factores!$D$25,$D250*V250,$E250*AA250)),)*J$87","v":2.590406079553591},{"$f":"SUMPRODUCT(G250:J250,Params!$B$19:$E$19)","v":8.3499256356346443},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B250)","v":33477.763751837098},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B250)","v":34918.910155037913},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B250)","v":35499.794636945546},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B250)","v":35933.289234689597},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B250)","v":36291.868594102547},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B250,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B250,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B250,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B250,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B250,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B250,Potencia!$M:$M,W$247)","v":4.690675073891625},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B250,Potencia!$M:$M,X$247)","v":4.8925986420675809},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B250,Potencia!$M:$M,Y$247)","v":4.9739881990371702},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B250,Potencia!$M:$M,Z$247)","v":5.0347264944435688},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B250,Potencia!$M:$M,AA$247)","v":5.0849681795118569}]
[{"$f":"Factores!AL37","v":"Energia"},{"$f":"Factores!C37","v":"BTS_A"},{"$f":"1/(Factores!$G37*8760)*Factores!$AA37","v":1.2836674585488275E-4},{"$f":"Factores!$H37*Factores!$AA37","v":0.32284618904741069},{"$f":"Factores!$J37*Factores!$Q37","v":0.33956322060077421},{"$f":"IFERROR(IF($A251=Factores!$D$24,$C251*M251,IF($A251=Factores!$D$25,$D251*R251,$E251*W251)),)*F$87","v":0},{"$f":"IFERROR(IF($A251=Factores!$D$24,$C251*N251,IF($A251=Factores!$D$25,$D251*S251,$E251*X251)),)*G$87","v":0},{"$f":"IFERROR(IF($A251=Factores!$D$24,$C251*O251,IF($A251=Factores!$D$25,$D251*T251,$E251*Y251)),)*H$87","v":0},{"$f":"IFERROR(IF($A251=Factores!$D$24,$C251*P251,IF($A251=Factores!$D$25,$D251*U251,$E251*Z251)),)*I$87","v":0},{"$f":"IFERROR(IF($A251=Factores!$D$24,$C251*Q251,IF($A251=Factores!$D$25,$D251*V251,$E251*AA251)),)*J$87","v":0},{"$f":"SUMPRODUCT(G251:J251,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B251)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B251)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B251)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B251)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B251)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B251,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B251,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B251,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B251,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B251,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B251,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B251,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B251,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B251,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B251,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL38","v":"Pot_Max"},{"$f":"Factores!C38","v":"BTA"},{"$f":"1/(Factores!$G38*8760)*Factores!$AA38","v":1.2437858862147556E-4},{"$f":"Factores!$H38*Factores!$AA38","v":0.42543714035565361},{"$f":"Factores!$J38*Factores!$Q38","v":0.44800713758684452},{"$f":"IFERROR(IF($A252=Factores!$D$24,$C252*M252,IF($A252=Factores!$D$25,$D252*R252,$E252*W252)),)*F$87","v":0},{"$f":"IFERROR(IF($A252=Factores!$D$24,$C252*N252,IF($A252=Factores!$D$25,$D252*S252,$E252*X252)),)*G$87","v":0},{"$f":"IFERROR(IF($A252=Factores!$D$24,$C252*O252,IF($A252=Factores!$D$25,$D252*T252,$E252*Y252)),)*H$87","v":0},{"$f":"IFERROR(IF($A252=Factores!$D$24,$C252*P252,IF($A252=Factores!$D$25,$D252*U252,$E252*Z252)),)*I$87","v":0},{"$f":"IFERROR(IF($A252=Factores!$D$24,$C252*Q252,IF($A252=Factores!$D$25,$D252*V252,$E252*AA252)),)*J$87","v":0},{"$f":"SUMPRODUCT(G252:J252,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B252)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B252)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B252)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B252)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B252)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B252,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B252,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B252,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B252,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B252,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B252,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B252,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B252,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B252,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B252,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL39","v":"Pot_Max"},{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"1/(Factores!$G39*8760)*Factores!$AA39","v":1.2437858862147556E-4},{"$f":"Factores!$H39*Factores!$AA39","v":0.42543714035565361},{"$f":"Factores!$J39*Factores!$Q39","v":0.44800713758684452},{"$f":"IFERROR(IF($A253=Factores!$D$24,$C253*M253,IF($A253=Factores!$D$25,$D253*R253,$E253*W253)),)*F$87","v":10.848866379952728},{"$f":"IFERROR(IF($A253=Factores!$D$24,$C253*N253,IF($A253=Factores!$D$25,$D253*S253,$E253*X253)),)*G$87","v":11.33126405764442},{"$f":"IFERROR(IF($A253=Factores!$D$24,$C253*O253,IF($A253=Factores!$D$25,$D253*T253,$E253*Y253)),)*H$87","v":11.523775476893706},{"$f":"IFERROR(IF($A253=Factores!$D$24,$C253*P253,IF($A253=Factores!$D$25,$D253*U253,$E253*Z253)),)*I$87","v":11.667430772413466},{"$f":"IFERROR(IF($A253=Factores!$D$24,$C253*Q253,IF($A253=Factores!$D$25,$D253*V253,$E253*AA253)),)*J$87","v":11.786271834367307},{"$f":"SUMPRODUCT(G253:J253,Params!$B$19:$E$19)","v":37.991917219134265},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B253)","v":109876.17928088564},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B253)","v":114606.11470136027},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B253)","v":116512.61502643248},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B253)","v":117935.372247975},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B253)","v":119112.25282677769},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B253,Potencia!$M:$M,R$247)","v":22.474678356164382},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B253,Potencia!$M:$M,S$247)","v":23.442165375792573},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B253,Potencia!$M:$M,T$247)","v":23.832131443709667},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B253,Potencia!$M:$M,U$247)","v":24.123150035203782},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B253,Potencia!$M:$M,V$247)","v":24.363875665138462},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B253,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B253,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B253,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B253,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B253,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL40","v":"Pot_Max_FP"},{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"1/(Factores!$G40*8760)*Factores!$AA40","v":1.2437858862147556E-4},{"$f":"Factores!$H40*Factores!$AA40","v":0.42543714035565361},{"$f":"Factores!$J40*Factores!$Q40","v":0.44800713758684452},{"$f":"IFERROR(IF($A254=Factores!$D$24,$C254*M254,IF($A254=Factores!$D$25,$D254*R254,$E254*W254)),)*F$87","v":0.29960908635451078},{"$f":"IFERROR(IF($A254=Factores!$D$24,$C254*N254,IF($A254=Factores!$D$25,$D254*S254,$E254*X254)),)*G$87","v":0.31293128264773995},{"$f":"IFERROR(IF($A254=Factores!$D$24,$C254*O254,IF($A254=Factores!$D$25,$D254*T254,$E254*Y254)),)*H$87","v":0.31824779853189455},{"$f":"IFERROR(IF($A254=Factores!$D$24,$C254*P254,IF($A254=Factores!$D$25,$D254*U254,$E254*Z254)),)*I$87","v":0.32221507311462838},{"$f":"IFERROR(IF($A254=Factores!$D$24,$C254*Q254,IF($A254=Factores!$D$25,$D254*V254,$E254*AA254)),)*J$87","v":0.32549706228717323},{"$f":"SUMPRODUCT(G254:J254,Params!$B$19:$E$19)","v":1.0492085724195839},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B254)","v":3282.768854402043},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B254)","v":3424.0850594547637},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B254)","v":3481.0455392331423},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B254)","v":3523.5532340294421},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B254)","v":3558.7148762955767},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B254,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B254,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B254,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B254,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B254,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B254,Potencia!$M:$M,W$247)","v":0.58940602739726022},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B254,Potencia!$M:$M,X$247)","v":0.61477870111301369},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B254,Potencia!$M:$M,Y$247)","v":0.62500569289764596},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B254,Potencia!$M:$M,Z$247)","v":0.63263775370817343},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B254,Potencia!$M:$M,AA$247)","v":0.63895086462277695}]
[{"$f":"Factores!AL41","v":"Energia"},{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"1/(Factores!$G41*8760)*Factores!$AA41","v":1.2836674585488275E-4},{"$f":"Factores!$H41*Factores!$AA41","v":0.32284618904741069},{"$f":"Factores!$J41*Factores!$Q41","v":0.33956322060077421},{"$f":"IFERROR(IF($A255=Factores!$D$24,$C255*M255,IF($A255=Factores!$D$25,$D255*R255,$E255*W255)),)*F$87","v":26.879586072155973},{"$f":"IFERROR(IF($A255=Factores!$D$24,$C255*N255,IF($A255=Factores!$D$25,$D255*S255,$E255*X255)),)*G$87","v":28.074793888751682},{"$f":"IFERROR(IF($A255=Factores!$D$24,$C255*O255,IF($A255=Factores!$D$25,$D255*T255,$E255*Y255)),)*H$87","v":28.551767895284396},{"$f":"IFERROR(IF($A255=Factores!$D$24,$C255*P255,IF($A255=Factores!$D$25,$D255*U255,$E255*Z255)),)*I$87","v":28.907694011931905},{"$f":"IFERROR(IF($A255=Factores!$D$24,$C255*Q255,IF($A255=Factores!$D$25,$D255*V255,$E255*AA255)),)*J$87","v":29.202139389155612},{"$f":"SUMPRODUCT(G255:J255,Params!$B$19:$E$19)","v":94.130296491161459},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B255)","v":184550.22135429236},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B255)","v":192494.715188653},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B255)","v":195696.91114510919},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B255)","v":198086.6025403465},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B255)","v":200063.3146243222},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B255,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B255,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B255,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B255,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B255,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B255,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B255,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B255,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B255,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B255,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL42","v":0},{"$f":"Factores!C42","v":0},{"$f":"1/(Factores!$G42*8760)*Factores!$AA42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H42*Factores!$AA42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J42*Factores!$Q42","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A256=Factores!$D$24,$C256*M256,IF($A256=Factores!$D$25,$D256*R256,$E256*W256)),)*F$87","v":0},{"$f":"IFERROR(IF($A256=Factores!$D$24,$C256*N256,IF($A256=Factores!$D$25,$D256*S256,$E256*X256)),)*G$87","v":0},{"$f":"IFERROR(IF($A256=Factores!$D$24,$C256*O256,IF($A256=Factores!$D$25,$D256*T256,$E256*Y256)),)*H$87","v":0},{"$f":"IFERROR(IF($A256=Factores!$D$24,$C256*P256,IF($A256=Factores!$D$25,$D256*U256,$E256*Z256)),)*I$87","v":0},{"$f":"IFERROR(IF($A256=Factores!$D$24,$C256*Q256,IF($A256=Factores!$D$25,$D256*V256,$E256*AA256)),)*J$87","v":0},{"$f":"SUMPRODUCT(G256:J256,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B256)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B256)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B256)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B256)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B256)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B256,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B256,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B256,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B256,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B256,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B256,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B256,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B256,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B256,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B256,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL43","v":0},{"$f":"Factores!C43","v":""},{"$f":"1/(Factores!$G43*8760)*Factores!$AA43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H43*Factores!$AA43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J43*Factores!$Q43","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A257=Factores!$D$24,$C257*M257,IF($A257=Factores!$D$25,$D257*R257,$E257*W257)),)*F$87","v":0},{"$f":"IFERROR(IF($A257=Factores!$D$24,$C257*N257,IF($A257=Factores!$D$25,$D257*S257,$E257*X257)),)*G$87","v":0},{"$f":"IFERROR(IF($A257=Factores!$D$24,$C257*O257,IF($A257=Factores!$D$25,$D257*T257,$E257*Y257)),)*H$87","v":0},{"$f":"IFERROR(IF($A257=Factores!$D$24,$C257*P257,IF($A257=Factores!$D$25,$D257*U257,$E257*Z257)),)*I$87","v":0},{"$f":"IFERROR(IF($A257=Factores!$D$24,$C257*Q257,IF($A257=Factores!$D$25,$D257*V257,$E257*AA257)),)*J$87","v":0},{"$f":"SUMPRODUCT(G257:J257,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B257)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B257)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B257)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B257)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B257)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B257,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B257,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B257,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B257,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B257,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B257,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B257,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B257,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B257,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B257,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL44","v":0},{"$f":"Factores!C44","v":""},{"$f":"1/(Factores!$G44*8760)*Factores!$AA44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H44*Factores!$AA44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J44*Factores!$Q44","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A258=Factores!$D$24,$C258*M258,IF($A258=Factores!$D$25,$D258*R258,$E258*W258)),)*F$87","v":0},{"$f":"IFERROR(IF($A258=Factores!$D$24,$C258*N258,IF($A258=Factores!$D$25,$D258*S258,$E258*X258)),)*G$87","v":0},{"$f":"IFERROR(IF($A258=Factores!$D$24,$C258*O258,IF($A258=Factores!$D$25,$D258*T258,$E258*Y258)),)*H$87","v":0},{"$f":"IFERROR(IF($A258=Factores!$D$24,$C258*P258,IF($A258=Factores!$D$25,$D258*U258,$E258*Z258)),)*I$87","v":0},{"$f":"IFERROR(IF($A258=Factores!$D$24,$C258*Q258,IF($A258=Factores!$D$25,$D258*V258,$E258*AA258)),)*J$87","v":0},{"$f":"SUMPRODUCT(G258:J258,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B258)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B258)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B258)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B258)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B258)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B258,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B258,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B258,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B258,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B258,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B258,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B258,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B258,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B258,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B258,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL45","v":0},{"$f":"Factores!C45","v":""},{"$f":"1/(Factores!$G45*8760)*Factores!$AA45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H45*Factores!$AA45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J45*Factores!$Q45","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A259=Factores!$D$24,$C259*M259,IF($A259=Factores!$D$25,$D259*R259,$E259*W259)),)*F$87","v":0},{"$f":"IFERROR(IF($A259=Factores!$D$24,$C259*N259,IF($A259=Factores!$D$25,$D259*S259,$E259*X259)),)*G$87","v":0},{"$f":"IFERROR(IF($A259=Factores!$D$24,$C259*O259,IF($A259=Factores!$D$25,$D259*T259,$E259*Y259)),)*H$87","v":0},{"$f":"IFERROR(IF($A259=Factores!$D$24,$C259*P259,IF($A259=Factores!$D$25,$D259*U259,$E259*Z259)),)*I$87","v":0},{"$f":"IFERROR(IF($A259=Factores!$D$24,$C259*Q259,IF($A259=Factores!$D$25,$D259*V259,$E259*AA259)),)*J$87","v":0},{"$f":"SUMPRODUCT(G259:J259,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B259)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B259)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B259)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B259)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B259)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B259,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B259,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B259,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B259,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B259,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B259,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B259,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B259,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B259,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B259,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL46","v":0},{"$f":"Factores!C46","v":""},{"$f":"1/(Factores!$G46*8760)*Factores!$AA46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H46*Factores!$AA46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J46*Factores!$Q46","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A260=Factores!$D$24,$C260*M260,IF($A260=Factores!$D$25,$D260*R260,$E260*W260)),)*F$87","v":0},{"$f":"IFERROR(IF($A260=Factores!$D$24,$C260*N260,IF($A260=Factores!$D$25,$D260*S260,$E260*X260)),)*G$87","v":0},{"$f":"IFERROR(IF($A260=Factores!$D$24,$C260*O260,IF($A260=Factores!$D$25,$D260*T260,$E260*Y260)),)*H$87","v":0},{"$f":"IFERROR(IF($A260=Factores!$D$24,$C260*P260,IF($A260=Factores!$D$25,$D260*U260,$E260*Z260)),)*I$87","v":0},{"$f":"IFERROR(IF($A260=Factores!$D$24,$C260*Q260,IF($A260=Factores!$D$25,$D260*V260,$E260*AA260)),)*J$87","v":0},{"$f":"SUMPRODUCT(G260:J260,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B260)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B260)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B260)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B260)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B260)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B260,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B260,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B260,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B260,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B260,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B260,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B260,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B260,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B260,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B260,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL47","v":0},{"$f":"Factores!C47","v":""},{"$f":"1/(Factores!$G47*8760)*Factores!$AA47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H47*Factores!$AA47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J47*Factores!$Q47","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A261=Factores!$D$24,$C261*M261,IF($A261=Factores!$D$25,$D261*R261,$E261*W261)),)*F$87","v":0},{"$f":"IFERROR(IF($A261=Factores!$D$24,$C261*N261,IF($A261=Factores!$D$25,$D261*S261,$E261*X261)),)*G$87","v":0},{"$f":"IFERROR(IF($A261=Factores!$D$24,$C261*O261,IF($A261=Factores!$D$25,$D261*T261,$E261*Y261)),)*H$87","v":0},{"$f":"IFERROR(IF($A261=Factores!$D$24,$C261*P261,IF($A261=Factores!$D$25,$D261*U261,$E261*Z261)),)*I$87","v":0},{"$f":"IFERROR(IF($A261=Factores!$D$24,$C261*Q261,IF($A261=Factores!$D$25,$D261*V261,$E261*AA261)),)*J$87","v":0},{"$f":"SUMPRODUCT(G261:J261,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B261)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B261)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B261)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B261)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B261)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B261,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B261,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B261,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B261,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B261,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B261,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B261,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B261,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B261,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B261,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL48","v":0},{"$f":"Factores!C48","v":""},{"$f":"1/(Factores!$G48*8760)*Factores!$AA48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H48*Factores!$AA48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J48*Factores!$Q48","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A262=Factores!$D$24,$C262*M262,IF($A262=Factores!$D$25,$D262*R262,$E262*W262)),)*F$87","v":0},{"$f":"IFERROR(IF($A262=Factores!$D$24,$C262*N262,IF($A262=Factores!$D$25,$D262*S262,$E262*X262)),)*G$87","v":0},{"$f":"IFERROR(IF($A262=Factores!$D$24,$C262*O262,IF($A262=Factores!$D$25,$D262*T262,$E262*Y262)),)*H$87","v":0},{"$f":"IFERROR(IF($A262=Factores!$D$24,$C262*P262,IF($A262=Factores!$D$25,$D262*U262,$E262*Z262)),)*I$87","v":0},{"$f":"IFERROR(IF($A262=Factores!$D$24,$C262*Q262,IF($A262=Factores!$D$25,$D262*V262,$E262*AA262)),)*J$87","v":0},{"$f":"SUMPRODUCT(G262:J262,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B262)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B262)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B262)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B262)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B262)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B262,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B262,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B262,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B262,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B262,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B262,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B262,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B262,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B262,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B262,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL49","v":0},{"$f":"Factores!C49","v":""},{"$f":"1/(Factores!$G49*8760)*Factores!$AA49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H49*Factores!$AA49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J49*Factores!$Q49","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A263=Factores!$D$24,$C263*M263,IF($A263=Factores!$D$25,$D263*R263,$E263*W263)),)*F$87","v":0},{"$f":"IFERROR(IF($A263=Factores!$D$24,$C263*N263,IF($A263=Factores!$D$25,$D263*S263,$E263*X263)),)*G$87","v":0},{"$f":"IFERROR(IF($A263=Factores!$D$24,$C263*O263,IF($A263=Factores!$D$25,$D263*T263,$E263*Y263)),)*H$87","v":0},{"$f":"IFERROR(IF($A263=Factores!$D$24,$C263*P263,IF($A263=Factores!$D$25,$D263*U263,$E263*Z263)),)*I$87","v":0},{"$f":"IFERROR(IF($A263=Factores!$D$24,$C263*Q263,IF($A263=Factores!$D$25,$D263*V263,$E263*AA263)),)*J$87","v":0},{"$f":"SUMPRODUCT(G263:J263,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B263)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B263)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B263)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B263)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B263)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B263,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B263,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B263,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B263,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B263,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B263,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B263,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B263,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B263,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B263,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL50","v":0},{"$f":"Factores!C50","v":""},{"$f":"1/(Factores!$G50*8760)*Factores!$AA50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H50*Factores!$AA50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J50*Factores!$Q50","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A264=Factores!$D$24,$C264*M264,IF($A264=Factores!$D$25,$D264*R264,$E264*W264)),)*F$87","v":0},{"$f":"IFERROR(IF($A264=Factores!$D$24,$C264*N264,IF($A264=Factores!$D$25,$D264*S264,$E264*X264)),)*G$87","v":0},{"$f":"IFERROR(IF($A264=Factores!$D$24,$C264*O264,IF($A264=Factores!$D$25,$D264*T264,$E264*Y264)),)*H$87","v":0},{"$f":"IFERROR(IF($A264=Factores!$D$24,$C264*P264,IF($A264=Factores!$D$25,$D264*U264,$E264*Z264)),)*I$87","v":0},{"$f":"IFERROR(IF($A264=Factores!$D$24,$C264*Q264,IF($A264=Factores!$D$25,$D264*V264,$E264*AA264)),)*J$87","v":0},{"$f":"SUMPRODUCT(G264:J264,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B264)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B264)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B264)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B264)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B264)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B264,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B264,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B264,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B264,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B264,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B264,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B264,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B264,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B264,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B264,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL51","v":0},{"$f":"Factores!C51","v":""},{"$f":"1/(Factores!$G51*8760)*Factores!$AA51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H51*Factores!$AA51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J51*Factores!$Q51","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A265=Factores!$D$24,$C265*M265,IF($A265=Factores!$D$25,$D265*R265,$E265*W265)),)*F$87","v":0},{"$f":"IFERROR(IF($A265=Factores!$D$24,$C265*N265,IF($A265=Factores!$D$25,$D265*S265,$E265*X265)),)*G$87","v":0},{"$f":"IFERROR(IF($A265=Factores!$D$24,$C265*O265,IF($A265=Factores!$D$25,$D265*T265,$E265*Y265)),)*H$87","v":0},{"$f":"IFERROR(IF($A265=Factores!$D$24,$C265*P265,IF($A265=Factores!$D$25,$D265*U265,$E265*Z265)),)*I$87","v":0},{"$f":"IFERROR(IF($A265=Factores!$D$24,$C265*Q265,IF($A265=Factores!$D$25,$D265*V265,$E265*AA265)),)*J$87","v":0},{"$f":"SUMPRODUCT(G265:J265,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B265)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B265)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B265)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B265)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B265)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B265,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B265,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B265,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B265,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B265,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B265,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B265,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B265,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B265,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B265,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL52","v":0},{"$f":"Factores!C52","v":""},{"$f":"1/(Factores!$G52*8760)*Factores!$AA52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H52*Factores!$AA52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J52*Factores!$Q52","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A266=Factores!$D$24,$C266*M266,IF($A266=Factores!$D$25,$D266*R266,$E266*W266)),)*F$87","v":0},{"$f":"IFERROR(IF($A266=Factores!$D$24,$C266*N266,IF($A266=Factores!$D$25,$D266*S266,$E266*X266)),)*G$87","v":0},{"$f":"IFERROR(IF($A266=Factores!$D$24,$C266*O266,IF($A266=Factores!$D$25,$D266*T266,$E266*Y266)),)*H$87","v":0},{"$f":"IFERROR(IF($A266=Factores!$D$24,$C266*P266,IF($A266=Factores!$D$25,$D266*U266,$E266*Z266)),)*I$87","v":0},{"$f":"IFERROR(IF($A266=Factores!$D$24,$C266*Q266,IF($A266=Factores!$D$25,$D266*V266,$E266*AA266)),)*J$87","v":0},{"$f":"SUMPRODUCT(G266:J266,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B266)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B266)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B266)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B266)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B266)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B266,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B266,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B266,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B266,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B266,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B266,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B266,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B266,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B266,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B266,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL53","v":0},{"$f":"Factores!C53","v":""},{"$f":"1/(Factores!$G53*8760)*Factores!$AA53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H53*Factores!$AA53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J53*Factores!$Q53","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A267=Factores!$D$24,$C267*M267,IF($A267=Factores!$D$25,$D267*R267,$E267*W267)),)*F$87","v":0},{"$f":"IFERROR(IF($A267=Factores!$D$24,$C267*N267,IF($A267=Factores!$D$25,$D267*S267,$E267*X267)),)*G$87","v":0},{"$f":"IFERROR(IF($A267=Factores!$D$24,$C267*O267,IF($A267=Factores!$D$25,$D267*T267,$E267*Y267)),)*H$87","v":0},{"$f":"IFERROR(IF($A267=Factores!$D$24,$C267*P267,IF($A267=Factores!$D$25,$D267*U267,$E267*Z267)),)*I$87","v":0},{"$f":"IFERROR(IF($A267=Factores!$D$24,$C267*Q267,IF($A267=Factores!$D$25,$D267*V267,$E267*AA267)),)*J$87","v":0},{"$f":"SUMPRODUCT(G267:J267,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B267)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B267)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B267)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B267)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B267)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B267,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B267,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B267,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B267,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B267,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B267,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B267,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B267,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B267,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B267,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL54","v":"Energia"},{"$f":"Factores!C54","v":"AP"},{"$f":"1/(Factores!$G54*8760)*Factores!$AA54","v":2.2831050228310461E-4},{"$f":"Factores!$H54*Factores!$AA54","v":1},{"$f":"Factores!$J54*Factores!$Q54","v":1},{"$f":"IFERROR(IF($A268=Factores!$D$24,$C268*M268,IF($A268=Factores!$D$25,$D268*R268,$E268*W268)),)*F$87","v":20.40085976491773},{"$f":"IFERROR(IF($A268=Factores!$D$24,$C268*N268,IF($A268=Factores!$D$25,$D268*S268,$E268*X268)),)*G$87","v":20.42858237674951},{"$f":"IFERROR(IF($A268=Factores!$D$24,$C268*O268,IF($A268=Factores!$D$25,$D268*T268,$E268*Y268)),)*H$87","v":20.435699033210458},{"$f":"IFERROR(IF($A268=Factores!$D$24,$C268*P268,IF($A268=Factores!$D$25,$D268*U268,$E268*Z268)),)*I$87","v":20.440843356860189},{"$f":"IFERROR(IF($A268=Factores!$D$24,$C268*Q268,IF($A268=Factores!$D$25,$D268*V268,$E268*AA268)),)*J$87","v":20.445026327520928},{"$f":"SUMPRODUCT(G268:J268,Params!$B$19:$E$19)","v":67.177829174881538},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B268)","v":78753},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B268)","v":78753},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B268)","v":78753},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B268)","v":78753},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B268)","v":78753},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B268,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B268,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B268,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B268,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B268,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B268,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B268,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B268,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B268,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B268,Potencia!$M:$M,AA$247)","v":0}]
[null,"Pérdida NT BT",null,null,null,{"$f":"SUM(F248:F268)*(F72-1)","v":40.114550912406585},{"$f":"SUM(G248:G268)*(G72-1)","v":41.895255469560766},{"$f":"SUM(H248:H268)*(H72-1)","v":42.5999394481709},{"$f":"SUM(I248:I268)*(I72-1)","v":43.125648443774274},{"$f":"SUM(J248:J268)*(J72-1)","v":43.560192407305536},{"$f":"SUMPRODUCT(G269:J269,Params!$B$19:$E$19)","v":140.44011858606081}]
[null,"Pérdida T BT",null,null,null,{"$f":"SUM(F248:F269)*(F73-1)","v":9.4266913346978498},{"$f":"SUM(G248:G269)*(G73-1)","v":9.8260647253040521},{"$f":"SUM(H248:H269)*(H73-1)","v":9.9841142189978598},{"$f":"SUM(I248:I269)*(I73-1)","v":10.102035639934012},{"$f":"SUM(J248:J269)*(J73-1)","v":10.199583240677853},{"$f":"SUMPRODUCT(G270:J270,Params!$B$19:$E$19)","v":32.910784005073971}]
[null,"Potencia Máxima BT",null,null,null,{"$f":"SUM(F248:F270)","v":496.35194758956374},{"$f":"SUM(G248:G270)","v":517.5201733260742},525.9565987705505,532.25168071313726,537.45895008764921,{"$f":"SUMPRODUCT(G271:J271,Params!$B$19:$E$19)","v":1733.7840625295585}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima MT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"A248","v":"Energia"},{"$f":"Factores!C34","v":"BTS"},{"$f":"1/(Factores!$G34*8760)*Factores!$AB34","v":1.2836674585488275E-4},{"$f":"Factores!$H34*Factores!$AB34","v":0.32284618904741069},{"$f":"Factores!$J34*Factores!$R34","v":0.33956322060077421},{"$f":"IFERROR(IF($A275=Factores!$D$24,$C275*M275,IF($A275=Factores!$D$25,$D275*R275,$E275*W275)),)*F$87","v":276.8148309088362},{"$f":"IFERROR(IF($A275=Factores!$D$24,$C275*N275,IF($A275=Factores!$D$25,$D275*S275,$E275*X275)),)*G$87","v":289.12347467900884},{"$f":"IFERROR(IF($A275=Factores!$D$24,$C275*O275,IF($A275=Factores!$D$25,$D275*T275,$E275*Y275)),)*H$87","v":294.03551010291113},{"$f":"IFERROR(IF($A275=Factores!$D$24,$C275*P275,IF($A275=Factores!$D$25,$D275*U275,$E275*Z275)),)*I$87","v":297.70095448629331},{"$f":"IFERROR(IF($A275=Factores!$D$24,$C275*Q275,IF($A275=Factores!$D$25,$D275*V275,$E275*AA275)),)*J$87","v":300.73324996470097},{"$f":"SUMPRODUCT(G275:J275,Params!$B$19:$E$19)","v":969.38479769192043},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B275)","v":1900558.9662444969},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B275)","v":1982373.9804903041},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B275)","v":2015351.2491820115},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B275)","v":2039961.0782813581},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B275)","v":2060317.9104071325},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B275,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B275,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B275,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B275,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B275,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B275,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B275,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B275,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B275,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B275,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max",{"$f":"Factores!C35","v":"BTD"},{"$f":"1/(Factores!$G35*8760)*Factores!$AB35","v":1.2437858862147556E-4},{"$f":"Factores!$H35*Factores!$AB35","v":0.42543714035565361},{"$f":"Factores!$J35*Factores!$R35","v":0.44800713758684452},{"$f":"IFERROR(IF($A276=Factores!$D$24,$C276*M276,IF($A276=Factores!$D$25,$D276*R276,$E276*W276)),)*F$87","v":109.18257155294395},{"$f":"IFERROR(IF($A276=Factores!$D$24,$C276*N276,IF($A276=Factores!$D$25,$D276*S276,$E276*X276)),)*G$87","v":114.03740311938974},{"$f":"IFERROR(IF($A276=Factores!$D$24,$C276*O276,IF($A276=Factores!$D$25,$D276*T276,$E276*Y276)),)*H$87","v":115.97483059529485},{"$f":"IFERROR(IF($A276=Factores!$D$24,$C276*P276,IF($A276=Factores!$D$25,$D276*U276,$E276*Z276)),)*I$87","v":117.42057193201448},{"$f":"IFERROR(IF($A276=Factores!$D$24,$C276*Q276,IF($A276=Factores!$D$25,$D276*V276,$E276*AA276)),)*J$87","v":118.61658378208023},{"$f":"SUMPRODUCT(G276:J276,Params!$B$19:$E$19)","v":382.34918515327161},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B276)","v":708362.6029534858},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B276)","v":738856.10380305676},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B276)","v":751147.1530699539},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B276)","v":760319.55072173558},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B276)","v":767906.8020770537},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B276,Potencia!$M:$M,R$247)","v":226.18429353003154},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B276,Potencia!$M:$M,S$247)","v":235.9210454677542},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B276,Potencia!$M:$M,T$247)","v":239.84564888920065},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B276,Potencia!$M:$M,U$247)","v":242.77444873576874},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B276,Potencia!$M:$M,V$247)","v":245.19710216281607},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B276,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B276,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B276,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B276,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B276,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max_FP",{"$f":"Factores!C36","v":"BTH"},{"$f":"1/(Factores!$G36*8760)*Factores!$AB36","v":1.2437858862147556E-4},{"$f":"Factores!$H36*Factores!$AB36","v":0.42543714035565361},{"$f":"Factores!$J36*Factores!$R36","v":0.44800713758684452},{"$f":"IFERROR(IF($A277=Factores!$D$24,$C277*M277,IF($A277=Factores!$D$25,$D277*R277,$E277*W277)),)*F$87","v":2.3843815772982033},{"$f":"IFERROR(IF($A277=Factores!$D$24,$C277*N277,IF($A277=Factores!$D$25,$D277*S277,$E277*X277)),)*G$87","v":2.4904037270174544},{"$f":"IFERROR(IF($A277=Factores!$D$24,$C277*O277,IF($A277=Factores!$D$25,$D277*T277,$E277*Y277)),)*H$87","v":2.5327142012551809},{"$f":"IFERROR(IF($A277=Factores!$D$24,$C277*P277,IF($A277=Factores!$D$25,$D277*U277,$E277*Z277)),)*I$87","v":2.5642869968010449},{"$f":"IFERROR(IF($A277=Factores!$D$24,$C277*Q277,IF($A277=Factores!$D$25,$D277*V277,$E277*AA277)),)*J$87","v":2.590406079553591},{"$f":"SUMPRODUCT(G277:J277,Params!$B$19:$E$19)","v":8.3499256356346443},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B277)","v":33477.763751837098},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B277)","v":34918.910155037913},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B277)","v":35499.794636945546},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B277)","v":35933.289234689597},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B277)","v":36291.868594102547},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B277,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B277,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B277,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B277,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B277,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B277,Potencia!$M:$M,W$247)","v":4.690675073891625},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B277,Potencia!$M:$M,X$247)","v":4.8925986420675809},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B277,Potencia!$M:$M,Y$247)","v":4.9739881990371702},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B277,Potencia!$M:$M,Z$247)","v":5.0347264944435688},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B277,Potencia!$M:$M,AA$247)","v":5.0849681795118569}]
["Energia",{"$f":"Factores!C37","v":"BTS_A"},{"$f":"1/(Factores!$G37*8760)*Factores!$AB37","v":1.2836674585488275E-4},{"$f":"Factores!$H37*Factores!$AB37","v":0.32284618904741069},{"$f":"Factores!$J37*Factores!$R37","v":0.33956322060077421},{"$f":"IFERROR(IF($A278=Factores!$D$24,$C278*M278,IF($A278=Factores!$D$25,$D278*R278,$E278*W278)),)*F$87","v":0},{"$f":"IFERROR(IF($A278=Factores!$D$24,$C278*N278,IF($A278=Factores!$D$25,$D278*S278,$E278*X278)),)*G$87","v":0},{"$f":"IFERROR(IF($A278=Factores!$D$24,$C278*O278,IF($A278=Factores!$D$25,$D278*T278,$E278*Y278)),)*H$87","v":0},{"$f":"IFERROR(IF($A278=Factores!$D$24,$C278*P278,IF($A278=Factores!$D$25,$D278*U278,$E278*Z278)),)*I$87","v":0},{"$f":"IFERROR(IF($A278=Factores!$D$24,$C278*Q278,IF($A278=Factores!$D$25,$D278*V278,$E278*AA278)),)*J$87","v":0},{"$f":"SUMPRODUCT(G278:J278,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B278)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B278)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B278)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B278)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B278)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B278,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B278,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B278,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B278,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B278,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B278,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B278,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B278,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B278,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B278,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max",{"$f":"Factores!C38","v":"BTA"},{"$f":"1/(Factores!$G38*8760)*Factores!$AB38","v":1.2437858862147556E-4},{"$f":"Factores!$H38*Factores!$AB38","v":0.42543714035565361},{"$f":"Factores!$J38*Factores!$R38","v":0.44800713758684452},{"$f":"IFERROR(IF($A279=Factores!$D$24,$C279*M279,IF($A279=Factores!$D$25,$D279*R279,$E279*W279)),)*F$87","v":0},{"$f":"IFERROR(IF($A279=Factores!$D$24,$C279*N279,IF($A279=Factores!$D$25,$D279*S279,$E279*X279)),)*G$87","v":0},{"$f":"IFERROR(IF($A279=Factores!$D$24,$C279*O279,IF($A279=Factores!$D$25,$D279*T279,$E279*Y279)),)*H$87","v":0},{"$f":"IFERROR(IF($A279=Factores!$D$24,$C279*P279,IF($A279=Factores!$D$25,$D279*U279,$E279*Z279)),)*I$87","v":0},{"$f":"IFERROR(IF($A279=Factores!$D$24,$C279*Q279,IF($A279=Factores!$D$25,$D279*V279,$E279*AA279)),)*J$87","v":0},{"$f":"SUMPRODUCT(G279:J279,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B279)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B279)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B279)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B279)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B279)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B279,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B279,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B279,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B279,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B279,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B279,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B279,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B279,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B279,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B279,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max",{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"1/(Factores!$G39*8760)*Factores!$AB39","v":1.2437858862147556E-4},{"$f":"Factores!$H39*Factores!$AB39","v":0.42543714035565361},{"$f":"Factores!$J39*Factores!$R39","v":0.44800713758684452},{"$f":"IFERROR(IF($A280=Factores!$D$24,$C280*M280,IF($A280=Factores!$D$25,$D280*R280,$E280*W280)),)*F$87","v":10.848866379952728},{"$f":"IFERROR(IF($A280=Factores!$D$24,$C280*N280,IF($A280=Factores!$D$25,$D280*S280,$E280*X280)),)*G$87","v":11.33126405764442},{"$f":"IFERROR(IF($A280=Factores!$D$24,$C280*O280,IF($A280=Factores!$D$25,$D280*T280,$E280*Y280)),)*H$87","v":11.523775476893706},{"$f":"IFERROR(IF($A280=Factores!$D$24,$C280*P280,IF($A280=Factores!$D$25,$D280*U280,$E280*Z280)),)*I$87","v":11.667430772413466},{"$f":"IFERROR(IF($A280=Factores!$D$24,$C280*Q280,IF($A280=Factores!$D$25,$D280*V280,$E280*AA280)),)*J$87","v":11.786271834367307},{"$f":"SUMPRODUCT(G280:J280,Params!$B$19:$E$19)","v":37.991917219134265},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B280)","v":109876.17928088564},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B280)","v":114606.11470136027},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B280)","v":116512.61502643248},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B280)","v":117935.372247975},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B280)","v":119112.25282677769},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B280,Potencia!$M:$M,R$247)","v":22.474678356164382},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B280,Potencia!$M:$M,S$247)","v":23.442165375792573},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B280,Potencia!$M:$M,T$247)","v":23.832131443709667},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B280,Potencia!$M:$M,U$247)","v":24.123150035203782},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B280,Potencia!$M:$M,V$247)","v":24.363875665138462},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B280,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B280,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B280,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B280,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B280,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max_FP",{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"1/(Factores!$G40*8760)*Factores!$AB40","v":1.2437858862147556E-4},{"$f":"Factores!$H40*Factores!$AB40","v":0.42543714035565361},{"$f":"Factores!$J40*Factores!$R40","v":0.44800713758684452},{"$f":"IFERROR(IF($A281=Factores!$D$24,$C281*M281,IF($A281=Factores!$D$25,$D281*R281,$E281*W281)),)*F$87","v":0.29960908635451078},{"$f":"IFERROR(IF($A281=Factores!$D$24,$C281*N281,IF($A281=Factores!$D$25,$D281*S281,$E281*X281)),)*G$87","v":0.31293128264773995},{"$f":"IFERROR(IF($A281=Factores!$D$24,$C281*O281,IF($A281=Factores!$D$25,$D281*T281,$E281*Y281)),)*H$87","v":0.31824779853189455},{"$f":"IFERROR(IF($A281=Factores!$D$24,$C281*P281,IF($A281=Factores!$D$25,$D281*U281,$E281*Z281)),)*I$87","v":0.32221507311462838},{"$f":"IFERROR(IF($A281=Factores!$D$24,$C281*Q281,IF($A281=Factores!$D$25,$D281*V281,$E281*AA281)),)*J$87","v":0.32549706228717323},{"$f":"SUMPRODUCT(G281:J281,Params!$B$19:$E$19)","v":1.0492085724195839},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B281)","v":3282.768854402043},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B281)","v":3424.0850594547637},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B281)","v":3481.0455392331423},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B281)","v":3523.5532340294421},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B281)","v":3558.7148762955767},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B281,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B281,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B281,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B281,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B281,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B281,Potencia!$M:$M,W$247)","v":0.58940602739726022},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B281,Potencia!$M:$M,X$247)","v":0.61477870111301369},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B281,Potencia!$M:$M,Y$247)","v":0.62500569289764596},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B281,Potencia!$M:$M,Z$247)","v":0.63263775370817343},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B281,Potencia!$M:$M,AA$247)","v":0.63895086462277695}]
["Energia",{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"1/(Factores!$G41*8760)*Factores!$AB41","v":1.2836674585488275E-4},{"$f":"Factores!$H41*Factores!$AB41","v":0.32284618904741069},{"$f":"Factores!$J41*Factores!$R41","v":0.33956322060077421},{"$f":"IFERROR(IF($A282=Factores!$D$24,$C282*M282,IF($A282=Factores!$D$25,$D282*R282,$E282*W282)),)*F$87","v":26.879586072155973},{"$f":"IFERROR(IF($A282=Factores!$D$24,$C282*N282,IF($A282=Factores!$D$25,$D282*S282,$E282*X282)),)*G$87","v":28.074793888751682},{"$f":"IFERROR(IF($A282=Factores!$D$24,$C282*O282,IF($A282=Factores!$D$25,$D282*T282,$E282*Y282)),)*H$87","v":28.551767895284396},{"$f":"IFERROR(IF($A282=Factores!$D$24,$C282*P282,IF($A282=Factores!$D$25,$D282*U282,$E282*Z282)),)*I$87","v":28.907694011931905},{"$f":"IFERROR(IF($A282=Factores!$D$24,$C282*Q282,IF($A282=Factores!$D$25,$D282*V282,$E282*AA282)),)*J$87","v":29.202139389155612},{"$f":"SUMPRODUCT(G282:J282,Params!$B$19:$E$19)","v":94.130296491161459},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B282)","v":184550.22135429236},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B282)","v":192494.715188653},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B282)","v":195696.91114510919},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B282)","v":198086.6025403465},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B282)","v":200063.3146243222},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B282,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B282,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B282,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B282,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B282,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B282,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B282,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B282,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B282,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B282,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C42","v":0},{"$f":"1/(Factores!$G42*8760)*Factores!$AB42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H42*Factores!$AB42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J42*Factores!$R42","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A283=Factores!$D$24,$C283*M283,IF($A283=Factores!$D$25,$D283*R283,$E283*W283)),)*F$87","v":0},{"$f":"IFERROR(IF($A283=Factores!$D$24,$C283*N283,IF($A283=Factores!$D$25,$D283*S283,$E283*X283)),)*G$87","v":0},{"$f":"IFERROR(IF($A283=Factores!$D$24,$C283*O283,IF($A283=Factores!$D$25,$D283*T283,$E283*Y283)),)*H$87","v":0},{"$f":"IFERROR(IF($A283=Factores!$D$24,$C283*P283,IF($A283=Factores!$D$25,$D283*U283,$E283*Z283)),)*I$87","v":0},{"$f":"IFERROR(IF($A283=Factores!$D$24,$C283*Q283,IF($A283=Factores!$D$25,$D283*V283,$E283*AA283)),)*J$87","v":0},{"$f":"SUMPRODUCT(G283:J283,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B283)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B283)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B283)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B283)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B283)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B283,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B283,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B283,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B283,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B283,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B283,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B283,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B283,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B283,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B283,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C43","v":""},{"$f":"1/(Factores!$G43*8760)*Factores!$AB43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H43*Factores!$AB43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J43*Factores!$R43","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A284=Factores!$D$24,$C284*M284,IF($A284=Factores!$D$25,$D284*R284,$E284*W284)),)*F$87","v":0},{"$f":"IFERROR(IF($A284=Factores!$D$24,$C284*N284,IF($A284=Factores!$D$25,$D284*S284,$E284*X284)),)*G$87","v":0},{"$f":"IFERROR(IF($A284=Factores!$D$24,$C284*O284,IF($A284=Factores!$D$25,$D284*T284,$E284*Y284)),)*H$87","v":0},{"$f":"IFERROR(IF($A284=Factores!$D$24,$C284*P284,IF($A284=Factores!$D$25,$D284*U284,$E284*Z284)),)*I$87","v":0},{"$f":"IFERROR(IF($A284=Factores!$D$24,$C284*Q284,IF($A284=Factores!$D$25,$D284*V284,$E284*AA284)),)*J$87","v":0},{"$f":"SUMPRODUCT(G284:J284,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B284)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B284)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B284)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B284)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B284)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B284,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B284,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B284,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B284,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B284,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B284,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B284,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B284,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B284,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B284,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C44","v":""},{"$f":"1/(Factores!$G44*8760)*Factores!$AB44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H44*Factores!$AB44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J44*Factores!$R44","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A285=Factores!$D$24,$C285*M285,IF($A285=Factores!$D$25,$D285*R285,$E285*W285)),)*F$87","v":0},{"$f":"IFERROR(IF($A285=Factores!$D$24,$C285*N285,IF($A285=Factores!$D$25,$D285*S285,$E285*X285)),)*G$87","v":0},{"$f":"IFERROR(IF($A285=Factores!$D$24,$C285*O285,IF($A285=Factores!$D$25,$D285*T285,$E285*Y285)),)*H$87","v":0},{"$f":"IFERROR(IF($A285=Factores!$D$24,$C285*P285,IF($A285=Factores!$D$25,$D285*U285,$E285*Z285)),)*I$87","v":0},{"$f":"IFERROR(IF($A285=Factores!$D$24,$C285*Q285,IF($A285=Factores!$D$25,$D285*V285,$E285*AA285)),)*J$87","v":0},{"$f":"SUMPRODUCT(G285:J285,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B285)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B285)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B285)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B285)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B285)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B285,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B285,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B285,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B285,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B285,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B285,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B285,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B285,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B285,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B285,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C45","v":""},{"$f":"1/(Factores!$G45*8760)*Factores!$AB45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H45*Factores!$AB45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J45*Factores!$R45","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A286=Factores!$D$24,$C286*M286,IF($A286=Factores!$D$25,$D286*R286,$E286*W286)),)*F$87","v":0},{"$f":"IFERROR(IF($A286=Factores!$D$24,$C286*N286,IF($A286=Factores!$D$25,$D286*S286,$E286*X286)),)*G$87","v":0},{"$f":"IFERROR(IF($A286=Factores!$D$24,$C286*O286,IF($A286=Factores!$D$25,$D286*T286,$E286*Y286)),)*H$87","v":0},{"$f":"IFERROR(IF($A286=Factores!$D$24,$C286*P286,IF($A286=Factores!$D$25,$D286*U286,$E286*Z286)),)*I$87","v":0},{"$f":"IFERROR(IF($A286=Factores!$D$24,$C286*Q286,IF($A286=Factores!$D$25,$D286*V286,$E286*AA286)),)*J$87","v":0},{"$f":"SUMPRODUCT(G286:J286,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B286)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B286)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B286)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B286)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B286)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B286,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B286,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B286,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B286,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B286,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B286,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B286,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B286,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B286,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B286,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C46","v":""},{"$f":"1/(Factores!$G46*8760)*Factores!$AB46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H46*Factores!$AB46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J46*Factores!$R46","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A287=Factores!$D$24,$C287*M287,IF($A287=Factores!$D$25,$D287*R287,$E287*W287)),)*F$87","v":0},{"$f":"IFERROR(IF($A287=Factores!$D$24,$C287*N287,IF($A287=Factores!$D$25,$D287*S287,$E287*X287)),)*G$87","v":0},{"$f":"IFERROR(IF($A287=Factores!$D$24,$C287*O287,IF($A287=Factores!$D$25,$D287*T287,$E287*Y287)),)*H$87","v":0},{"$f":"IFERROR(IF($A287=Factores!$D$24,$C287*P287,IF($A287=Factores!$D$25,$D287*U287,$E287*Z287)),)*I$87","v":0},{"$f":"IFERROR(IF($A287=Factores!$D$24,$C287*Q287,IF($A287=Factores!$D$25,$D287*V287,$E287*AA287)),)*J$87","v":0},{"$f":"SUMPRODUCT(G287:J287,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B287)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B287)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B287)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B287)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B287)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B287,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B287,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B287,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B287,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B287,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B287,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B287,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B287,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B287,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B287,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C47","v":""},{"$f":"1/(Factores!$G47*8760)*Factores!$AB47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H47*Factores!$AB47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J47*Factores!$R47","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A288=Factores!$D$24,$C288*M288,IF($A288=Factores!$D$25,$D288*R288,$E288*W288)),)*F$87","v":0},{"$f":"IFERROR(IF($A288=Factores!$D$24,$C288*N288,IF($A288=Factores!$D$25,$D288*S288,$E288*X288)),)*G$87","v":0},{"$f":"IFERROR(IF($A288=Factores!$D$24,$C288*O288,IF($A288=Factores!$D$25,$D288*T288,$E288*Y288)),)*H$87","v":0},{"$f":"IFERROR(IF($A288=Factores!$D$24,$C288*P288,IF($A288=Factores!$D$25,$D288*U288,$E288*Z288)),)*I$87","v":0},{"$f":"IFERROR(IF($A288=Factores!$D$24,$C288*Q288,IF($A288=Factores!$D$25,$D288*V288,$E288*AA288)),)*J$87","v":0},{"$f":"SUMPRODUCT(G288:J288,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B288)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B288)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B288)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B288)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B288)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B288,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B288,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B288,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B288,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B288,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B288,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B288,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B288,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B288,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B288,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C48","v":""},{"$f":"1/(Factores!$G48*8760)*Factores!$AB48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H48*Factores!$AB48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J48*Factores!$R48","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A289=Factores!$D$24,$C289*M289,IF($A289=Factores!$D$25,$D289*R289,$E289*W289)),)*F$87","v":0},{"$f":"IFERROR(IF($A289=Factores!$D$24,$C289*N289,IF($A289=Factores!$D$25,$D289*S289,$E289*X289)),)*G$87","v":0},{"$f":"IFERROR(IF($A289=Factores!$D$24,$C289*O289,IF($A289=Factores!$D$25,$D289*T289,$E289*Y289)),)*H$87","v":0},{"$f":"IFERROR(IF($A289=Factores!$D$24,$C289*P289,IF($A289=Factores!$D$25,$D289*U289,$E289*Z289)),)*I$87","v":0},{"$f":"IFERROR(IF($A289=Factores!$D$24,$C289*Q289,IF($A289=Factores!$D$25,$D289*V289,$E289*AA289)),)*J$87","v":0},{"$f":"SUMPRODUCT(G289:J289,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B289)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B289)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B289)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B289)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B289)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B289,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B289,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B289,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B289,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B289,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B289,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B289,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B289,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B289,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B289,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C49","v":""},{"$f":"1/(Factores!$G49*8760)*Factores!$AB49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H49*Factores!$AB49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J49*Factores!$R49","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A290=Factores!$D$24,$C290*M290,IF($A290=Factores!$D$25,$D290*R290,$E290*W290)),)*F$87","v":0},{"$f":"IFERROR(IF($A290=Factores!$D$24,$C290*N290,IF($A290=Factores!$D$25,$D290*S290,$E290*X290)),)*G$87","v":0},{"$f":"IFERROR(IF($A290=Factores!$D$24,$C290*O290,IF($A290=Factores!$D$25,$D290*T290,$E290*Y290)),)*H$87","v":0},{"$f":"IFERROR(IF($A290=Factores!$D$24,$C290*P290,IF($A290=Factores!$D$25,$D290*U290,$E290*Z290)),)*I$87","v":0},{"$f":"IFERROR(IF($A290=Factores!$D$24,$C290*Q290,IF($A290=Factores!$D$25,$D290*V290,$E290*AA290)),)*J$87","v":0},{"$f":"SUMPRODUCT(G290:J290,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B290)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B290)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B290)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B290)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B290)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B290,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B290,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B290,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B290,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B290,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B290,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B290,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B290,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B290,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B290,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C50","v":""},{"$f":"1/(Factores!$G50*8760)*Factores!$AB50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H50*Factores!$AB50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J50*Factores!$R50","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A291=Factores!$D$24,$C291*M291,IF($A291=Factores!$D$25,$D291*R291,$E291*W291)),)*F$87","v":0},{"$f":"IFERROR(IF($A291=Factores!$D$24,$C291*N291,IF($A291=Factores!$D$25,$D291*S291,$E291*X291)),)*G$87","v":0},{"$f":"IFERROR(IF($A291=Factores!$D$24,$C291*O291,IF($A291=Factores!$D$25,$D291*T291,$E291*Y291)),)*H$87","v":0},{"$f":"IFERROR(IF($A291=Factores!$D$24,$C291*P291,IF($A291=Factores!$D$25,$D291*U291,$E291*Z291)),)*I$87","v":0},{"$f":"IFERROR(IF($A291=Factores!$D$24,$C291*Q291,IF($A291=Factores!$D$25,$D291*V291,$E291*AA291)),)*J$87","v":0},{"$f":"SUMPRODUCT(G291:J291,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B291)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B291)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B291)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B291)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B291)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B291,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B291,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B291,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B291,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B291,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B291,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B291,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B291,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B291,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B291,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C51","v":""},{"$f":"1/(Factores!$G51*8760)*Factores!$AB51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H51*Factores!$AB51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J51*Factores!$R51","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A292=Factores!$D$24,$C292*M292,IF($A292=Factores!$D$25,$D292*R292,$E292*W292)),)*F$87","v":0},{"$f":"IFERROR(IF($A292=Factores!$D$24,$C292*N292,IF($A292=Factores!$D$25,$D292*S292,$E292*X292)),)*G$87","v":0},{"$f":"IFERROR(IF($A292=Factores!$D$24,$C292*O292,IF($A292=Factores!$D$25,$D292*T292,$E292*Y292)),)*H$87","v":0},{"$f":"IFERROR(IF($A292=Factores!$D$24,$C292*P292,IF($A292=Factores!$D$25,$D292*U292,$E292*Z292)),)*I$87","v":0},{"$f":"IFERROR(IF($A292=Factores!$D$24,$C292*Q292,IF($A292=Factores!$D$25,$D292*V292,$E292*AA292)),)*J$87","v":0},{"$f":"SUMPRODUCT(G292:J292,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B292)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B292)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B292)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B292)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B292)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B292,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B292,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B292,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B292,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B292,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B292,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B292,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B292,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B292,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B292,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C52","v":""},{"$f":"1/(Factores!$G52*8760)*Factores!$AB52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H52*Factores!$AB52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J52*Factores!$R52","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A293=Factores!$D$24,$C293*M293,IF($A293=Factores!$D$25,$D293*R293,$E293*W293)),)*F$87","v":0},{"$f":"IFERROR(IF($A293=Factores!$D$24,$C293*N293,IF($A293=Factores!$D$25,$D293*S293,$E293*X293)),)*G$87","v":0},{"$f":"IFERROR(IF($A293=Factores!$D$24,$C293*O293,IF($A293=Factores!$D$25,$D293*T293,$E293*Y293)),)*H$87","v":0},{"$f":"IFERROR(IF($A293=Factores!$D$24,$C293*P293,IF($A293=Factores!$D$25,$D293*U293,$E293*Z293)),)*I$87","v":0},{"$f":"IFERROR(IF($A293=Factores!$D$24,$C293*Q293,IF($A293=Factores!$D$25,$D293*V293,$E293*AA293)),)*J$87","v":0},{"$f":"SUMPRODUCT(G293:J293,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B293)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B293)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B293)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B293)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B293)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B293,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B293,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B293,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B293,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B293,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B293,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B293,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B293,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B293,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B293,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C53","v":""},{"$f":"1/(Factores!$G53*8760)*Factores!$AB53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H53*Factores!$AB53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J53*Factores!$R53","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A294=Factores!$D$24,$C294*M294,IF($A294=Factores!$D$25,$D294*R294,$E294*W294)),)*F$87","v":0},{"$f":"IFERROR(IF($A294=Factores!$D$24,$C294*N294,IF($A294=Factores!$D$25,$D294*S294,$E294*X294)),)*G$87","v":0},{"$f":"IFERROR(IF($A294=Factores!$D$24,$C294*O294,IF($A294=Factores!$D$25,$D294*T294,$E294*Y294)),)*H$87","v":0},{"$f":"IFERROR(IF($A294=Factores!$D$24,$C294*P294,IF($A294=Factores!$D$25,$D294*U294,$E294*Z294)),)*I$87","v":0},{"$f":"IFERROR(IF($A294=Factores!$D$24,$C294*Q294,IF($A294=Factores!$D$25,$D294*V294,$E294*AA294)),)*J$87","v":0},{"$f":"SUMPRODUCT(G294:J294,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B294)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B294)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B294)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B294)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B294)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B294,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B294,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B294,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B294,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B294,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B294,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B294,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B294,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B294,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B294,Potencia!$M:$M,AA$247)","v":0}]
["Energia",{"$f":"Factores!C54","v":"AP"},{"$f":"1/(Factores!$G54*8760)*Factores!$AB54","v":2.2831050228310461E-4},{"$f":"Factores!$H54*Factores!$AB54","v":1},{"$f":"Factores!$J54*Factores!$R54","v":1},{"$f":"IFERROR(IF($A295=Factores!$D$24,$C295*M295,IF($A295=Factores!$D$25,$D295*R295,$E295*W295)),)*F$87","v":20.40085976491773},{"$f":"IFERROR(IF($A295=Factores!$D$24,$C295*N295,IF($A295=Factores!$D$25,$D295*S295,$E295*X295)),)*G$87","v":20.42858237674951},{"$f":"IFERROR(IF($A295=Factores!$D$24,$C295*O295,IF($A295=Factores!$D$25,$D295*T295,$E295*Y295)),)*H$87","v":20.435699033210458},{"$f":"IFERROR(IF($A295=Factores!$D$24,$C295*P295,IF($A295=Factores!$D$25,$D295*U295,$E295*Z295)),)*I$87","v":20.440843356860189},{"$f":"IFERROR(IF($A295=Factores!$D$24,$C295*Q295,IF($A295=Factores!$D$25,$D295*V295,$E295*AA295)),)*J$87","v":20.445026327520928},{"$f":"SUMPRODUCT(G295:J295,Params!$B$19:$E$19)","v":67.177829174881538},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B295)","v":78753},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B295)","v":78753},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B295)","v":78753},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B295)","v":78753},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B295)","v":78753},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B295,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B295,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B295,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B295,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B295,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B295,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B295,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B295,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B295,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B295,Potencia!$M:$M,AA$247)","v":0}]
[null,"Pérdida NT BT",null,null,null,{"$f":"SUM(F275:F295)*(F72-1)","v":40.114550912406585},{"$f":"SUM(G275:G295)*(G72-1)","v":41.895255469560766},{"$f":"SUM(H275:H295)*(H72-1)","v":42.5999394481709},{"$f":"SUM(I275:I295)*(I72-1)","v":43.125648443774274},{"$f":"SUM(J275:J295)*(J72-1)","v":43.560192407305536},{"$f":"SUMPRODUCT(G296:J296,Params!$B$19:$E$19)","v":140.44011858606081}]
[null,"Pérdida T BT",null,null,null,{"$f":"SUM(F275:F296)*(F73-1)","v":9.4266913346978498},{"$f":"SUM(G275:G296)*(G73-1)","v":9.8260647253040521},{"$f":"SUM(H275:H296)*(H73-1)","v":9.9841142189978598},{"$f":"SUM(I275:I296)*(I73-1)","v":10.102035639934012},{"$f":"SUM(J275:J296)*(J73-1)","v":10.199583240677853},{"$f":"SUMPRODUCT(G297:J297,Params!$B$19:$E$19)","v":32.910784005073971}]
[null,"Potencia BT coincidente con Máx MT",null,null,null,{"$f":"SUM(F275:F297)","v":496.35194758956374},{"$f":"SUM(G275:G297)","v":517.5201733260742},525.9565987705505,532.25168071313726,537.45895008764921,{"$f":"SUMPRODUCT(G298:J298,Params!$B$19:$E$19)","v":1733.7840625295585}]
[{"$f":"Factores!AL55","v":0},{"$f":"Factores!C55","v":""},{"$f":"1/(Factores!$G55*8760)*Factores!$AB55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H55*Factores!$AB55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J55*Factores!$R55","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A299=Factores!$D$24,$C299*M299,IF($A299=Factores!$D$25,$D299*R299,$E299*W299)),)*F$87","v":0},{"$f":"IFERROR(IF($A299=Factores!$D$24,$C299*N299,IF($A299=Factores!$D$25,$D299*S299,$E299*X299)),)*G$87","v":0},{"$f":"IFERROR(IF($A299=Factores!$D$24,$C299*O299,IF($A299=Factores!$D$25,$D299*T299,$E299*Y299)),)*H$87","v":0},{"$f":"IFERROR(IF($A299=Factores!$D$24,$C299*P299,IF($A299=Factores!$D$25,$D299*U299,$E299*Z299)),)*I$87","v":0},{"$f":"IFERROR(IF($A299=Factores!$D$24,$C299*Q299,IF($A299=Factores!$D$25,$D299*V299,$E299*AA299)),)*J$87","v":0},{"$f":"SUMPRODUCT(G299:J299,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B299)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B299)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B299)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B299)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B299)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B299,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B299,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B299,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B299,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B299,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B299,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B299,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B299,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B299,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B299,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL56","v":0},{"$f":"Factores!C56","v":""},{"$f":"1/(Factores!$G56*8760)*Factores!$AB56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H56*Factores!$AB56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J56*Factores!$R56","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A300=Factores!$D$24,$C300*M300,IF($A300=Factores!$D$25,$D300*R300,$E300*W300)),)*F$87","v":0},{"$f":"IFERROR(IF($A300=Factores!$D$24,$C300*N300,IF($A300=Factores!$D$25,$D300*S300,$E300*X300)),)*G$87","v":0},{"$f":"IFERROR(IF($A300=Factores!$D$24,$C300*O300,IF($A300=Factores!$D$25,$D300*T300,$E300*Y300)),)*H$87","v":0},{"$f":"IFERROR(IF($A300=Factores!$D$24,$C300*P300,IF($A300=Factores!$D$25,$D300*U300,$E300*Z300)),)*I$87","v":0},{"$f":"IFERROR(IF($A300=Factores!$D$24,$C300*Q300,IF($A300=Factores!$D$25,$D300*V300,$E300*AA300)),)*J$87","v":0},{"$f":"SUMPRODUCT(G300:J300,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B300)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B300)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B300)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B300)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B300)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B300,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B300,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B300,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B300,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B300,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B300,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B300,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B300,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B300,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B300,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL57","v":0},{"$f":"Factores!C57","v":""},{"$f":"1/(Factores!$G57*8760)*Factores!$AB57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H57*Factores!$AB57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J57*Factores!$R57","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A301=Factores!$D$24,$C301*M301,IF($A301=Factores!$D$25,$D301*R301,$E301*W301)),)*F$87","v":0},{"$f":"IFERROR(IF($A301=Factores!$D$24,$C301*N301,IF($A301=Factores!$D$25,$D301*S301,$E301*X301)),)*G$87","v":0},{"$f":"IFERROR(IF($A301=Factores!$D$24,$C301*O301,IF($A301=Factores!$D$25,$D301*T301,$E301*Y301)),)*H$87","v":0},{"$f":"IFERROR(IF($A301=Factores!$D$24,$C301*P301,IF($A301=Factores!$D$25,$D301*U301,$E301*Z301)),)*I$87","v":0},{"$f":"IFERROR(IF($A301=Factores!$D$24,$C301*Q301,IF($A301=Factores!$D$25,$D301*V301,$E301*AA301)),)*J$87","v":0},{"$f":"SUMPRODUCT(G301:J301,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B301)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B301)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B301)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B301)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B301)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B301,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B301,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B301,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B301,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B301,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B301,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B301,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B301,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B301,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B301,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL58","v":0},{"$f":"Factores!C58","v":""},{"$f":"1/(Factores!$G58*8760)*Factores!$AB58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H58*Factores!$AB58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J58*Factores!$R58","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A302=Factores!$D$24,$C302*M302,IF($A302=Factores!$D$25,$D302*R302,$E302*W302)),)*F$87","v":0},{"$f":"IFERROR(IF($A302=Factores!$D$24,$C302*N302,IF($A302=Factores!$D$25,$D302*S302,$E302*X302)),)*G$87","v":0},{"$f":"IFERROR(IF($A302=Factores!$D$24,$C302*O302,IF($A302=Factores!$D$25,$D302*T302,$E302*Y302)),)*H$87","v":0},{"$f":"IFERROR(IF($A302=Factores!$D$24,$C302*P302,IF($A302=Factores!$D$25,$D302*U302,$E302*Z302)),)*I$87","v":0},{"$f":"IFERROR(IF($A302=Factores!$D$24,$C302*Q302,IF($A302=Factores!$D$25,$D302*V302,$E302*AA302)),)*J$87","v":0},{"$f":"SUMPRODUCT(G302:J302,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B302)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B302)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B302)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B302)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B302)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B302,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B302,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B302,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B302,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B302,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B302,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B302,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B302,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B302,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B302,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL59","v":0},{"$f":"Factores!C59","v":""},{"$f":"1/(Factores!$G59*8760)*Factores!$AB59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H59*Factores!$AB59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J59*Factores!$R59","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A303=Factores!$D$24,$C303*M303,IF($A303=Factores!$D$25,$D303*R303,$E303*W303)),)*F$87","v":0},{"$f":"IFERROR(IF($A303=Factores!$D$24,$C303*N303,IF($A303=Factores!$D$25,$D303*S303,$E303*X303)),)*G$87","v":0},{"$f":"IFERROR(IF($A303=Factores!$D$24,$C303*O303,IF($A303=Factores!$D$25,$D303*T303,$E303*Y303)),)*H$87","v":0},{"$f":"IFERROR(IF($A303=Factores!$D$24,$C303*P303,IF($A303=Factores!$D$25,$D303*U303,$E303*Z303)),)*I$87","v":0},{"$f":"IFERROR(IF($A303=Factores!$D$24,$C303*Q303,IF($A303=Factores!$D$25,$D303*V303,$E303*AA303)),)*J$87","v":0},{"$f":"SUMPRODUCT(G303:J303,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B303)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B303)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B303)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B303)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B303)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B303,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B303,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B303,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B303,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B303,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B303,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B303,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B303,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B303,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B303,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL60","v":0},{"$f":"Factores!C60","v":""},{"$f":"1/(Factores!$G60*8760)*Factores!$AB60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H60*Factores!$AB60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J60*Factores!$R60","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A304=Factores!$D$24,$C304*M304,IF($A304=Factores!$D$25,$D304*R304,$E304*W304)),)*F$87","v":0},{"$f":"IFERROR(IF($A304=Factores!$D$24,$C304*N304,IF($A304=Factores!$D$25,$D304*S304,$E304*X304)),)*G$87","v":0},{"$f":"IFERROR(IF($A304=Factores!$D$24,$C304*O304,IF($A304=Factores!$D$25,$D304*T304,$E304*Y304)),)*H$87","v":0},{"$f":"IFERROR(IF($A304=Factores!$D$24,$C304*P304,IF($A304=Factores!$D$25,$D304*U304,$E304*Z304)),)*I$87","v":0},{"$f":"IFERROR(IF($A304=Factores!$D$24,$C304*Q304,IF($A304=Factores!$D$25,$D304*V304,$E304*AA304)),)*J$87","v":0},{"$f":"SUMPRODUCT(G304:J304,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B304)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B304)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B304)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B304)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B304)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B304,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B304,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B304,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B304,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B304,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B304,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B304,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B304,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B304,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B304,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL61","v":"Pot_Max"},{"$f":"Factores!C61","v":"MTD"},{"$f":"1/(Factores!$G61*8760)*Factores!$AB61","v":1.2964458639703116E-4},{"$f":"Factores!$H61*Factores!$AB61","v":0.64102559808677617},{"$f":"Factores!$J61*Factores!$R61","v":0.66446279815281528},{"$f":"IFERROR(IF($A305=Factores!$D$24,$C305*M305,IF($A305=Factores!$D$25,$D305*R305,$E305*W305)),)*F$87","v":58.188428567227461},{"$f":"IFERROR(IF($A305=Factores!$D$24,$C305*N305,IF($A305=Factores!$D$25,$D305*S305,$E305*X305)),)*G$87","v":60.77579224434205},{"$f":"IFERROR(IF($A305=Factores!$D$24,$C305*O305,IF($A305=Factores!$D$25,$D305*T305,$E305*Y305)),)*H$87","v":61.808336712588279},{"$f":"IFERROR(IF($A305=Factores!$D$24,$C305*P305,IF($A305=Factores!$D$25,$D305*U305,$E305*Z305)),)*I$87","v":62.578838957606429},{"$f":"IFERROR(IF($A305=Factores!$D$24,$C305*Q305,IF($A305=Factores!$D$25,$D305*V305,$E305*AA305)),)*J$87","v":63.216248840092668},{"$f":"SUMPRODUCT(G305:J305,Params!$B$19:$E$19)","v":203.77151711654187},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B305)","v":347100.31671176298},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B305)","v":362042.24582886451},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B305)","v":368064.9057991567},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B305)","v":372559.41484955716},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B305)","v":376277.19630417129},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B305,Potencia!$M:$M,R$247)","v":80.002909589041096},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B305,Potencia!$M:$M,S$247)","v":83.446864396014107},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B305,Potencia!$M:$M,T$247)","v":84.835023086427938},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B305,Potencia!$M:$M,U$247)","v":85.870959338554457},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B305,Potencia!$M:$M,V$247)","v":86.727868189583546},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B305,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B305,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B305,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B305,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B305,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL62","v":"Pot_Max_FP"},{"$f":"Factores!C62","v":"MTH"},{"$f":"1/(Factores!$G62*8760)*Factores!$AB62","v":1.2964458639703116E-4},{"$f":"Factores!$H62*Factores!$AB62","v":0.64102559808677617},{"$f":"Factores!$J62*Factores!$R62","v":0.66446279815281528},{"$f":"IFERROR(IF($A306=Factores!$D$24,$C306*M306,IF($A306=Factores!$D$25,$D306*R306,$E306*W306)),)*F$87","v":8.2982663890111841},{"$f":"IFERROR(IF($A306=Factores!$D$24,$C306*N306,IF($A306=Factores!$D$25,$D306*S306,$E306*X306)),)*G$87","v":8.6672509717988522},{"$f":"IFERROR(IF($A306=Factores!$D$24,$C306*O306,IF($A306=Factores!$D$25,$D306*T306,$E306*Y306)),)*H$87","v":8.8145023973311236},{"$f":"IFERROR(IF($A306=Factores!$D$24,$C306*P306,IF($A306=Factores!$D$25,$D306*U306,$E306*Z306)),)*I$87","v":8.9243839157004459},{"$f":"IFERROR(IF($A306=Factores!$D$24,$C306*Q306,IF($A306=Factores!$D$25,$D306*V306,$E306*AA306)),)*J$87","v":9.0152850988755162},{"$f":"SUMPRODUCT(G306:J306,Params!$B$19:$E$19)","v":29.059907152714956},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B306)","v":41825.946140157415},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B306)","v":43626.464008889052},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B306)","v":44352.200746683819},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B306)","v":44893.793722597475},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B306)","v":45341.790222153242},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B306,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B306,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B306,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B306,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B306,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B306,Potencia!$M:$M,W$247)","v":11.006803854775363},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B306,Potencia!$M:$M,X$247)","v":11.480623310089966},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B306,Potencia!$M:$M,Y$247)","v":11.671606244375392},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B306,Potencia!$M:$M,Z$247)","v":11.814130399956474},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B306,Potencia!$M:$M,AA$247)","v":11.932023957742652}]
[{"$f":"Factores!AL63","v":"Pot_Max"},{"$f":"Factores!C63","v":"MTA"},{"$f":"1/(Factores!$G63*8760)*Factores!$AB63","v":1.2964458639703116E-4},{"$f":"Factores!$H63*Factores!$AB63","v":0.64102559808677617},{"$f":"Factores!$J63*Factores!$R63","v":0.66446279815281528},{"$f":"IFERROR(IF($A307=Factores!$D$24,$C307*M307,IF($A307=Factores!$D$25,$D307*R307,$E307*W307)),)*F$87","v":0},{"$f":"IFERROR(IF($A307=Factores!$D$24,$C307*N307,IF($A307=Factores!$D$25,$D307*S307,$E307*X307)),)*G$87","v":0},{"$f":"IFERROR(IF($A307=Factores!$D$24,$C307*O307,IF($A307=Factores!$D$25,$D307*T307,$E307*Y307)),)*H$87","v":0},{"$f":"IFERROR(IF($A307=Factores!$D$24,$C307*P307,IF($A307=Factores!$D$25,$D307*U307,$E307*Z307)),)*I$87","v":0},{"$f":"IFERROR(IF($A307=Factores!$D$24,$C307*Q307,IF($A307=Factores!$D$25,$D307*V307,$E307*AA307)),)*J$87","v":0},{"$f":"SUMPRODUCT(G307:J307,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B307)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B307)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B307)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B307)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B307)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B307,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B307,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B307,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B307,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B307,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B307,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B307,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B307,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B307,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B307,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL64","v":"Pot_Max"},{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"1/(Factores!$G64*8760)*Factores!$AB64","v":1.2964458639703116E-4},{"$f":"Factores!$H64*Factores!$AB64","v":0.64102559808677617},{"$f":"Factores!$J64*Factores!$R64","v":0.66446279815281528},{"$f":"IFERROR(IF($A308=Factores!$D$24,$C308*M308,IF($A308=Factores!$D$25,$D308*R308,$E308*W308)),)*F$87","v":69.422637637749844},{"$f":"IFERROR(IF($A308=Factores!$D$24,$C308*N308,IF($A308=Factores!$D$25,$D308*S308,$E308*X308)),)*G$87","v":72.50953335595743},{"$f":"IFERROR(IF($A308=Factores!$D$24,$C308*O308,IF($A308=Factores!$D$25,$D308*T308,$E308*Y308)),)*H$87","v":73.741427088593696},{"$f":"IFERROR(IF($A308=Factores!$D$24,$C308*P308,IF($A308=Factores!$D$25,$D308*U308,$E308*Z308)),)*I$87","v":74.660687145482299},{"$f":"IFERROR(IF($A308=Factores!$D$24,$C308*Q308,IF($A308=Factores!$D$25,$D308*V308,$E308*AA308)),)*J$87","v":75.421159225381089},{"$f":"SUMPRODUCT(G308:J308,Params!$B$19:$E$19)","v":243.11287556652894},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B308)","v":454919.57178536308},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B308)","v":474502.89011821186},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B308)","v":482396.35999645852},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B308)","v":488286.99170766916},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B308)","v":493159.62208538537},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B308,Potencia!$M:$M,R$247)","v":95.448753972602717},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B308,Potencia!$M:$M,S$247)","v":99.5576194720215},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B308,Potencia!$M:$M,T$247)","v":101.21378445398098},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B308,Potencia!$M:$M,U$247)","v":102.44972480875612},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B308,Potencia!$M:$M,V$247)","v":103.47207365230399},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B308,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B308,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B308,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B308,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B308,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL65","v":0},{"$f":"Factores!C65","v":""},{"$f":"1/(Factores!$G65*8760)*Factores!$AB65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H65*Factores!$AB65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J65*Factores!$R65","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A309=Factores!$D$24,$C309*M309,IF($A309=Factores!$D$25,$D309*R309,$E309*W309)),)*F$87","v":0},{"$f":"IFERROR(IF($A309=Factores!$D$24,$C309*N309,IF($A309=Factores!$D$25,$D309*S309,$E309*X309)),)*G$87","v":0},{"$f":"IFERROR(IF($A309=Factores!$D$24,$C309*O309,IF($A309=Factores!$D$25,$D309*T309,$E309*Y309)),)*H$87","v":0},{"$f":"IFERROR(IF($A309=Factores!$D$24,$C309*P309,IF($A309=Factores!$D$25,$D309*U309,$E309*Z309)),)*I$87","v":0},{"$f":"IFERROR(IF($A309=Factores!$D$24,$C309*Q309,IF($A309=Factores!$D$25,$D309*V309,$E309*AA309)),)*J$87","v":0},{"$f":"SUMPRODUCT(G309:J309,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B309)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B309)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B309)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B309)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B309)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B309,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B309,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B309,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B309,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B309,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B309,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B309,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B309,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B309,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B309,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL66","v":0},{"$f":"Factores!C66","v":""},{"$f":"1/(Factores!$G66*8760)*Factores!$AB66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H66*Factores!$AB66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J66*Factores!$R66","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A310=Factores!$D$24,$C310*M310,IF($A310=Factores!$D$25,$D310*R310,$E310*W310)),)*F$87","v":0},{"$f":"IFERROR(IF($A310=Factores!$D$24,$C310*N310,IF($A310=Factores!$D$25,$D310*S310,$E310*X310)),)*G$87","v":0},{"$f":"IFERROR(IF($A310=Factores!$D$24,$C310*O310,IF($A310=Factores!$D$25,$D310*T310,$E310*Y310)),)*H$87","v":0},{"$f":"IFERROR(IF($A310=Factores!$D$24,$C310*P310,IF($A310=Factores!$D$25,$D310*U310,$E310*Z310)),)*I$87","v":0},{"$f":"IFERROR(IF($A310=Factores!$D$24,$C310*Q310,IF($A310=Factores!$D$25,$D310*V310,$E310*AA310)),)*J$87","v":0},{"$f":"SUMPRODUCT(G310:J310,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B310)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B310)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B310)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B310)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B310)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B310,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B310,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B310,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B310,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B310,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B310,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B310,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B310,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B310,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B310,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL67","v":0},{"$f":"Factores!C67","v":""},{"$f":"1/(Factores!$G67*8760)*Factores!$AB67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H67*Factores!$AB67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J67*Factores!$R67","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A311=Factores!$D$24,$C311*M311,IF($A311=Factores!$D$25,$D311*R311,$E311*W311)),)*F$87","v":0},{"$f":"IFERROR(IF($A311=Factores!$D$24,$C311*N311,IF($A311=Factores!$D$25,$D311*S311,$E311*X311)),)*G$87","v":0},{"$f":"IFERROR(IF($A311=Factores!$D$24,$C311*O311,IF($A311=Factores!$D$25,$D311*T311,$E311*Y311)),)*H$87","v":0},{"$f":"IFERROR(IF($A311=Factores!$D$24,$C311*P311,IF($A311=Factores!$D$25,$D311*U311,$E311*Z311)),)*I$87","v":0},{"$f":"IFERROR(IF($A311=Factores!$D$24,$C311*Q311,IF($A311=Factores!$D$25,$D311*V311,$E311*AA311)),)*J$87","v":0},{"$f":"SUMPRODUCT(G311:J311,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B311)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B311)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B311)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B311)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B311)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B311,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B311,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B311,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B311,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B311,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B311,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B311,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B311,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B311,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B311,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL68","v":0},{"$f":"Factores!C68","v":""},{"$f":"1/(Factores!$G68*8760)*Factores!$AB68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H68*Factores!$AB68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J68*Factores!$R68","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A312=Factores!$D$24,$C312*M312,IF($A312=Factores!$D$25,$D312*R312,$E312*W312)),)*F$87","v":0},{"$f":"IFERROR(IF($A312=Factores!$D$24,$C312*N312,IF($A312=Factores!$D$25,$D312*S312,$E312*X312)),)*G$87","v":0},{"$f":"IFERROR(IF($A312=Factores!$D$24,$C312*O312,IF($A312=Factores!$D$25,$D312*T312,$E312*Y312)),)*H$87","v":0},{"$f":"IFERROR(IF($A312=Factores!$D$24,$C312*P312,IF($A312=Factores!$D$25,$D312*U312,$E312*Z312)),)*I$87","v":0},{"$f":"IFERROR(IF($A312=Factores!$D$24,$C312*Q312,IF($A312=Factores!$D$25,$D312*V312,$E312*AA312)),)*J$87","v":0},{"$f":"SUMPRODUCT(G312:J312,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B312)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B312)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B312)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B312)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B312)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B312,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B312,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B312,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B312,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B312,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B312,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B312,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B312,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B312,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B312,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL69","v":0},{"$f":"Factores!C69","v":""},{"$f":"1/(Factores!$G69*8760)*Factores!$AB69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H69*Factores!$AB69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J69*Factores!$R69","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A313=Factores!$D$24,$C313*M313,IF($A313=Factores!$D$25,$D313*R313,$E313*W313)),)*F$87","v":0},{"$f":"IFERROR(IF($A313=Factores!$D$24,$C313*N313,IF($A313=Factores!$D$25,$D313*S313,$E313*X313)),)*G$87","v":0},{"$f":"IFERROR(IF($A313=Factores!$D$24,$C313*O313,IF($A313=Factores!$D$25,$D313*T313,$E313*Y313)),)*H$87","v":0},{"$f":"IFERROR(IF($A313=Factores!$D$24,$C313*P313,IF($A313=Factores!$D$25,$D313*U313,$E313*Z313)),)*I$87","v":0},{"$f":"IFERROR(IF($A313=Factores!$D$24,$C313*Q313,IF($A313=Factores!$D$25,$D313*V313,$E313*AA313)),)*J$87","v":0},{"$f":"SUMPRODUCT(G313:J313,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B313)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B313)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B313)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B313)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B313)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B313,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B313,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B313,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B313,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B313,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B313,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B313,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B313,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B313,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B313,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL70","v":"Pot_Max_FP"},{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"1/(Factores!$G70*8760)*Factores!$AB70","v":1.2964458639703116E-4},{"$f":"Factores!$H70*Factores!$AB70","v":0.64102559808677617},{"$f":"Factores!$J70*Factores!$R70","v":0.66446279815281528},{"$f":"IFERROR(IF($A314=Factores!$D$24,$C314*M314,IF($A314=Factores!$D$25,$D314*R314,$E314*W314)),)*F$87","v":16.120470082378091},{"$f":"IFERROR(IF($A314=Factores!$D$24,$C314*N314,IF($A314=Factores!$D$25,$D314*S314,$E314*X314)),)*G$87","v":16.837270995827211},{"$f":"IFERROR(IF($A314=Factores!$D$24,$C314*O314,IF($A314=Factores!$D$25,$D314*T314,$E314*Y314)),)*H$87","v":17.123326189599243},{"$f":"IFERROR(IF($A314=Factores!$D$24,$C314*P314,IF($A314=Factores!$D$25,$D314*U314,$E314*Z314)),)*I$87","v":17.336785440777845},{"$f":"IFERROR(IF($A314=Factores!$D$24,$C314*Q314,IF($A314=Factores!$D$25,$D314*V314,$E314*AA314)),)*J$87","v":17.513372903162402},{"$f":"SUMPRODUCT(G314:J314,Params!$B$19:$E$19)","v":56.452678413936511},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B314)","v":120855.49511961054},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B314)","v":126058.0666948736},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B314)","v":128155.07299997346},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B314)","v":129719.9984421383},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B314)","v":131014.47815538218},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B314,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B314,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B314,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B314,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B314,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B314,Potencia!$M:$M,W$247)","v":21.38215910716902},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B314,Potencia!$M:$M,X$247)","v":22.302615500803533},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B314,Potencia!$M:$M,Y$247)","v":22.673624882048507},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B314,Potencia!$M:$M,Z$247)","v":22.950496734355333},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B314,Potencia!$M:$M,AA$247)","v":23.179520422208249}]
[{"$f":"Factores!AL71","v":0},{"$f":"Factores!C71","v":""},{"$f":"1/(Factores!$G71*8760)*Factores!$AB71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H71*Factores!$AB71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J71*Factores!$R71","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A315=Factores!$D$24,$C315*M315,IF($A315=Factores!$D$25,$D315*R315,$E315*W315)),)*F$87","v":0},{"$f":"IFERROR(IF($A315=Factores!$D$24,$C315*N315,IF($A315=Factores!$D$25,$D315*S315,$E315*X315)),)*G$87","v":0},{"$f":"IFERROR(IF($A315=Factores!$D$24,$C315*O315,IF($A315=Factores!$D$25,$D315*T315,$E315*Y315)),)*H$87","v":0},{"$f":"IFERROR(IF($A315=Factores!$D$24,$C315*P315,IF($A315=Factores!$D$25,$D315*U315,$E315*Z315)),)*I$87","v":0},{"$f":"IFERROR(IF($A315=Factores!$D$24,$C315*Q315,IF($A315=Factores!$D$25,$D315*V315,$E315*AA315)),)*J$87","v":0},{"$f":"SUMPRODUCT(G315:J315,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B315)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B315)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B315)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B315)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B315)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B315,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B315,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B315,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B315,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B315,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B315,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B315,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B315,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B315,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B315,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL72","v":0},{"$f":"Factores!C72","v":""},{"$f":"1/(Factores!$G72*8760)*Factores!$AB72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H72*Factores!$AB72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J72*Factores!$R72","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A316=Factores!$D$24,$C316*M316,IF($A316=Factores!$D$25,$D316*R316,$E316*W316)),)*F$87","v":0},{"$f":"IFERROR(IF($A316=Factores!$D$24,$C316*N316,IF($A316=Factores!$D$25,$D316*S316,$E316*X316)),)*G$87","v":0},{"$f":"IFERROR(IF($A316=Factores!$D$24,$C316*O316,IF($A316=Factores!$D$25,$D316*T316,$E316*Y316)),)*H$87","v":0},{"$f":"IFERROR(IF($A316=Factores!$D$24,$C316*P316,IF($A316=Factores!$D$25,$D316*U316,$E316*Z316)),)*I$87","v":0},{"$f":"IFERROR(IF($A316=Factores!$D$24,$C316*Q316,IF($A316=Factores!$D$25,$D316*V316,$E316*AA316)),)*J$87","v":0},{"$f":"SUMPRODUCT(G316:J316,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B316)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B316)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B316)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B316)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B316)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B316,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B316,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B316,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B316,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B316,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B316,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B316,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B316,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B316,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B316,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL73","v":0},{"$f":"Factores!C73","v":""},{"$f":"1/(Factores!$G73*8760)*Factores!$AB73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H73*Factores!$AB73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J73*Factores!$R73","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A317=Factores!$D$24,$C317*M317,IF($A317=Factores!$D$25,$D317*R317,$E317*W317)),)*F$87","v":0},{"$f":"IFERROR(IF($A317=Factores!$D$24,$C317*N317,IF($A317=Factores!$D$25,$D317*S317,$E317*X317)),)*G$87","v":0},{"$f":"IFERROR(IF($A317=Factores!$D$24,$C317*O317,IF($A317=Factores!$D$25,$D317*T317,$E317*Y317)),)*H$87","v":0},{"$f":"IFERROR(IF($A317=Factores!$D$24,$C317*P317,IF($A317=Factores!$D$25,$D317*U317,$E317*Z317)),)*I$87","v":0},{"$f":"IFERROR(IF($A317=Factores!$D$24,$C317*Q317,IF($A317=Factores!$D$25,$D317*V317,$E317*AA317)),)*J$87","v":0},{"$f":"SUMPRODUCT(G317:J317,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B317)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B317)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B317)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B317)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B317)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B317,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B317,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B317,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B317,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B317,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B317,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B317,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B317,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B317,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B317,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL74","v":0},{"$f":"Factores!C74","v":""},{"$f":"1/(Factores!$G74*8760)*Factores!$AB74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H74*Factores!$AB74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J74*Factores!$R74","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A318=Factores!$D$24,$C318*M318,IF($A318=Factores!$D$25,$D318*R318,$E318*W318)),)*F$87","v":0},{"$f":"IFERROR(IF($A318=Factores!$D$24,$C318*N318,IF($A318=Factores!$D$25,$D318*S318,$E318*X318)),)*G$87","v":0},{"$f":"IFERROR(IF($A318=Factores!$D$24,$C318*O318,IF($A318=Factores!$D$25,$D318*T318,$E318*Y318)),)*H$87","v":0},{"$f":"IFERROR(IF($A318=Factores!$D$24,$C318*P318,IF($A318=Factores!$D$25,$D318*U318,$E318*Z318)),)*I$87","v":0},{"$f":"IFERROR(IF($A318=Factores!$D$24,$C318*Q318,IF($A318=Factores!$D$25,$D318*V318,$E318*AA318)),)*J$87","v":0},{"$f":"SUMPRODUCT(G318:J318,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B318)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B318)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B318)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B318)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B318)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B318,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B318,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B318,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B318,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B318,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B318,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B318,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B318,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B318,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B318,Potencia!$M:$M,AA$247)","v":0}]
[null,"Pérdida MT",null,null,null,{"$f":"SUM(F298:F318)*(F74-1)","v":31.186024144231109},{"$f":"SUM(G298:G318)*(G74-1)","v":32.508407441957061},{"$f":"SUM(H298:H318)*(H74-1)","v":33.031659919815596},{"$f":"SUM(I298:I318)*(I74-1)","v":33.422062280184576},{"$f":"SUM(J298:J318)*(J74-1)","v":33.745016824814037},{"$f":"SUMPRODUCT(G319:J319,Params!$B$19:$E$19)","v":108.88296533264104}]
[null,"Potencia Máxima MT",null,null,null,{"$f":"SUM(F298:F319)","v":679.56777441016141},{"$f":"SUM(G298:G319)","v":708.8184283359567},720.4758510784784,729.17443845288881,736.37003297997489,{"$f":"SUMPRODUCT(G320:J320,Params!$B$19:$E$19)","v":2375.0640061119216}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Potencia coincidente con máxima AT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"A248","v":"Energia"},{"$f":"Factores!C34","v":"BTS"},{"$f":"1/(Factores!$G34*8760)*Factores!$AC34","v":1.1004880551859142E-4},{"$f":"Factores!$H34*Factores!$AC34","v":0.27677602352763436},{"$f":"Factores!$J34*Factores!$S34","v":0.29110753393566491},{"$f":"IFERROR(IF($A324=Factores!$D$24,$C324*M324,IF($A324=Factores!$D$25,$D324*R324,$E324*W324)),)*F$87","v":237.31334224041595},{"$f":"IFERROR(IF($A324=Factores!$D$24,$C324*N324,IF($A324=Factores!$D$25,$D324*S324,$E324*X324)),)*G$87","v":247.86554199776319},{"$f":"IFERROR(IF($A324=Factores!$D$24,$C324*O324,IF($A324=Factores!$D$25,$D324*T324,$E324*Y324)),)*H$87","v":252.07662974845337},{"$f":"IFERROR(IF($A324=Factores!$D$24,$C324*P324,IF($A324=Factores!$D$25,$D324*U324,$E324*Z324)),)*I$87","v":255.21901505548649},{"$f":"IFERROR(IF($A324=Factores!$D$24,$C324*Q324,IF($A324=Factores!$D$25,$D324*V324,$E324*AA324)),)*J$87","v":257.81860183441307},{"$f":"SUMPRODUCT(G324:J324,Params!$B$19:$E$19)","v":831.05354399555665},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B324)","v":1900558.9662444969},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B324)","v":1982373.9804903041},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B324)","v":2015351.2491820115},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B324)","v":2039961.0782813581},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B324)","v":2060317.9104071325},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B324,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B324,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B324,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B324,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B324,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B324,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B324,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B324,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B324,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B324,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max",{"$f":"Factores!C35","v":"BTD"},{"$f":"1/(Factores!$G35*8760)*Factores!$AC35","v":1.8583723084944137E-4},{"$f":"Factores!$H35*Factores!$AC35","v":0.6356565140388537},{"$f":"Factores!$J35*Factores!$S35","v":0.66937892423992806},{"$f":"IFERROR(IF($A325=Factores!$D$24,$C325*M325,IF($A325=Factores!$D$25,$D325*R325,$E325*W325)),)*F$87","v":163.13247303496686},{"$f":"IFERROR(IF($A325=Factores!$D$24,$C325*N325,IF($A325=Factores!$D$25,$D325*S325,$E325*X325)),)*G$87","v":170.38620106443062},{"$f":"IFERROR(IF($A325=Factores!$D$24,$C325*O325,IF($A325=Factores!$D$25,$D325*T325,$E325*Y325)),)*H$87","v":173.28096101535405},{"$f":"IFERROR(IF($A325=Factores!$D$24,$C325*P325,IF($A325=Factores!$D$25,$D325*U325,$E325*Z325)),)*I$87","v":175.44108012844515},{"$f":"IFERROR(IF($A325=Factores!$D$24,$C325*Q325,IF($A325=Factores!$D$25,$D325*V325,$E325*AA325)),)*J$87","v":177.22807202747492},{"$f":"SUMPRODUCT(G325:J325,Params!$B$19:$E$19)","v":571.2776979860007},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B325)","v":708362.6029534858},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B325)","v":738856.10380305676},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B325)","v":751147.1530699539},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B325)","v":760319.55072173558},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B325)","v":767906.8020770537},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B325,Potencia!$M:$M,R$247)","v":226.18429353003154},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B325,Potencia!$M:$M,S$247)","v":235.9210454677542},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B325,Potencia!$M:$M,T$247)","v":239.84564888920065},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B325,Potencia!$M:$M,U$247)","v":242.77444873576874},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B325,Potencia!$M:$M,V$247)","v":245.19710216281607},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B325,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B325,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B325,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B325,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B325,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max_FP",{"$f":"Factores!C36","v":"BTH"},{"$f":"1/(Factores!$G36*8760)*Factores!$AC36","v":1.8583723084944137E-4},{"$f":"Factores!$H36*Factores!$AC36","v":0.6356565140388537},{"$f":"Factores!$J36*Factores!$S36","v":0.66937892423992806},{"$f":"IFERROR(IF($A326=Factores!$D$24,$C326*M326,IF($A326=Factores!$D$25,$D326*R326,$E326*W326)),)*F$87","v":3.5625655068497313},{"$f":"IFERROR(IF($A326=Factores!$D$24,$C326*N326,IF($A326=Factores!$D$25,$D326*S326,$E326*X326)),)*G$87","v":3.7209759127797484},{"$f":"IFERROR(IF($A326=Factores!$D$24,$C326*O326,IF($A326=Factores!$D$25,$D326*T326,$E326*Y326)),)*H$87","v":3.7841930746354353},{"$f":"IFERROR(IF($A326=Factores!$D$24,$C326*P326,IF($A326=Factores!$D$25,$D326*U326,$E326*Z326)),)*I$87","v":3.8313667960890161},{"$f":"IFERROR(IF($A326=Factores!$D$24,$C326*Q326,IF($A326=Factores!$D$25,$D326*V326,$E326*AA326)),)*J$87","v":3.8703919857527493},{"$f":"SUMPRODUCT(G326:J326,Params!$B$19:$E$19)","v":12.475837482346044},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B326)","v":33477.763751837098},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B326)","v":34918.910155037913},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B326)","v":35499.794636945546},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B326)","v":35933.289234689597},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B326)","v":36291.868594102547},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B326,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B326,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B326,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B326,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B326,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B326,Potencia!$M:$M,W$247)","v":4.690675073891625},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B326,Potencia!$M:$M,X$247)","v":4.8925986420675809},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B326,Potencia!$M:$M,Y$247)","v":4.9739881990371702},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B326,Potencia!$M:$M,Z$247)","v":5.0347264944435688},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B326,Potencia!$M:$M,AA$247)","v":5.0849681795118569}]
["Energia",{"$f":"Factores!C37","v":"BTS_A"},{"$f":"1/(Factores!$G37*8760)*Factores!$AC37","v":1.1004880551859142E-4},{"$f":"Factores!$H37*Factores!$AC37","v":0.27677602352763436},{"$f":"Factores!$J37*Factores!$S37","v":0.29110753393566491},{"$f":"IFERROR(IF($A327=Factores!$D$24,$C327*M327,IF($A327=Factores!$D$25,$D327*R327,$E327*W327)),)*F$87","v":0},{"$f":"IFERROR(IF($A327=Factores!$D$24,$C327*N327,IF($A327=Factores!$D$25,$D327*S327,$E327*X327)),)*G$87","v":0},{"$f":"IFERROR(IF($A327=Factores!$D$24,$C327*O327,IF($A327=Factores!$D$25,$D327*T327,$E327*Y327)),)*H$87","v":0},{"$f":"IFERROR(IF($A327=Factores!$D$24,$C327*P327,IF($A327=Factores!$D$25,$D327*U327,$E327*Z327)),)*I$87","v":0},{"$f":"IFERROR(IF($A327=Factores!$D$24,$C327*Q327,IF($A327=Factores!$D$25,$D327*V327,$E327*AA327)),)*J$87","v":0},{"$f":"SUMPRODUCT(G327:J327,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B327)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B327)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B327)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B327)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B327)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B327,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B327,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B327,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B327,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B327,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B327,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B327,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B327,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B327,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B327,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max",{"$f":"Factores!C38","v":"BTA"},{"$f":"1/(Factores!$G38*8760)*Factores!$AC38","v":1.8583723084944137E-4},{"$f":"Factores!$H38*Factores!$AC38","v":0.6356565140388537},{"$f":"Factores!$J38*Factores!$S38","v":0.66937892423992806},{"$f":"IFERROR(IF($A328=Factores!$D$24,$C328*M328,IF($A328=Factores!$D$25,$D328*R328,$E328*W328)),)*F$87","v":0},{"$f":"IFERROR(IF($A328=Factores!$D$24,$C328*N328,IF($A328=Factores!$D$25,$D328*S328,$E328*X328)),)*G$87","v":0},{"$f":"IFERROR(IF($A328=Factores!$D$24,$C328*O328,IF($A328=Factores!$D$25,$D328*T328,$E328*Y328)),)*H$87","v":0},{"$f":"IFERROR(IF($A328=Factores!$D$24,$C328*P328,IF($A328=Factores!$D$25,$D328*U328,$E328*Z328)),)*I$87","v":0},{"$f":"IFERROR(IF($A328=Factores!$D$24,$C328*Q328,IF($A328=Factores!$D$25,$D328*V328,$E328*AA328)),)*J$87","v":0},{"$f":"SUMPRODUCT(G328:J328,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B328)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B328)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B328)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B328)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B328)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B328,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B328,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B328,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B328,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B328,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B328,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B328,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B328,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B328,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B328,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max",{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"1/(Factores!$G39*8760)*Factores!$AC39","v":1.8583723084944137E-4},{"$f":"Factores!$H39*Factores!$AC39","v":0.6356565140388537},{"$f":"Factores!$J39*Factores!$S39","v":0.66937892423992806},{"$f":"IFERROR(IF($A329=Factores!$D$24,$C329*M329,IF($A329=Factores!$D$25,$D329*R329,$E329*W329)),)*F$87","v":16.209568771050591},{"$f":"IFERROR(IF($A329=Factores!$D$24,$C329*N329,IF($A329=Factores!$D$25,$D329*S329,$E329*X329)),)*G$87","v":16.930331480967258},{"$f":"IFERROR(IF($A329=Factores!$D$24,$C329*O329,IF($A329=Factores!$D$25,$D329*T329,$E329*Y329)),)*H$87","v":17.217967716887738},{"$f":"IFERROR(IF($A329=Factores!$D$24,$C329*P329,IF($A329=Factores!$D$25,$D329*U329,$E329*Z329)),)*I$87","v":17.432606768609869},{"$f":"IFERROR(IF($A329=Factores!$D$24,$C329*Q329,IF($A329=Factores!$D$25,$D329*V329,$E329*AA329)),)*J$87","v":17.610170239215897},{"$f":"SUMPRODUCT(G329:J329,Params!$B$19:$E$19)","v":56.764695346012857},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B329)","v":109876.17928088564},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B329)","v":114606.11470136027},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B329)","v":116512.61502643248},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B329)","v":117935.372247975},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B329)","v":119112.25282677769},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B329,Potencia!$M:$M,R$247)","v":22.474678356164382},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B329,Potencia!$M:$M,S$247)","v":23.442165375792573},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B329,Potencia!$M:$M,T$247)","v":23.832131443709667},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B329,Potencia!$M:$M,U$247)","v":24.123150035203782},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B329,Potencia!$M:$M,V$247)","v":24.363875665138462},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B329,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B329,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B329,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B329,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B329,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max_FP",{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"1/(Factores!$G40*8760)*Factores!$AC40","v":1.8583723084944137E-4},{"$f":"Factores!$H40*Factores!$AC40","v":0.6356565140388537},{"$f":"Factores!$J40*Factores!$S40","v":0.66937892423992806},{"$f":"IFERROR(IF($A330=Factores!$D$24,$C330*M330,IF($A330=Factores!$D$25,$D330*R330,$E330*W330)),)*F$87","v":0.44765359988849263},{"$f":"IFERROR(IF($A330=Factores!$D$24,$C330*N330,IF($A330=Factores!$D$25,$D330*S330,$E330*X330)),)*G$87","v":0.46755863415046628},{"$f":"IFERROR(IF($A330=Factores!$D$24,$C330*O330,IF($A330=Factores!$D$25,$D330*T330,$E330*Y330)),)*H$87","v":0.47550217652885091},{"$f":"IFERROR(IF($A330=Factores!$D$24,$C330*P330,IF($A330=Factores!$D$25,$D330*U330,$E330*Z330)),)*I$87","v":0.48142978296534433},{"$f":"IFERROR(IF($A330=Factores!$D$24,$C330*Q330,IF($A330=Factores!$D$25,$D330*V330,$E330*AA330)),)*J$87","v":0.48633348694095191},{"$f":"SUMPRODUCT(G330:J330,Params!$B$19:$E$19)","v":1.5676493666875788},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B330)","v":3282.768854402043},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B330)","v":3424.0850594547637},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B330)","v":3481.0455392331423},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B330)","v":3523.5532340294421},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B330)","v":3558.7148762955767},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B330,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B330,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B330,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B330,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B330,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B330,Potencia!$M:$M,W$247)","v":0.58940602739726022},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B330,Potencia!$M:$M,X$247)","v":0.61477870111301369},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B330,Potencia!$M:$M,Y$247)","v":0.62500569289764596},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B330,Potencia!$M:$M,Z$247)","v":0.63263775370817343},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B330,Potencia!$M:$M,AA$247)","v":0.63895086462277695}]
["Energia",{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"1/(Factores!$G41*8760)*Factores!$AC41","v":1.1004880551859142E-4},{"$f":"Factores!$H41*Factores!$AC41","v":0.27677602352763436},{"$f":"Factores!$J41*Factores!$S41","v":0.29110753393566491},{"$f":"IFERROR(IF($A331=Factores!$D$24,$C331*M331,IF($A331=Factores!$D$25,$D331*R331,$E331*W331)),)*F$87","v":23.04386794551132},{"$f":"IFERROR(IF($A331=Factores!$D$24,$C331*N331,IF($A331=Factores!$D$25,$D331*S331,$E331*X331)),)*G$87","v":24.068519553580725},{"$f":"IFERROR(IF($A331=Factores!$D$24,$C331*O331,IF($A331=Factores!$D$25,$D331*T331,$E331*Y331)),)*H$87","v":24.477429348191251},{"$f":"IFERROR(IF($A331=Factores!$D$24,$C331*P331,IF($A331=Factores!$D$25,$D331*U331,$E331*Z331)),)*I$87","v":24.782564792180846},{"$f":"IFERROR(IF($A331=Factores!$D$24,$C331*Q331,IF($A331=Factores!$D$25,$D331*V331,$E331*AA331)),)*J$87","v":25.034992800993749},{"$f":"SUMPRODUCT(G331:J331,Params!$B$19:$E$19)","v":80.697899000055926},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B331)","v":184550.22135429236},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B331)","v":192494.715188653},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B331)","v":195696.91114510919},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B331)","v":198086.6025403465},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B331)","v":200063.3146243222},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B331,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B331,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B331,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B331,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B331,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B331,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B331,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B331,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B331,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B331,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C42","v":0},{"$f":"1/(Factores!$G42*8760)*Factores!$AC42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H42*Factores!$AC42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J42*Factores!$S42","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A332=Factores!$D$24,$C332*M332,IF($A332=Factores!$D$25,$D332*R332,$E332*W332)),)*F$87","v":0},{"$f":"IFERROR(IF($A332=Factores!$D$24,$C332*N332,IF($A332=Factores!$D$25,$D332*S332,$E332*X332)),)*G$87","v":0},{"$f":"IFERROR(IF($A332=Factores!$D$24,$C332*O332,IF($A332=Factores!$D$25,$D332*T332,$E332*Y332)),)*H$87","v":0},{"$f":"IFERROR(IF($A332=Factores!$D$24,$C332*P332,IF($A332=Factores!$D$25,$D332*U332,$E332*Z332)),)*I$87","v":0},{"$f":"IFERROR(IF($A332=Factores!$D$24,$C332*Q332,IF($A332=Factores!$D$25,$D332*V332,$E332*AA332)),)*J$87","v":0},{"$f":"SUMPRODUCT(G332:J332,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B332)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B332)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B332)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B332)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B332)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B332,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B332,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B332,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B332,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B332,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B332,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B332,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B332,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B332,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B332,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C43","v":""},{"$f":"1/(Factores!$G43*8760)*Factores!$AC43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H43*Factores!$AC43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J43*Factores!$S43","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A333=Factores!$D$24,$C333*M333,IF($A333=Factores!$D$25,$D333*R333,$E333*W333)),)*F$87","v":0},{"$f":"IFERROR(IF($A333=Factores!$D$24,$C333*N333,IF($A333=Factores!$D$25,$D333*S333,$E333*X333)),)*G$87","v":0},{"$f":"IFERROR(IF($A333=Factores!$D$24,$C333*O333,IF($A333=Factores!$D$25,$D333*T333,$E333*Y333)),)*H$87","v":0},{"$f":"IFERROR(IF($A333=Factores!$D$24,$C333*P333,IF($A333=Factores!$D$25,$D333*U333,$E333*Z333)),)*I$87","v":0},{"$f":"IFERROR(IF($A333=Factores!$D$24,$C333*Q333,IF($A333=Factores!$D$25,$D333*V333,$E333*AA333)),)*J$87","v":0},{"$f":"SUMPRODUCT(G333:J333,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B333)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B333)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B333)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B333)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B333)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B333,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B333,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B333,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B333,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B333,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B333,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B333,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B333,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B333,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B333,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C44","v":""},{"$f":"1/(Factores!$G44*8760)*Factores!$AC44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H44*Factores!$AC44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J44*Factores!$S44","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A334=Factores!$D$24,$C334*M334,IF($A334=Factores!$D$25,$D334*R334,$E334*W334)),)*F$87","v":0},{"$f":"IFERROR(IF($A334=Factores!$D$24,$C334*N334,IF($A334=Factores!$D$25,$D334*S334,$E334*X334)),)*G$87","v":0},{"$f":"IFERROR(IF($A334=Factores!$D$24,$C334*O334,IF($A334=Factores!$D$25,$D334*T334,$E334*Y334)),)*H$87","v":0},{"$f":"IFERROR(IF($A334=Factores!$D$24,$C334*P334,IF($A334=Factores!$D$25,$D334*U334,$E334*Z334)),)*I$87","v":0},{"$f":"IFERROR(IF($A334=Factores!$D$24,$C334*Q334,IF($A334=Factores!$D$25,$D334*V334,$E334*AA334)),)*J$87","v":0},{"$f":"SUMPRODUCT(G334:J334,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B334)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B334)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B334)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B334)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B334)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B334,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B334,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B334,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B334,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B334,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B334,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B334,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B334,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B334,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B334,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C45","v":""},{"$f":"1/(Factores!$G45*8760)*Factores!$AC45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H45*Factores!$AC45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J45*Factores!$S45","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A335=Factores!$D$24,$C335*M335,IF($A335=Factores!$D$25,$D335*R335,$E335*W335)),)*F$87","v":0},{"$f":"IFERROR(IF($A335=Factores!$D$24,$C335*N335,IF($A335=Factores!$D$25,$D335*S335,$E335*X335)),)*G$87","v":0},{"$f":"IFERROR(IF($A335=Factores!$D$24,$C335*O335,IF($A335=Factores!$D$25,$D335*T335,$E335*Y335)),)*H$87","v":0},{"$f":"IFERROR(IF($A335=Factores!$D$24,$C335*P335,IF($A335=Factores!$D$25,$D335*U335,$E335*Z335)),)*I$87","v":0},{"$f":"IFERROR(IF($A335=Factores!$D$24,$C335*Q335,IF($A335=Factores!$D$25,$D335*V335,$E335*AA335)),)*J$87","v":0},{"$f":"SUMPRODUCT(G335:J335,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B335)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B335)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B335)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B335)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B335)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B335,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B335,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B335,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B335,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B335,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B335,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B335,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B335,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B335,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B335,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C46","v":""},{"$f":"1/(Factores!$G46*8760)*Factores!$AC46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H46*Factores!$AC46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J46*Factores!$S46","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A336=Factores!$D$24,$C336*M336,IF($A336=Factores!$D$25,$D336*R336,$E336*W336)),)*F$87","v":0},{"$f":"IFERROR(IF($A336=Factores!$D$24,$C336*N336,IF($A336=Factores!$D$25,$D336*S336,$E336*X336)),)*G$87","v":0},{"$f":"IFERROR(IF($A336=Factores!$D$24,$C336*O336,IF($A336=Factores!$D$25,$D336*T336,$E336*Y336)),)*H$87","v":0},{"$f":"IFERROR(IF($A336=Factores!$D$24,$C336*P336,IF($A336=Factores!$D$25,$D336*U336,$E336*Z336)),)*I$87","v":0},{"$f":"IFERROR(IF($A336=Factores!$D$24,$C336*Q336,IF($A336=Factores!$D$25,$D336*V336,$E336*AA336)),)*J$87","v":0},{"$f":"SUMPRODUCT(G336:J336,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B336)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B336)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B336)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B336)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B336)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B336,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B336,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B336,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B336,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B336,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B336,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B336,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B336,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B336,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B336,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C47","v":""},{"$f":"1/(Factores!$G47*8760)*Factores!$AC47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H47*Factores!$AC47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J47*Factores!$S47","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A337=Factores!$D$24,$C337*M337,IF($A337=Factores!$D$25,$D337*R337,$E337*W337)),)*F$87","v":0},{"$f":"IFERROR(IF($A337=Factores!$D$24,$C337*N337,IF($A337=Factores!$D$25,$D337*S337,$E337*X337)),)*G$87","v":0},{"$f":"IFERROR(IF($A337=Factores!$D$24,$C337*O337,IF($A337=Factores!$D$25,$D337*T337,$E337*Y337)),)*H$87","v":0},{"$f":"IFERROR(IF($A337=Factores!$D$24,$C337*P337,IF($A337=Factores!$D$25,$D337*U337,$E337*Z337)),)*I$87","v":0},{"$f":"IFERROR(IF($A337=Factores!$D$24,$C337*Q337,IF($A337=Factores!$D$25,$D337*V337,$E337*AA337)),)*J$87","v":0},{"$f":"SUMPRODUCT(G337:J337,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B337)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B337)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B337)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B337)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B337)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B337,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B337,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B337,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B337,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B337,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B337,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B337,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B337,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B337,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B337,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C48","v":""},{"$f":"1/(Factores!$G48*8760)*Factores!$AC48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H48*Factores!$AC48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J48*Factores!$S48","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A338=Factores!$D$24,$C338*M338,IF($A338=Factores!$D$25,$D338*R338,$E338*W338)),)*F$87","v":0},{"$f":"IFERROR(IF($A338=Factores!$D$24,$C338*N338,IF($A338=Factores!$D$25,$D338*S338,$E338*X338)),)*G$87","v":0},{"$f":"IFERROR(IF($A338=Factores!$D$24,$C338*O338,IF($A338=Factores!$D$25,$D338*T338,$E338*Y338)),)*H$87","v":0},{"$f":"IFERROR(IF($A338=Factores!$D$24,$C338*P338,IF($A338=Factores!$D$25,$D338*U338,$E338*Z338)),)*I$87","v":0},{"$f":"IFERROR(IF($A338=Factores!$D$24,$C338*Q338,IF($A338=Factores!$D$25,$D338*V338,$E338*AA338)),)*J$87","v":0},{"$f":"SUMPRODUCT(G338:J338,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B338)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B338)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B338)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B338)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B338)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B338,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B338,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B338,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B338,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B338,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B338,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B338,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B338,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B338,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B338,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C49","v":""},{"$f":"1/(Factores!$G49*8760)*Factores!$AC49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H49*Factores!$AC49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J49*Factores!$S49","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A339=Factores!$D$24,$C339*M339,IF($A339=Factores!$D$25,$D339*R339,$E339*W339)),)*F$87","v":0},{"$f":"IFERROR(IF($A339=Factores!$D$24,$C339*N339,IF($A339=Factores!$D$25,$D339*S339,$E339*X339)),)*G$87","v":0},{"$f":"IFERROR(IF($A339=Factores!$D$24,$C339*O339,IF($A339=Factores!$D$25,$D339*T339,$E339*Y339)),)*H$87","v":0},{"$f":"IFERROR(IF($A339=Factores!$D$24,$C339*P339,IF($A339=Factores!$D$25,$D339*U339,$E339*Z339)),)*I$87","v":0},{"$f":"IFERROR(IF($A339=Factores!$D$24,$C339*Q339,IF($A339=Factores!$D$25,$D339*V339,$E339*AA339)),)*J$87","v":0},{"$f":"SUMPRODUCT(G339:J339,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B339)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B339)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B339)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B339)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B339)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B339,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B339,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B339,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B339,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B339,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B339,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B339,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B339,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B339,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B339,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C50","v":""},{"$f":"1/(Factores!$G50*8760)*Factores!$AC50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H50*Factores!$AC50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J50*Factores!$S50","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A340=Factores!$D$24,$C340*M340,IF($A340=Factores!$D$25,$D340*R340,$E340*W340)),)*F$87","v":0},{"$f":"IFERROR(IF($A340=Factores!$D$24,$C340*N340,IF($A340=Factores!$D$25,$D340*S340,$E340*X340)),)*G$87","v":0},{"$f":"IFERROR(IF($A340=Factores!$D$24,$C340*O340,IF($A340=Factores!$D$25,$D340*T340,$E340*Y340)),)*H$87","v":0},{"$f":"IFERROR(IF($A340=Factores!$D$24,$C340*P340,IF($A340=Factores!$D$25,$D340*U340,$E340*Z340)),)*I$87","v":0},{"$f":"IFERROR(IF($A340=Factores!$D$24,$C340*Q340,IF($A340=Factores!$D$25,$D340*V340,$E340*AA340)),)*J$87","v":0},{"$f":"SUMPRODUCT(G340:J340,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B340)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B340)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B340)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B340)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B340)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B340,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B340,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B340,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B340,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B340,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B340,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B340,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B340,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B340,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B340,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C51","v":""},{"$f":"1/(Factores!$G51*8760)*Factores!$AC51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H51*Factores!$AC51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J51*Factores!$S51","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A341=Factores!$D$24,$C341*M341,IF($A341=Factores!$D$25,$D341*R341,$E341*W341)),)*F$87","v":0},{"$f":"IFERROR(IF($A341=Factores!$D$24,$C341*N341,IF($A341=Factores!$D$25,$D341*S341,$E341*X341)),)*G$87","v":0},{"$f":"IFERROR(IF($A341=Factores!$D$24,$C341*O341,IF($A341=Factores!$D$25,$D341*T341,$E341*Y341)),)*H$87","v":0},{"$f":"IFERROR(IF($A341=Factores!$D$24,$C341*P341,IF($A341=Factores!$D$25,$D341*U341,$E341*Z341)),)*I$87","v":0},{"$f":"IFERROR(IF($A341=Factores!$D$24,$C341*Q341,IF($A341=Factores!$D$25,$D341*V341,$E341*AA341)),)*J$87","v":0},{"$f":"SUMPRODUCT(G341:J341,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B341)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B341)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B341)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B341)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B341)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B341,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B341,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B341,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B341,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B341,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B341,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B341,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B341,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B341,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B341,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C52","v":""},{"$f":"1/(Factores!$G52*8760)*Factores!$AC52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H52*Factores!$AC52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J52*Factores!$S52","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A342=Factores!$D$24,$C342*M342,IF($A342=Factores!$D$25,$D342*R342,$E342*W342)),)*F$87","v":0},{"$f":"IFERROR(IF($A342=Factores!$D$24,$C342*N342,IF($A342=Factores!$D$25,$D342*S342,$E342*X342)),)*G$87","v":0},{"$f":"IFERROR(IF($A342=Factores!$D$24,$C342*O342,IF($A342=Factores!$D$25,$D342*T342,$E342*Y342)),)*H$87","v":0},{"$f":"IFERROR(IF($A342=Factores!$D$24,$C342*P342,IF($A342=Factores!$D$25,$D342*U342,$E342*Z342)),)*I$87","v":0},{"$f":"IFERROR(IF($A342=Factores!$D$24,$C342*Q342,IF($A342=Factores!$D$25,$D342*V342,$E342*AA342)),)*J$87","v":0},{"$f":"SUMPRODUCT(G342:J342,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B342)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B342)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B342)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B342)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B342)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B342,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B342,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B342,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B342,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B342,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B342,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B342,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B342,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B342,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B342,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C53","v":""},{"$f":"1/(Factores!$G53*8760)*Factores!$AC53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H53*Factores!$AC53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J53*Factores!$S53","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A343=Factores!$D$24,$C343*M343,IF($A343=Factores!$D$25,$D343*R343,$E343*W343)),)*F$87","v":0},{"$f":"IFERROR(IF($A343=Factores!$D$24,$C343*N343,IF($A343=Factores!$D$25,$D343*S343,$E343*X343)),)*G$87","v":0},{"$f":"IFERROR(IF($A343=Factores!$D$24,$C343*O343,IF($A343=Factores!$D$25,$D343*T343,$E343*Y343)),)*H$87","v":0},{"$f":"IFERROR(IF($A343=Factores!$D$24,$C343*P343,IF($A343=Factores!$D$25,$D343*U343,$E343*Z343)),)*I$87","v":0},{"$f":"IFERROR(IF($A343=Factores!$D$24,$C343*Q343,IF($A343=Factores!$D$25,$D343*V343,$E343*AA343)),)*J$87","v":0},{"$f":"SUMPRODUCT(G343:J343,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B343)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B343)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B343)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B343)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B343)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B343,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B343,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B343,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B343,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B343,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B343,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B343,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B343,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B343,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B343,Potencia!$M:$M,AA$247)","v":0}]
["Energia",{"$f":"Factores!C54","v":"AP"},{"$f":"1/(Factores!$G54*8760)*Factores!$AC54","v":0},{"$f":"Factores!$H54*Factores!$AC54","v":0},{"$f":"Factores!$J54*Factores!$S54","v":0},{"$f":"IFERROR(IF($A344=Factores!$D$24,$C344*M344,IF($A344=Factores!$D$25,$D344*R344,$E344*W344)),)*F$87","v":0},{"$f":"IFERROR(IF($A344=Factores!$D$24,$C344*N344,IF($A344=Factores!$D$25,$D344*S344,$E344*X344)),)*G$87","v":0},{"$f":"IFERROR(IF($A344=Factores!$D$24,$C344*O344,IF($A344=Factores!$D$25,$D344*T344,$E344*Y344)),)*H$87","v":0},{"$f":"IFERROR(IF($A344=Factores!$D$24,$C344*P344,IF($A344=Factores!$D$25,$D344*U344,$E344*Z344)),)*I$87","v":0},{"$f":"IFERROR(IF($A344=Factores!$D$24,$C344*Q344,IF($A344=Factores!$D$25,$D344*V344,$E344*AA344)),)*J$87","v":0},{"$f":"SUMPRODUCT(G344:J344,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B344)","v":78753},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B344)","v":78753},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B344)","v":78753},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B344)","v":78753},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B344)","v":78753},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B344,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B344,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B344,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B344,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B344,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B344,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B344,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B344,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B344,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B344,Potencia!$M:$M,AA$247)","v":0}]
[null,"Pérdida NT BT",null,null,null,{"$f":"SUM(F324:F344)*(F72-1)","v":39.836122894734281},{"$f":"SUM(G324:G344)*(G72-1)","v":41.683015229855172},{"$f":"SUM(H324:H344)*(H72-1)","v":42.414567486122863},{"$f":"SUM(I324:I344)*(I72-1)","v":42.960362748562993},{"$f":"SUM(J324:J344)*(J72-1)","v":43.411544274467509},{"$f":"SUMPRODUCT(G345:J345,Params!$B$19:$E$19)","v":139.84652982046492}]
[null,"Pérdida T BT",null,null,null,{"$f":"SUM(F324:F345)*(F73-1)","v":9.361262333952963},{"$f":"SUM(G324:G345)*(G73-1)","v":9.77628614514534},{"$f":"SUM(H324:H345)*(H73-1)","v":9.9406687384159174},{"$f":"SUM(I324:I345)*(I73-1)","v":10.063318031177994},{"$f":"SUM(J324:J345)*(J73-1)","v":10.164777402579704},{"$f":"SUMPRODUCT(G346:J346,Params!$B$19:$E$19)","v":32.771669457668864}]
[null,"Potencia BT coincidente con Máx AT",null,null,null,{"$f":"SUM(F324:F346)","v":492.90685632737018},{"$f":"SUM(G324:G346)","v":514.89843001867246},523.66791930458942,530.21174410351762,535.62488405183854,{"$f":"SUMPRODUCT(G347:J347,Params!$B$19:$E$19)","v":1726.4555224547933}]
[{"$f":"A299","v":0},{"$f":"Factores!C55","v":""},{"$f":"1/(Factores!$G55*8760)*Factores!$AC55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H55*Factores!$AC55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J55*Factores!$S55","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A348=Factores!$D$24,$C348*M348,IF($A348=Factores!$D$25,$D348*R348,$E348*W348)),)*F$87","v":0},{"$f":"IFERROR(IF($A348=Factores!$D$24,$C348*N348,IF($A348=Factores!$D$25,$D348*S348,$E348*X348)),)*G$87","v":0},{"$f":"IFERROR(IF($A348=Factores!$D$24,$C348*O348,IF($A348=Factores!$D$25,$D348*T348,$E348*Y348)),)*H$87","v":0},{"$f":"IFERROR(IF($A348=Factores!$D$24,$C348*P348,IF($A348=Factores!$D$25,$D348*U348,$E348*Z348)),)*I$87","v":0},{"$f":"IFERROR(IF($A348=Factores!$D$24,$C348*Q348,IF($A348=Factores!$D$25,$D348*V348,$E348*AA348)),)*J$87","v":0},{"$f":"SUMPRODUCT(G348:J348,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B348)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B348)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B348)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B348)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B348)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B348,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B348,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B348,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B348,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B348,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B348,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B348,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B348,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B348,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B348,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C56","v":""},{"$f":"1/(Factores!$G56*8760)*Factores!$AC56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H56*Factores!$AC56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J56*Factores!$S56","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A349=Factores!$D$24,$C349*M349,IF($A349=Factores!$D$25,$D349*R349,$E349*W349)),)*F$87","v":0},{"$f":"IFERROR(IF($A349=Factores!$D$24,$C349*N349,IF($A349=Factores!$D$25,$D349*S349,$E349*X349)),)*G$87","v":0},{"$f":"IFERROR(IF($A349=Factores!$D$24,$C349*O349,IF($A349=Factores!$D$25,$D349*T349,$E349*Y349)),)*H$87","v":0},{"$f":"IFERROR(IF($A349=Factores!$D$24,$C349*P349,IF($A349=Factores!$D$25,$D349*U349,$E349*Z349)),)*I$87","v":0},{"$f":"IFERROR(IF($A349=Factores!$D$24,$C349*Q349,IF($A349=Factores!$D$25,$D349*V349,$E349*AA349)),)*J$87","v":0},{"$f":"SUMPRODUCT(G349:J349,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B349)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B349)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B349)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B349)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B349)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B349,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B349,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B349,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B349,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B349,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B349,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B349,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B349,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B349,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B349,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C57","v":""},{"$f":"1/(Factores!$G57*8760)*Factores!$AC57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H57*Factores!$AC57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J57*Factores!$S57","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A350=Factores!$D$24,$C350*M350,IF($A350=Factores!$D$25,$D350*R350,$E350*W350)),)*F$87","v":0},{"$f":"IFERROR(IF($A350=Factores!$D$24,$C350*N350,IF($A350=Factores!$D$25,$D350*S350,$E350*X350)),)*G$87","v":0},{"$f":"IFERROR(IF($A350=Factores!$D$24,$C350*O350,IF($A350=Factores!$D$25,$D350*T350,$E350*Y350)),)*H$87","v":0},{"$f":"IFERROR(IF($A350=Factores!$D$24,$C350*P350,IF($A350=Factores!$D$25,$D350*U350,$E350*Z350)),)*I$87","v":0},{"$f":"IFERROR(IF($A350=Factores!$D$24,$C350*Q350,IF($A350=Factores!$D$25,$D350*V350,$E350*AA350)),)*J$87","v":0},{"$f":"SUMPRODUCT(G350:J350,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B350)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B350)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B350)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B350)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B350)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B350,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B350,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B350,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B350,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B350,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B350,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B350,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B350,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B350,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B350,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C58","v":""},{"$f":"1/(Factores!$G58*8760)*Factores!$AC58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H58*Factores!$AC58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J58*Factores!$S58","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A351=Factores!$D$24,$C351*M351,IF($A351=Factores!$D$25,$D351*R351,$E351*W351)),)*F$87","v":0},{"$f":"IFERROR(IF($A351=Factores!$D$24,$C351*N351,IF($A351=Factores!$D$25,$D351*S351,$E351*X351)),)*G$87","v":0},{"$f":"IFERROR(IF($A351=Factores!$D$24,$C351*O351,IF($A351=Factores!$D$25,$D351*T351,$E351*Y351)),)*H$87","v":0},{"$f":"IFERROR(IF($A351=Factores!$D$24,$C351*P351,IF($A351=Factores!$D$25,$D351*U351,$E351*Z351)),)*I$87","v":0},{"$f":"IFERROR(IF($A351=Factores!$D$24,$C351*Q351,IF($A351=Factores!$D$25,$D351*V351,$E351*AA351)),)*J$87","v":0},{"$f":"SUMPRODUCT(G351:J351,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B351)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B351)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B351)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B351)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B351)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B351,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B351,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B351,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B351,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B351,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B351,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B351,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B351,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B351,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B351,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C59","v":""},{"$f":"1/(Factores!$G59*8760)*Factores!$AC59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H59*Factores!$AC59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J59*Factores!$S59","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A352=Factores!$D$24,$C352*M352,IF($A352=Factores!$D$25,$D352*R352,$E352*W352)),)*F$87","v":0},{"$f":"IFERROR(IF($A352=Factores!$D$24,$C352*N352,IF($A352=Factores!$D$25,$D352*S352,$E352*X352)),)*G$87","v":0},{"$f":"IFERROR(IF($A352=Factores!$D$24,$C352*O352,IF($A352=Factores!$D$25,$D352*T352,$E352*Y352)),)*H$87","v":0},{"$f":"IFERROR(IF($A352=Factores!$D$24,$C352*P352,IF($A352=Factores!$D$25,$D352*U352,$E352*Z352)),)*I$87","v":0},{"$f":"IFERROR(IF($A352=Factores!$D$24,$C352*Q352,IF($A352=Factores!$D$25,$D352*V352,$E352*AA352)),)*J$87","v":0},{"$f":"SUMPRODUCT(G352:J352,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B352)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B352)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B352)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B352)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B352)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B352,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B352,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B352,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B352,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B352,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B352,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B352,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B352,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B352,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B352,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C60","v":""},{"$f":"1/(Factores!$G60*8760)*Factores!$AC60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H60*Factores!$AC60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J60*Factores!$S60","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A353=Factores!$D$24,$C353*M353,IF($A353=Factores!$D$25,$D353*R353,$E353*W353)),)*F$87","v":0},{"$f":"IFERROR(IF($A353=Factores!$D$24,$C353*N353,IF($A353=Factores!$D$25,$D353*S353,$E353*X353)),)*G$87","v":0},{"$f":"IFERROR(IF($A353=Factores!$D$24,$C353*O353,IF($A353=Factores!$D$25,$D353*T353,$E353*Y353)),)*H$87","v":0},{"$f":"IFERROR(IF($A353=Factores!$D$24,$C353*P353,IF($A353=Factores!$D$25,$D353*U353,$E353*Z353)),)*I$87","v":0},{"$f":"IFERROR(IF($A353=Factores!$D$24,$C353*Q353,IF($A353=Factores!$D$25,$D353*V353,$E353*AA353)),)*J$87","v":0},{"$f":"SUMPRODUCT(G353:J353,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B353)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B353)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B353)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B353)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B353)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B353,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B353,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B353,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B353,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B353,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B353,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B353,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B353,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B353,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B353,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max",{"$f":"Factores!C61","v":"MTD"},{"$f":"1/(Factores!$G61*8760)*Factores!$AC61","v":1.4723008927266924E-4},{"$f":"Factores!$H61*Factores!$AC61","v":0.72797683771656119},{"$f":"Factores!$J61*Factores!$S61","v":0.75459315201029376},{"$f":"IFERROR(IF($A354=Factores!$D$24,$C354*M354,IF($A354=Factores!$D$25,$D354*R354,$E354*W354)),)*F$87","v":66.081336449737194},{"$f":"IFERROR(IF($A354=Factores!$D$24,$C354*N354,IF($A354=Factores!$D$25,$D354*S354,$E354*X354)),)*G$87","v":69.019660337753891},{"$f":"IFERROR(IF($A354=Factores!$D$24,$C354*O354,IF($A354=Factores!$D$25,$D354*T354,$E354*Y354)),)*H$87","v":70.192263208901423},{"$f":"IFERROR(IF($A354=Factores!$D$24,$C354*P354,IF($A354=Factores!$D$25,$D354*U354,$E354*Z354)),)*I$87","v":71.067279416453701},{"$f":"IFERROR(IF($A354=Factores!$D$24,$C354*Q354,IF($A354=Factores!$D$25,$D354*V354,$E354*AA354)),)*J$87","v":71.791150088649232},{"$f":"SUMPRODUCT(G354:J354,Params!$B$19:$E$19)","v":231.41188915068139},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B354)","v":347100.31671176298},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B354)","v":362042.24582886451},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B354)","v":368064.9057991567},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B354)","v":372559.41484955716},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B354)","v":376277.19630417129},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B354,Potencia!$M:$M,R$247)","v":80.002909589041096},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B354,Potencia!$M:$M,S$247)","v":83.446864396014107},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B354,Potencia!$M:$M,T$247)","v":84.835023086427938},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B354,Potencia!$M:$M,U$247)","v":85.870959338554457},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B354,Potencia!$M:$M,V$247)","v":86.727868189583546},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B354,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B354,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B354,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B354,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B354,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max_FP",{"$f":"Factores!C62","v":"MTH"},{"$f":"1/(Factores!$G62*8760)*Factores!$AC62","v":1.4723008927266924E-4},{"$f":"Factores!$H62*Factores!$AC62","v":0.72797683771656119},{"$f":"Factores!$J62*Factores!$S62","v":0.75459315201029376},{"$f":"IFERROR(IF($A355=Factores!$D$24,$C355*M355,IF($A355=Factores!$D$25,$D355*R355,$E355*W355)),)*F$87","v":9.4238759613219401},{"$f":"IFERROR(IF($A355=Factores!$D$24,$C355*N355,IF($A355=Factores!$D$25,$D355*S355,$E355*X355)),)*G$87","v":9.8429110677913823},{"$f":"IFERROR(IF($A355=Factores!$D$24,$C355*O355,IF($A355=Factores!$D$25,$D355*T355,$E355*Y355)),)*H$87","v":10.010136257281754},{"$f":"IFERROR(IF($A355=Factores!$D$24,$C355*P355,IF($A355=Factores!$D$25,$D355*U355,$E355*Z355)),)*I$87","v":10.134922538055466},{"$f":"IFERROR(IF($A355=Factores!$D$24,$C355*Q355,IF($A355=Factores!$D$25,$D355*V355,$E355*AA355)),)*J$87","v":10.238153916131454},{"$f":"SUMPRODUCT(G355:J355,Params!$B$19:$E$19)","v":33.001707539464832},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B355)","v":41825.946140157415},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B355)","v":43626.464008889052},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B355)","v":44352.200746683819},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B355)","v":44893.793722597475},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B355)","v":45341.790222153242},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B355,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B355,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B355,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B355,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B355,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B355,Potencia!$M:$M,W$247)","v":11.006803854775363},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B355,Potencia!$M:$M,X$247)","v":11.480623310089966},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B355,Potencia!$M:$M,Y$247)","v":11.671606244375392},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B355,Potencia!$M:$M,Z$247)","v":11.814130399956474},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B355,Potencia!$M:$M,AA$247)","v":11.932023957742652}]
["Pot_Max",{"$f":"Factores!C63","v":"MTA"},{"$f":"1/(Factores!$G63*8760)*Factores!$AC63","v":1.4723008927266924E-4},{"$f":"Factores!$H63*Factores!$AC63","v":0.72797683771656119},{"$f":"Factores!$J63*Factores!$S63","v":0.75459315201029376},{"$f":"IFERROR(IF($A356=Factores!$D$24,$C356*M356,IF($A356=Factores!$D$25,$D356*R356,$E356*W356)),)*F$87","v":0},{"$f":"IFERROR(IF($A356=Factores!$D$24,$C356*N356,IF($A356=Factores!$D$25,$D356*S356,$E356*X356)),)*G$87","v":0},{"$f":"IFERROR(IF($A356=Factores!$D$24,$C356*O356,IF($A356=Factores!$D$25,$D356*T356,$E356*Y356)),)*H$87","v":0},{"$f":"IFERROR(IF($A356=Factores!$D$24,$C356*P356,IF($A356=Factores!$D$25,$D356*U356,$E356*Z356)),)*I$87","v":0},{"$f":"IFERROR(IF($A356=Factores!$D$24,$C356*Q356,IF($A356=Factores!$D$25,$D356*V356,$E356*AA356)),)*J$87","v":0},{"$f":"SUMPRODUCT(G356:J356,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B356)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B356)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B356)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B356)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B356)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B356,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B356,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B356,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B356,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B356,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B356,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B356,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B356,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B356,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B356,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max",{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"1/(Factores!$G64*8760)*Factores!$AC64","v":1.4723008927266924E-4},{"$f":"Factores!$H64*Factores!$AC64","v":0.72797683771656119},{"$f":"Factores!$J64*Factores!$S64","v":0.75459315201029376},{"$f":"IFERROR(IF($A357=Factores!$D$24,$C357*M357,IF($A357=Factores!$D$25,$D357*R357,$E357*W357)),)*F$87","v":78.839397934043916},{"$f":"IFERROR(IF($A357=Factores!$D$24,$C357*N357,IF($A357=Factores!$D$25,$D357*S357,$E357*X357)),)*G$87","v":82.345012358816618},{"$f":"IFERROR(IF($A357=Factores!$D$24,$C357*O357,IF($A357=Factores!$D$25,$D357*T357,$E357*Y357)),)*H$87","v":83.744005014591977},{"$f":"IFERROR(IF($A357=Factores!$D$24,$C357*P357,IF($A357=Factores!$D$25,$D357*U357,$E357*Z357)),)*I$87","v":84.787957130155249},{"$f":"IFERROR(IF($A357=Factores!$D$24,$C357*Q357,IF($A357=Factores!$D$25,$D357*V357,$E357*AA357)),)*J$87","v":85.651582641443383},{"$f":"SUMPRODUCT(G357:J357,Params!$B$19:$E$19)","v":276.08966458020222},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B357)","v":454919.57178536308},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B357)","v":474502.89011821186},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B357)","v":482396.35999645852},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B357)","v":488286.99170766916},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B357)","v":493159.62208538537},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B357,Potencia!$M:$M,R$247)","v":95.448753972602717},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B357,Potencia!$M:$M,S$247)","v":99.5576194720215},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B357,Potencia!$M:$M,T$247)","v":101.21378445398098},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B357,Potencia!$M:$M,U$247)","v":102.44972480875612},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B357,Potencia!$M:$M,V$247)","v":103.47207365230399},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B357,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B357,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B357,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B357,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B357,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C65","v":""},{"$f":"1/(Factores!$G65*8760)*Factores!$AC65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H65*Factores!$AC65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J65*Factores!$S65","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A358=Factores!$D$24,$C358*M358,IF($A358=Factores!$D$25,$D358*R358,$E358*W358)),)*F$87","v":0},{"$f":"IFERROR(IF($A358=Factores!$D$24,$C358*N358,IF($A358=Factores!$D$25,$D358*S358,$E358*X358)),)*G$87","v":0},{"$f":"IFERROR(IF($A358=Factores!$D$24,$C358*O358,IF($A358=Factores!$D$25,$D358*T358,$E358*Y358)),)*H$87","v":0},{"$f":"IFERROR(IF($A358=Factores!$D$24,$C358*P358,IF($A358=Factores!$D$25,$D358*U358,$E358*Z358)),)*I$87","v":0},{"$f":"IFERROR(IF($A358=Factores!$D$24,$C358*Q358,IF($A358=Factores!$D$25,$D358*V358,$E358*AA358)),)*J$87","v":0},{"$f":"SUMPRODUCT(G358:J358,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B358)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B358)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B358)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B358)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B358)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B358,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B358,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B358,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B358,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B358,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B358,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B358,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B358,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B358,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B358,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C66","v":""},{"$f":"1/(Factores!$G66*8760)*Factores!$AC66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H66*Factores!$AC66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J66*Factores!$S66","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A359=Factores!$D$24,$C359*M359,IF($A359=Factores!$D$25,$D359*R359,$E359*W359)),)*F$87","v":0},{"$f":"IFERROR(IF($A359=Factores!$D$24,$C359*N359,IF($A359=Factores!$D$25,$D359*S359,$E359*X359)),)*G$87","v":0},{"$f":"IFERROR(IF($A359=Factores!$D$24,$C359*O359,IF($A359=Factores!$D$25,$D359*T359,$E359*Y359)),)*H$87","v":0},{"$f":"IFERROR(IF($A359=Factores!$D$24,$C359*P359,IF($A359=Factores!$D$25,$D359*U359,$E359*Z359)),)*I$87","v":0},{"$f":"IFERROR(IF($A359=Factores!$D$24,$C359*Q359,IF($A359=Factores!$D$25,$D359*V359,$E359*AA359)),)*J$87","v":0},{"$f":"SUMPRODUCT(G359:J359,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B359)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B359)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B359)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B359)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B359)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B359,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B359,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B359,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B359,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B359,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B359,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B359,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B359,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B359,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B359,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C67","v":""},{"$f":"1/(Factores!$G67*8760)*Factores!$AC67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H67*Factores!$AC67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J67*Factores!$S67","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A360=Factores!$D$24,$C360*M360,IF($A360=Factores!$D$25,$D360*R360,$E360*W360)),)*F$87","v":0},{"$f":"IFERROR(IF($A360=Factores!$D$24,$C360*N360,IF($A360=Factores!$D$25,$D360*S360,$E360*X360)),)*G$87","v":0},{"$f":"IFERROR(IF($A360=Factores!$D$24,$C360*O360,IF($A360=Factores!$D$25,$D360*T360,$E360*Y360)),)*H$87","v":0},{"$f":"IFERROR(IF($A360=Factores!$D$24,$C360*P360,IF($A360=Factores!$D$25,$D360*U360,$E360*Z360)),)*I$87","v":0},{"$f":"IFERROR(IF($A360=Factores!$D$24,$C360*Q360,IF($A360=Factores!$D$25,$D360*V360,$E360*AA360)),)*J$87","v":0},{"$f":"SUMPRODUCT(G360:J360,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B360)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B360)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B360)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B360)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B360)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B360,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B360,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B360,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B360,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B360,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B360,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B360,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B360,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B360,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B360,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C68","v":""},{"$f":"1/(Factores!$G68*8760)*Factores!$AC68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H68*Factores!$AC68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J68*Factores!$S68","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A361=Factores!$D$24,$C361*M361,IF($A361=Factores!$D$25,$D361*R361,$E361*W361)),)*F$87","v":0},{"$f":"IFERROR(IF($A361=Factores!$D$24,$C361*N361,IF($A361=Factores!$D$25,$D361*S361,$E361*X361)),)*G$87","v":0},{"$f":"IFERROR(IF($A361=Factores!$D$24,$C361*O361,IF($A361=Factores!$D$25,$D361*T361,$E361*Y361)),)*H$87","v":0},{"$f":"IFERROR(IF($A361=Factores!$D$24,$C361*P361,IF($A361=Factores!$D$25,$D361*U361,$E361*Z361)),)*I$87","v":0},{"$f":"IFERROR(IF($A361=Factores!$D$24,$C361*Q361,IF($A361=Factores!$D$25,$D361*V361,$E361*AA361)),)*J$87","v":0},{"$f":"SUMPRODUCT(G361:J361,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B361)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B361)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B361)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B361)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B361)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B361,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B361,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B361,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B361,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B361,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B361,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B361,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B361,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B361,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B361,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C69","v":""},{"$f":"1/(Factores!$G69*8760)*Factores!$AC69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H69*Factores!$AC69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J69*Factores!$S69","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A362=Factores!$D$24,$C362*M362,IF($A362=Factores!$D$25,$D362*R362,$E362*W362)),)*F$87","v":0},{"$f":"IFERROR(IF($A362=Factores!$D$24,$C362*N362,IF($A362=Factores!$D$25,$D362*S362,$E362*X362)),)*G$87","v":0},{"$f":"IFERROR(IF($A362=Factores!$D$24,$C362*O362,IF($A362=Factores!$D$25,$D362*T362,$E362*Y362)),)*H$87","v":0},{"$f":"IFERROR(IF($A362=Factores!$D$24,$C362*P362,IF($A362=Factores!$D$25,$D362*U362,$E362*Z362)),)*I$87","v":0},{"$f":"IFERROR(IF($A362=Factores!$D$24,$C362*Q362,IF($A362=Factores!$D$25,$D362*V362,$E362*AA362)),)*J$87","v":0},{"$f":"SUMPRODUCT(G362:J362,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B362)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B362)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B362)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B362)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B362)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B362,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B362,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B362,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B362,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B362,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B362,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B362,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B362,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B362,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B362,Potencia!$M:$M,AA$247)","v":0}]
["Pot_Max_FP",{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"1/(Factores!$G70*8760)*Factores!$AC70","v":1.4723008927266924E-4},{"$f":"Factores!$H70*Factores!$AC70","v":0.72797683771656119},{"$f":"Factores!$J70*Factores!$S70","v":0.75459315201029376},{"$f":"IFERROR(IF($A363=Factores!$D$24,$C363*M363,IF($A363=Factores!$D$25,$D363*R363,$E363*W363)),)*F$87","v":18.307114205890748},{"$f":"IFERROR(IF($A363=Factores!$D$24,$C363*N363,IF($A363=Factores!$D$25,$D363*S363,$E363*X363)),)*G$87","v":19.121144821520542},{"$f":"IFERROR(IF($A363=Factores!$D$24,$C363*O363,IF($A363=Factores!$D$25,$D363*T363,$E363*Y363)),)*H$87","v":19.446001669665272},{"$f":"IFERROR(IF($A363=Factores!$D$24,$C363*P363,IF($A363=Factores!$D$25,$D363*U363,$E363*Z363)),)*I$87","v":19.688415375324045},{"$f":"IFERROR(IF($A363=Factores!$D$24,$C363*Q363,IF($A363=Factores!$D$25,$D363*V363,$E363*AA363)),)*J$87","v":19.888955857374651},{"$f":"SUMPRODUCT(G363:J363,Params!$B$19:$E$19)","v":64.110142301749775},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B363)","v":120855.49511961054},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B363)","v":126058.0666948736},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B363)","v":128155.07299997346},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B363)","v":129719.9984421383},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B363)","v":131014.47815538218},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B363,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B363,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B363,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B363,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B363,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B363,Potencia!$M:$M,W$247)","v":21.38215910716902},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B363,Potencia!$M:$M,X$247)","v":22.302615500803533},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B363,Potencia!$M:$M,Y$247)","v":22.673624882048507},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B363,Potencia!$M:$M,Z$247)","v":22.950496734355333},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B363,Potencia!$M:$M,AA$247)","v":23.179520422208249}]
[0,{"$f":"Factores!C71","v":""},{"$f":"1/(Factores!$G71*8760)*Factores!$AC71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H71*Factores!$AC71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J71*Factores!$S71","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A364=Factores!$D$24,$C364*M364,IF($A364=Factores!$D$25,$D364*R364,$E364*W364)),)*F$87","v":0},{"$f":"IFERROR(IF($A364=Factores!$D$24,$C364*N364,IF($A364=Factores!$D$25,$D364*S364,$E364*X364)),)*G$87","v":0},{"$f":"IFERROR(IF($A364=Factores!$D$24,$C364*O364,IF($A364=Factores!$D$25,$D364*T364,$E364*Y364)),)*H$87","v":0},{"$f":"IFERROR(IF($A364=Factores!$D$24,$C364*P364,IF($A364=Factores!$D$25,$D364*U364,$E364*Z364)),)*I$87","v":0},{"$f":"IFERROR(IF($A364=Factores!$D$24,$C364*Q364,IF($A364=Factores!$D$25,$D364*V364,$E364*AA364)),)*J$87","v":0},{"$f":"SUMPRODUCT(G364:J364,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B364)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B364)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B364)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B364)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B364)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B364,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B364,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B364,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B364,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B364,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B364,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B364,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B364,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B364,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B364,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C72","v":""},{"$f":"1/(Factores!$G72*8760)*Factores!$AC72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H72*Factores!$AC72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J72*Factores!$S72","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A365=Factores!$D$24,$C365*M365,IF($A365=Factores!$D$25,$D365*R365,$E365*W365)),)*F$87","v":0},{"$f":"IFERROR(IF($A365=Factores!$D$24,$C365*N365,IF($A365=Factores!$D$25,$D365*S365,$E365*X365)),)*G$87","v":0},{"$f":"IFERROR(IF($A365=Factores!$D$24,$C365*O365,IF($A365=Factores!$D$25,$D365*T365,$E365*Y365)),)*H$87","v":0},{"$f":"IFERROR(IF($A365=Factores!$D$24,$C365*P365,IF($A365=Factores!$D$25,$D365*U365,$E365*Z365)),)*I$87","v":0},{"$f":"IFERROR(IF($A365=Factores!$D$24,$C365*Q365,IF($A365=Factores!$D$25,$D365*V365,$E365*AA365)),)*J$87","v":0},{"$f":"SUMPRODUCT(G365:J365,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B365)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B365)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B365)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B365)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B365)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B365,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B365,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B365,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B365,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B365,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B365,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B365,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B365,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B365,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B365,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C73","v":""},{"$f":"1/(Factores!$G73*8760)*Factores!$AC73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H73*Factores!$AC73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J73*Factores!$S73","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A366=Factores!$D$24,$C366*M366,IF($A366=Factores!$D$25,$D366*R366,$E366*W366)),)*F$87","v":0},{"$f":"IFERROR(IF($A366=Factores!$D$24,$C366*N366,IF($A366=Factores!$D$25,$D366*S366,$E366*X366)),)*G$87","v":0},{"$f":"IFERROR(IF($A366=Factores!$D$24,$C366*O366,IF($A366=Factores!$D$25,$D366*T366,$E366*Y366)),)*H$87","v":0},{"$f":"IFERROR(IF($A366=Factores!$D$24,$C366*P366,IF($A366=Factores!$D$25,$D366*U366,$E366*Z366)),)*I$87","v":0},{"$f":"IFERROR(IF($A366=Factores!$D$24,$C366*Q366,IF($A366=Factores!$D$25,$D366*V366,$E366*AA366)),)*J$87","v":0},{"$f":"SUMPRODUCT(G366:J366,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B366)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B366)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B366)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B366)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B366)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B366,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B366,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B366,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B366,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B366,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B366,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B366,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B366,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B366,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B366,Potencia!$M:$M,AA$247)","v":0}]
[0,{"$f":"Factores!C74","v":""},{"$f":"1/(Factores!$G74*8760)*Factores!$AC74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H74*Factores!$AC74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J74*Factores!$S74","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A367=Factores!$D$24,$C367*M367,IF($A367=Factores!$D$25,$D367*R367,$E367*W367)),)*F$87","v":0},{"$f":"IFERROR(IF($A367=Factores!$D$24,$C367*N367,IF($A367=Factores!$D$25,$D367*S367,$E367*X367)),)*G$87","v":0},{"$f":"IFERROR(IF($A367=Factores!$D$24,$C367*O367,IF($A367=Factores!$D$25,$D367*T367,$E367*Y367)),)*H$87","v":0},{"$f":"IFERROR(IF($A367=Factores!$D$24,$C367*P367,IF($A367=Factores!$D$25,$D367*U367,$E367*Z367)),)*I$87","v":0},{"$f":"IFERROR(IF($A367=Factores!$D$24,$C367*Q367,IF($A367=Factores!$D$25,$D367*V367,$E367*AA367)),)*J$87","v":0},{"$f":"SUMPRODUCT(G367:J367,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B367)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B367)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B367)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B367)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B367)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B367,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B367,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B367,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B367,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B367,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B367,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B367,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B367,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B367,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B367,Potencia!$M:$M,AA$247)","v":0}]
[null,"Pérdida MT",null,null,null,{"$f":"SUM(F347:F367)*(F74-1)","v":32.012199547812443},{"$f":"SUM(G347:G367)*(G74-1)","v":33.417703476810168},{"$f":"SUM(H347:H367)*(H74-1)","v":33.974214217826209},{"$f":"SUM(I347:I367)*(I74-1)","v":34.389434563528503},{"$f":"SUM(J347:J367)*(J74-1)","v":34.732919628698255},{"$f":"SUMPRODUCT(G368:J368,Params!$B$19:$E$19)","v":112.00061006330493}]
[null,"Potencia MT coincidente con Máx AT",null,null,null,{"$f":"SUM(F347:F368)","v":697.5707804261765},{"$f":"SUM(G347:G368)","v":728.64486208136498},741.034539672856,750.27975312703472,757.92764618413548,{"$f":"SUMPRODUCT(G369:J369,Params!$B$19:$E$19)","v":2443.0695360901964}]
[{"$f":"Factores!AL75","v":0},{"$f":"Factores!C75","v":""},{"$f":"1/(Factores!$G75*8760)*Factores!$AC75","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H75*Factores!$AC75","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J75*Factores!$S75","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A370=Factores!$D$24,$C370*M370,IF($A370=Factores!$D$25,$D370*R370,$E370*W370)),)*F$87","v":0},{"$f":"IFERROR(IF($A370=Factores!$D$24,$C370*N370,IF($A370=Factores!$D$25,$D370*S370,$E370*X370)),)*G$87","v":0},{"$f":"IFERROR(IF($A370=Factores!$D$24,$C370*O370,IF($A370=Factores!$D$25,$D370*T370,$E370*Y370)),)*H$87","v":0},{"$f":"IFERROR(IF($A370=Factores!$D$24,$C370*P370,IF($A370=Factores!$D$25,$D370*U370,$E370*Z370)),)*I$87","v":0},{"$f":"IFERROR(IF($A370=Factores!$D$24,$C370*Q370,IF($A370=Factores!$D$25,$D370*V370,$E370*AA370)),)*J$87","v":0},{"$f":"SUMPRODUCT(G370:J370,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B370)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B370)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B370)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B370)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B370)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B370,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B370,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B370,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B370,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B370,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B370,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B370,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B370,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B370,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B370,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL76","v":0},{"$f":"Factores!C76","v":""},{"$f":"1/(Factores!$G76*8760)*Factores!$AC76","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H76*Factores!$AC76","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J76*Factores!$S76","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A371=Factores!$D$24,$C371*M371,IF($A371=Factores!$D$25,$D371*R371,$E371*W371)),)*F$87","v":0},{"$f":"IFERROR(IF($A371=Factores!$D$24,$C371*N371,IF($A371=Factores!$D$25,$D371*S371,$E371*X371)),)*G$87","v":0},{"$f":"IFERROR(IF($A371=Factores!$D$24,$C371*O371,IF($A371=Factores!$D$25,$D371*T371,$E371*Y371)),)*H$87","v":0},{"$f":"IFERROR(IF($A371=Factores!$D$24,$C371*P371,IF($A371=Factores!$D$25,$D371*U371,$E371*Z371)),)*I$87","v":0},{"$f":"IFERROR(IF($A371=Factores!$D$24,$C371*Q371,IF($A371=Factores!$D$25,$D371*V371,$E371*AA371)),)*J$87","v":0},{"$f":"SUMPRODUCT(G371:J371,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B371)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B371)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B371)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B371)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B371)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B371,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B371,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B371,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B371,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B371,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B371,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B371,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B371,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B371,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B371,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL77","v":0},{"$f":"Factores!C77","v":""},{"$f":"1/(Factores!$G77*8760)*Factores!$AC77","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H77*Factores!$AC77","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J77*Factores!$S77","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A372=Factores!$D$24,$C372*M372,IF($A372=Factores!$D$25,$D372*R372,$E372*W372)),)*F$87","v":0},{"$f":"IFERROR(IF($A372=Factores!$D$24,$C372*N372,IF($A372=Factores!$D$25,$D372*S372,$E372*X372)),)*G$87","v":0},{"$f":"IFERROR(IF($A372=Factores!$D$24,$C372*O372,IF($A372=Factores!$D$25,$D372*T372,$E372*Y372)),)*H$87","v":0},{"$f":"IFERROR(IF($A372=Factores!$D$24,$C372*P372,IF($A372=Factores!$D$25,$D372*U372,$E372*Z372)),)*I$87","v":0},{"$f":"IFERROR(IF($A372=Factores!$D$24,$C372*Q372,IF($A372=Factores!$D$25,$D372*V372,$E372*AA372)),)*J$87","v":0},{"$f":"SUMPRODUCT(G372:J372,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B372)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B372)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B372)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B372)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B372)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B372,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B372,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B372,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B372,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B372,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B372,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B372,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B372,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B372,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B372,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL78","v":0},{"$f":"Factores!C78","v":""},{"$f":"1/(Factores!$G78*8760)*Factores!$AC78","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H78*Factores!$AC78","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J78*Factores!$S78","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A373=Factores!$D$24,$C373*M373,IF($A373=Factores!$D$25,$D373*R373,$E373*W373)),)*F$87","v":0},{"$f":"IFERROR(IF($A373=Factores!$D$24,$C373*N373,IF($A373=Factores!$D$25,$D373*S373,$E373*X373)),)*G$87","v":0},{"$f":"IFERROR(IF($A373=Factores!$D$24,$C373*O373,IF($A373=Factores!$D$25,$D373*T373,$E373*Y373)),)*H$87","v":0},{"$f":"IFERROR(IF($A373=Factores!$D$24,$C373*P373,IF($A373=Factores!$D$25,$D373*U373,$E373*Z373)),)*I$87","v":0},{"$f":"IFERROR(IF($A373=Factores!$D$24,$C373*Q373,IF($A373=Factores!$D$25,$D373*V373,$E373*AA373)),)*J$87","v":0},{"$f":"SUMPRODUCT(G373:J373,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B373)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B373)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B373)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B373)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B373)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B373,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B373,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B373,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B373,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B373,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B373,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B373,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B373,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B373,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B373,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL79","v":0},{"$f":"Factores!C79","v":""},{"$f":"1/(Factores!$G79*8760)*Factores!$AC79","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H79*Factores!$AC79","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J79*Factores!$S79","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A374=Factores!$D$24,$C374*M374,IF($A374=Factores!$D$25,$D374*R374,$E374*W374)),)*F$87","v":0},{"$f":"IFERROR(IF($A374=Factores!$D$24,$C374*N374,IF($A374=Factores!$D$25,$D374*S374,$E374*X374)),)*G$87","v":0},{"$f":"IFERROR(IF($A374=Factores!$D$24,$C374*O374,IF($A374=Factores!$D$25,$D374*T374,$E374*Y374)),)*H$87","v":0},{"$f":"IFERROR(IF($A374=Factores!$D$24,$C374*P374,IF($A374=Factores!$D$25,$D374*U374,$E374*Z374)),)*I$87","v":0},{"$f":"IFERROR(IF($A374=Factores!$D$24,$C374*Q374,IF($A374=Factores!$D$25,$D374*V374,$E374*AA374)),)*J$87","v":0},{"$f":"SUMPRODUCT(G374:J374,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B374)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B374)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B374)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B374)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B374)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B374,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B374,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B374,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B374,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B374,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B374,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B374,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B374,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B374,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B374,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL80","v":0},{"$f":"Factores!C80","v":""},{"$f":"1/(Factores!$G80*8760)*Factores!$AC80","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H80*Factores!$AC80","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J80*Factores!$S80","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A375=Factores!$D$24,$C375*M375,IF($A375=Factores!$D$25,$D375*R375,$E375*W375)),)*F$87","v":0},{"$f":"IFERROR(IF($A375=Factores!$D$24,$C375*N375,IF($A375=Factores!$D$25,$D375*S375,$E375*X375)),)*G$87","v":0},{"$f":"IFERROR(IF($A375=Factores!$D$24,$C375*O375,IF($A375=Factores!$D$25,$D375*T375,$E375*Y375)),)*H$87","v":0},{"$f":"IFERROR(IF($A375=Factores!$D$24,$C375*P375,IF($A375=Factores!$D$25,$D375*U375,$E375*Z375)),)*I$87","v":0},{"$f":"IFERROR(IF($A375=Factores!$D$24,$C375*Q375,IF($A375=Factores!$D$25,$D375*V375,$E375*AA375)),)*J$87","v":0},{"$f":"SUMPRODUCT(G375:J375,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B375)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B375)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B375)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B375)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B375)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B375,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B375,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B375,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B375,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B375,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B375,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B375,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B375,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B375,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B375,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL81","v":0},{"$f":"Factores!C81","v":""},{"$f":"1/(Factores!$G81*8760)*Factores!$AC81","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H81*Factores!$AC81","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J81*Factores!$S81","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A376=Factores!$D$24,$C376*M376,IF($A376=Factores!$D$25,$D376*R376,$E376*W376)),)*F$87","v":0},{"$f":"IFERROR(IF($A376=Factores!$D$24,$C376*N376,IF($A376=Factores!$D$25,$D376*S376,$E376*X376)),)*G$87","v":0},{"$f":"IFERROR(IF($A376=Factores!$D$24,$C376*O376,IF($A376=Factores!$D$25,$D376*T376,$E376*Y376)),)*H$87","v":0},{"$f":"IFERROR(IF($A376=Factores!$D$24,$C376*P376,IF($A376=Factores!$D$25,$D376*U376,$E376*Z376)),)*I$87","v":0},{"$f":"IFERROR(IF($A376=Factores!$D$24,$C376*Q376,IF($A376=Factores!$D$25,$D376*V376,$E376*AA376)),)*J$87","v":0},{"$f":"SUMPRODUCT(G376:J376,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B376)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B376)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B376)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B376)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B376)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B376,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B376,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B376,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B376,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B376,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B376,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B376,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B376,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B376,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B376,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL82","v":0},{"$f":"Factores!C82","v":""},{"$f":"1/(Factores!$G82*8760)*Factores!$AC82","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H82*Factores!$AC82","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J82*Factores!$S82","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A377=Factores!$D$24,$C377*M377,IF($A377=Factores!$D$25,$D377*R377,$E377*W377)),)*F$87","v":0},{"$f":"IFERROR(IF($A377=Factores!$D$24,$C377*N377,IF($A377=Factores!$D$25,$D377*S377,$E377*X377)),)*G$87","v":0},{"$f":"IFERROR(IF($A377=Factores!$D$24,$C377*O377,IF($A377=Factores!$D$25,$D377*T377,$E377*Y377)),)*H$87","v":0},{"$f":"IFERROR(IF($A377=Factores!$D$24,$C377*P377,IF($A377=Factores!$D$25,$D377*U377,$E377*Z377)),)*I$87","v":0},{"$f":"IFERROR(IF($A377=Factores!$D$24,$C377*Q377,IF($A377=Factores!$D$25,$D377*V377,$E377*AA377)),)*J$87","v":0},{"$f":"SUMPRODUCT(G377:J377,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B377)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B377)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B377)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B377)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B377)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B377,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B377,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B377,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B377,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B377,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B377,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B377,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B377,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B377,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B377,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL83","v":0},{"$f":"Factores!C83","v":""},{"$f":"1/(Factores!$G83*8760)*Factores!$AC83","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H83*Factores!$AC83","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J83*Factores!$S83","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A378=Factores!$D$24,$C378*M378,IF($A378=Factores!$D$25,$D378*R378,$E378*W378)),)*F$87","v":0},{"$f":"IFERROR(IF($A378=Factores!$D$24,$C378*N378,IF($A378=Factores!$D$25,$D378*S378,$E378*X378)),)*G$87","v":0},{"$f":"IFERROR(IF($A378=Factores!$D$24,$C378*O378,IF($A378=Factores!$D$25,$D378*T378,$E378*Y378)),)*H$87","v":0},{"$f":"IFERROR(IF($A378=Factores!$D$24,$C378*P378,IF($A378=Factores!$D$25,$D378*U378,$E378*Z378)),)*I$87","v":0},{"$f":"IFERROR(IF($A378=Factores!$D$24,$C378*Q378,IF($A378=Factores!$D$25,$D378*V378,$E378*AA378)),)*J$87","v":0},{"$f":"SUMPRODUCT(G378:J378,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B378)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B378)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B378)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B378)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B378)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B378,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B378,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B378,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B378,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B378,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B378,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B378,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B378,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B378,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B378,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL84","v":0},{"$f":"Factores!C84","v":""},{"$f":"1/(Factores!$G84*8760)*Factores!$AC84","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H84*Factores!$AC84","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J84*Factores!$S84","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A379=Factores!$D$24,$C379*M379,IF($A379=Factores!$D$25,$D379*R379,$E379*W379)),)*F$87","v":0},{"$f":"IFERROR(IF($A379=Factores!$D$24,$C379*N379,IF($A379=Factores!$D$25,$D379*S379,$E379*X379)),)*G$87","v":0},{"$f":"IFERROR(IF($A379=Factores!$D$24,$C379*O379,IF($A379=Factores!$D$25,$D379*T379,$E379*Y379)),)*H$87","v":0},{"$f":"IFERROR(IF($A379=Factores!$D$24,$C379*P379,IF($A379=Factores!$D$25,$D379*U379,$E379*Z379)),)*I$87","v":0},{"$f":"IFERROR(IF($A379=Factores!$D$24,$C379*Q379,IF($A379=Factores!$D$25,$D379*V379,$E379*AA379)),)*J$87","v":0},{"$f":"SUMPRODUCT(G379:J379,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B379)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B379)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B379)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B379)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B379)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B379,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B379,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B379,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B379,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B379,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B379,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B379,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B379,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B379,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B379,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL85","v":"Pot_Max"},{"$f":"Factores!C85","v":"ATD"},{"$f":"1/(Factores!$G85*8760)*Factores!$AC85","v":1.1738917249666033E-4},{"$f":"Factores!$H85*Factores!$AC85","v":0.94176910321113416},{"$f":"Factores!$J85*Factores!$S85","v":0.94694715881879599},{"$f":"IFERROR(IF($A380=Factores!$D$24,$C380*M380,IF($A380=Factores!$D$25,$D380*R380,$E380*W380)),)*F$87","v":0},{"$f":"IFERROR(IF($A380=Factores!$D$24,$C380*N380,IF($A380=Factores!$D$25,$D380*S380,$E380*X380)),)*G$87","v":1.6409705473947893E-7},{"$f":"IFERROR(IF($A380=Factores!$D$24,$C380*O380,IF($A380=Factores!$D$25,$D380*T380,$E380*Y380)),)*H$87","v":0},{"$f":"IFERROR(IF($A380=Factores!$D$24,$C380*P380,IF($A380=Factores!$D$25,$D380*U380,$E380*Z380)),)*I$87","v":0},{"$f":"IFERROR(IF($A380=Factores!$D$24,$C380*Q380,IF($A380=Factores!$D$25,$D380*V380,$E380*AA380)),)*J$87","v":0},{"$f":"SUMPRODUCT(G380:J380,Params!$B$19:$E$19)","v":1.5613743629103447E-7},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B380)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B380)","v":1E-3},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B380)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B380)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B380)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B380,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B380,Potencia!$M:$M,S$247)","v":1.533596518350726E-7},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B380,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B380,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B380,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B380,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B380,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B380,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B380,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B380,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL86","v":"Pot_Max_FP"},{"$f":"Factores!C86","v":"ATH"},{"$f":"1/(Factores!$G86*8760)*Factores!$AC86","v":1.1738917249666033E-4},{"$f":"Factores!$H86*Factores!$AC86","v":0.94176910321113416},{"$f":"Factores!$J86*Factores!$S86","v":0.94694715881879599},{"$f":"IFERROR(IF($A381=Factores!$D$24,$C381*M381,IF($A381=Factores!$D$25,$D381*R381,$E381*W381)),)*F$87","v":30.53488813015224},{"$f":"IFERROR(IF($A381=Factores!$D$24,$C381*N381,IF($A381=Factores!$D$25,$D381*S381,$E381*X381)),)*G$87","v":31.892629907650768},{"$f":"IFERROR(IF($A381=Factores!$D$24,$C381*O381,IF($A381=Factores!$D$25,$D381*T381,$E381*Y381)),)*H$87","v":32.434466671482248},{"$f":"IFERROR(IF($A381=Factores!$D$24,$C381*P381,IF($A381=Factores!$D$25,$D381*U381,$E381*Z381)),)*I$87","v":32.838794480893334},{"$f":"IFERROR(IF($A381=Factores!$D$24,$C381*Q381,IF($A381=Factores!$D$25,$D381*V381,$E381*AA381)),)*J$87","v":33.173280906012792},{"$f":"SUMPRODUCT(G381:J381,Params!$B$19:$E$19)","v":106.93089042740372},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B381)","v":210706.26454394791},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B381)","v":219776.72031065746},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B381)","v":223432.75899417279},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B381)","v":226161.13798829296},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B381)","v":228418.00669447464},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B381,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B381,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B381,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B381,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B381,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B381,Potencia!$M:$M,W$247)","v":28.419413665159336},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B381,Potencia!$M:$M,X$247)","v":29.642808874236678},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B381,Potencia!$M:$M,Y$247)","v":30.135924140398949},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B381,Potencia!$M:$M,Z$247)","v":30.503919517456474},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B381,Potencia!$M:$M,AA$247)","v":30.808319035371863}]
[{"$f":"Factores!AL87","v":"Pot_Max"},{"$f":"Factores!C87","v":"ATD PEAJE"},{"$f":"1/(Factores!$G87*8760)*Factores!$AC87","v":1.1738917249666033E-4},{"$f":"Factores!$H87*Factores!$AC87","v":0.94176910321113416},{"$f":"Factores!$J87*Factores!$S87","v":0.94694715881879599},{"$f":"IFERROR(IF($A382=Factores!$D$24,$C382*M382,IF($A382=Factores!$D$25,$D382*R382,$E382*W382)),)*F$87","v":10.145736489090378},{"$f":"IFERROR(IF($A382=Factores!$D$24,$C382*N382,IF($A382=Factores!$D$25,$D382*S382,$E382*X382)),)*G$87","v":10.596869312502511},{"$f":"IFERROR(IF($A382=Factores!$D$24,$C382*O382,IF($A382=Factores!$D$25,$D382*T382,$E382*Y382)),)*H$87","v":10.776903802968098},{"$f":"IFERROR(IF($A382=Factores!$D$24,$C382*P382,IF($A382=Factores!$D$25,$D382*U382,$E382*Z382)),)*I$87","v":10.911248602006193},{"$f":"IFERROR(IF($A382=Factores!$D$24,$C382*Q382,IF($A382=Factores!$D$25,$D382*V382,$E382*AA382)),)*J$87","v":11.022387411946315},{"$f":"SUMPRODUCT(G382:J382,Params!$B$19:$E$19)","v":35.529609022832396},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B382)","v":61911.674701265358},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B382)","v":64576.840390743986},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B382)","v":65651.091686304455},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B382)","v":66452.769382557773},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B382)","v":67115.903539878665},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B382,Potencia!$M:$M,R$247)","v":9.4947528767123295},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B382,Potencia!$M:$M,S$247)","v":9.9034817589335518},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B382,Potencia!$M:$M,T$247)","v":10.06822856360408},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B382,Potencia!$M:$M,U$247)","v":10.191173575985433},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B382,Potencia!$M:$M,V$247)","v":10.292871599472109},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B382,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B382,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B382,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B382,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B382,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL88","v":"Pot_Max"},{"$f":"Factores!C88","v":"EDEMET"},{"$f":"1/(Factores!$G88*8760)*Factores!$AC88","v":1.4863241029157759E-4},{"$f":"Factores!$H88*Factores!$AC88","v":0.9464279830628114},{"$f":"Factores!$J88*Factores!$S88","v":0.99368522996895026},{"$f":"IFERROR(IF($A383=Factores!$D$24,$C383*M383,IF($A383=Factores!$D$25,$D383*R383,$E383*W383)),)*F$87","v":73.929492033903514},{"$f":"IFERROR(IF($A383=Factores!$D$24,$C383*N383,IF($A383=Factores!$D$25,$D383*S383,$E383*X383)),)*G$87","v":74.029954398440779},{"$f":"IFERROR(IF($A383=Factores!$D$24,$C383*O383,IF($A383=Factores!$D$25,$D383*T383,$E383*Y383)),)*H$87","v":74.055744036877613},{"$f":"IFERROR(IF($A383=Factores!$D$24,$C383*P383,IF($A383=Factores!$D$25,$D383*U383,$E383*Z383)),)*I$87","v":74.074386252875598},{"$f":"IFERROR(IF($A383=Factores!$D$24,$C383*Q383,IF($A383=Factores!$D$25,$D383*V383,$E383*AA383)),)*J$87","v":74.089544677554983},{"$f":"SUMPRODUCT(G383:J383,Params!$B$19:$E$19)","v":243.44183745529335},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B383)","v":236956},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B383)","v":236956},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B383)","v":236956},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B383)","v":236956},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B383)","v":236956},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B383,Potencia!$M:$M,R$247)","v":68.845359999999999},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B383,Potencia!$M:$M,S$247)","v":68.845359999999999},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B383,Potencia!$M:$M,T$247)","v":68.845359999999999},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B383,Potencia!$M:$M,U$247)","v":68.845359999999999},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B383,Potencia!$M:$M,V$247)","v":68.845359999999999},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B383,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B383,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B383,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B383,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B383,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL89","v":"Pot_Max"},{"$f":"Factores!C89","v":"ATD_A"},{"$f":"1/(Factores!$G89*8760)*Factores!$AC89","v":1.1738917249666033E-4},{"$f":"Factores!$H89*Factores!$AC89","v":0.94176910321113416},{"$f":"Factores!$J89*Factores!$S89","v":0.94694715881879599},{"$f":"IFERROR(IF($A384=Factores!$D$24,$C384*M384,IF($A384=Factores!$D$25,$D384*R384,$E384*W384)),)*F$87","v":0},{"$f":"IFERROR(IF($A384=Factores!$D$24,$C384*N384,IF($A384=Factores!$D$25,$D384*S384,$E384*X384)),)*G$87","v":0},{"$f":"IFERROR(IF($A384=Factores!$D$24,$C384*O384,IF($A384=Factores!$D$25,$D384*T384,$E384*Y384)),)*H$87","v":0},{"$f":"IFERROR(IF($A384=Factores!$D$24,$C384*P384,IF($A384=Factores!$D$25,$D384*U384,$E384*Z384)),)*I$87","v":0},{"$f":"IFERROR(IF($A384=Factores!$D$24,$C384*Q384,IF($A384=Factores!$D$25,$D384*V384,$E384*AA384)),)*J$87","v":0},{"$f":"SUMPRODUCT(G384:J384,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B384)","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B384)","v":0},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B384)","v":0},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B384)","v":0},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B384)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B384,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B384,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B384,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B384,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B384,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B384,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B384,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B384,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B384,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B384,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL90","v":"Pot_Max_FP"},{"$f":"Factores!C90","v":"ATH PEAJE"},{"$f":"1/(Factores!$G90*8760)*Factores!$AC90","v":1.1738917249666033E-4},{"$f":"Factores!$H90*Factores!$AC90","v":0.94176910321113416},{"$f":"Factores!$J90*Factores!$S90","v":0.94694715881879599},{"$f":"IFERROR(IF($A385=Factores!$D$24,$C385*M385,IF($A385=Factores!$D$25,$D385*R385,$E385*W385)),)*F$87","v":14.952764549320575},{"$f":"IFERROR(IF($A385=Factores!$D$24,$C385*N385,IF($A385=Factores!$D$25,$D385*S385,$E385*X385)),)*G$87","v":15.617643131196363},{"$f":"IFERROR(IF($A385=Factores!$D$24,$C385*O385,IF($A385=Factores!$D$25,$D385*T385,$E385*Y385)),)*H$87","v":15.882977574840107},{"$f":"IFERROR(IF($A385=Factores!$D$24,$C385*P385,IF($A385=Factores!$D$25,$D385*U385,$E385*Z385)),)*I$87","v":16.080974649828452},{"$f":"IFERROR(IF($A385=Factores!$D$24,$C385*Q385,IF($A385=Factores!$D$25,$D385*V385,$E385*AA385)),)*J$87","v":16.244770788148553},{"$f":"SUMPRODUCT(G385:J385,Params!$B$19:$E$19)","v":52.363461126660866},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B385)","v":102296.2285584912},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B385)","v":106699.86324989106},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B385)","v":108474.84117756231},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B385)","v":109799.44764705097},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B385)","v":110895.13959286833},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B385,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B385,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B385,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B385,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B385,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B385,Potencia!$M:$M,W$247)","v":13.916828493150682},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B385,Potencia!$M:$M,X$247)","v":14.515918309171209},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B385,Potencia!$M:$M,Y$247)","v":14.757394106926593},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B385,Potencia!$M:$M,Z$247)","v":14.937599392268575},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B385,Potencia!$M:$M,AA$247)","v":15.086662139802302}]
[{"$f":"Factores!AL91","v":0},{"$f":"Factores!C91","v":""},{"$f":"1/(Factores!$G91*8760)*Factores!$AC91","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H91*Factores!$AC91","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J91*Factores!$S91","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A386=Factores!$D$24,$C386*M386,IF($A386=Factores!$D$25,$D386*R386,$E386*W386)),)*F$87","v":0},{"$f":"IFERROR(IF($A386=Factores!$D$24,$C386*N386,IF($A386=Factores!$D$25,$D386*S386,$E386*X386)),)*G$87","v":0},{"$f":"IFERROR(IF($A386=Factores!$D$24,$C386*O386,IF($A386=Factores!$D$25,$D386*T386,$E386*Y386)),)*H$87","v":0},{"$f":"IFERROR(IF($A386=Factores!$D$24,$C386*P386,IF($A386=Factores!$D$25,$D386*U386,$E386*Z386)),)*I$87","v":0},{"$f":"IFERROR(IF($A386=Factores!$D$24,$C386*Q386,IF($A386=Factores!$D$25,$D386*V386,$E386*AA386)),)*J$87","v":0},{"$f":"SUMPRODUCT(G386:J386,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B386)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B386)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B386)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B386)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B386)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B386,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B386,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B386,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B386,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B386,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B386,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B386,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B386,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B386,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B386,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL92","v":0},{"$f":"Factores!C92","v":""},{"$f":"1/(Factores!$G92*8760)*Factores!$AC92","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H92*Factores!$AC92","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J92*Factores!$S92","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A387=Factores!$D$24,$C387*M387,IF($A387=Factores!$D$25,$D387*R387,$E387*W387)),)*F$87","v":0},{"$f":"IFERROR(IF($A387=Factores!$D$24,$C387*N387,IF($A387=Factores!$D$25,$D387*S387,$E387*X387)),)*G$87","v":0},{"$f":"IFERROR(IF($A387=Factores!$D$24,$C387*O387,IF($A387=Factores!$D$25,$D387*T387,$E387*Y387)),)*H$87","v":0},{"$f":"IFERROR(IF($A387=Factores!$D$24,$C387*P387,IF($A387=Factores!$D$25,$D387*U387,$E387*Z387)),)*I$87","v":0},{"$f":"IFERROR(IF($A387=Factores!$D$24,$C387*Q387,IF($A387=Factores!$D$25,$D387*V387,$E387*AA387)),)*J$87","v":0},{"$f":"SUMPRODUCT(G387:J387,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B387)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B387)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B387)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B387)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B387)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B387,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B387,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B387,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B387,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B387,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B387,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B387,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B387,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B387,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B387,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL93","v":0},{"$f":"Factores!C93","v":""},{"$f":"1/(Factores!$G93*8760)*Factores!$AC93","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H93*Factores!$AC93","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J93*Factores!$S93","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A388=Factores!$D$24,$C388*M388,IF($A388=Factores!$D$25,$D388*R388,$E388*W388)),)*F$87","v":0},{"$f":"IFERROR(IF($A388=Factores!$D$24,$C388*N388,IF($A388=Factores!$D$25,$D388*S388,$E388*X388)),)*G$87","v":0},{"$f":"IFERROR(IF($A388=Factores!$D$24,$C388*O388,IF($A388=Factores!$D$25,$D388*T388,$E388*Y388)),)*H$87","v":0},{"$f":"IFERROR(IF($A388=Factores!$D$24,$C388*P388,IF($A388=Factores!$D$25,$D388*U388,$E388*Z388)),)*I$87","v":0},{"$f":"IFERROR(IF($A388=Factores!$D$24,$C388*Q388,IF($A388=Factores!$D$25,$D388*V388,$E388*AA388)),)*J$87","v":0},{"$f":"SUMPRODUCT(G388:J388,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B388)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B388)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B388)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B388)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B388)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B388,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B388,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B388,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B388,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B388,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B388,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B388,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B388,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B388,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B388,Potencia!$M:$M,AA$247)","v":0}]
[{"$f":"Factores!AL94","v":0},{"$f":"Factores!C94","v":""},{"$f":"1/(Factores!$G94*8760)*Factores!$AC94","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H94*Factores!$AC94","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J94*Factores!$S94","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF($A389=Factores!$D$24,$C389*M389,IF($A389=Factores!$D$25,$D389*R389,$E389*W389)),)*F$87","v":0},{"$f":"IFERROR(IF($A389=Factores!$D$24,$C389*N389,IF($A389=Factores!$D$25,$D389*S389,$E389*X389)),)*G$87","v":0},{"$f":"IFERROR(IF($A389=Factores!$D$24,$C389*O389,IF($A389=Factores!$D$25,$D389*T389,$E389*Y389)),)*H$87","v":0},{"$f":"IFERROR(IF($A389=Factores!$D$24,$C389*P389,IF($A389=Factores!$D$25,$D389*U389,$E389*Z389)),)*I$87","v":0},{"$f":"IFERROR(IF($A389=Factores!$D$24,$C389*Q389,IF($A389=Factores!$D$25,$D389*V389,$E389*AA389)),)*J$87","v":0},{"$f":"SUMPRODUCT(G389:J389,Params!$B$19:$E$19)","v":0},null,{"$f":"SUMIFS(Energia!F:F,Energia!$C:$C,$B389)","v":4595433.0009999983},{"$f":"SUMIFS(Energia!G:G,Energia!$C:$C,$B389)","v":4779666.0019999985},{"$f":"SUMIFS(Energia!H:H,Energia!$C:$C,$B389)","v":4853925.0009999974},{"$f":"SUMIFS(Energia!I:I,Energia!$C:$C,$B389)","v":4909342.0009999992},{"$f":"SUMIFS(Energia!J:J,Energia!$C:$C,$B389)","v":4955182.0009999974},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B389,Potencia!$M:$M,R$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B389,Potencia!$M:$M,S$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B389,Potencia!$M:$M,T$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B389,Potencia!$M:$M,U$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B389,Potencia!$M:$M,V$247)","v":0},{"$f":"SUMIFS(Potencia!F:F,Potencia!$B:$B,$B389,Potencia!$M:$M,W$247)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!$B:$B,$B389,Potencia!$M:$M,X$247)","v":0},{"$f":"SUMIFS(Potencia!H:H,Potencia!$B:$B,$B389,Potencia!$M:$M,Y$247)","v":0},{"$f":"SUMIFS(Potencia!I:I,Potencia!$B:$B,$B389,Potencia!$M:$M,Z$247)","v":0},{"$f":"SUMIFS(Potencia!J:J,Potencia!$B:$B,$B389,Potencia!$M:$M,AA$247)","v":0}]
[null,"Pérdida AT",null,null,null,{"$f":"SUM(F369:F389)*(F75-1)","v":7.0073450035339002},{"$f":"SUM(G369:G389)*(G75-1)","v":7.294522713012439},{"$f":"SUM(H369:H389)*(H75-1)","v":7.4081056054731587},{"$f":"SUM(I369:I389)*(I75-1)","v":7.4928495422028947},{"$f":"SUM(J369:J389)*(J75-1)","v":7.5629527533423113},{"$f":"SUMPRODUCT(G390:J390,Params!$B$19:$E$19)","v":24.417299430786141}]
[null,"Potencia Máxima AT",null,null,null,{"$f":"SUM(F369:F390)","v":834.14100663217721},{"$f":"SUM(G369:G390)","v":868.07648170826474},881.59273736449722,891.67800665484106,900.02058272114039,{"$f":"SUMPRODUCT(G391:J391,Params!$B$19:$E$19)","v":2905.75263370931}]
[null,"Potencia Máxima AT objetivo",null,null,null,{"$f":"Factores!D14","v":834.1410066321771},{"$f":"Factores!E14","v":868.07648170826519},{"$f":"Factores!F14","v":881.59273736449722},{"$f":"Factores!G14","v":891.67800665484151},{"$f":"Factores!H14","v":900.0205827211405},{"$f":"SUMPRODUCT(G392:J392,Params!$B$19:$E$19)","v":2905.7526337093109}]
[null,"Diferencia",null,null,null,{"$f":"F391-F392","v":0},{"$f":"G391-G392","v":0},0,0,0]
[]
[]
[]
["FACTORES DE PÉRDIDA DE ENERGÍA. ",null,null,null,null,null,null,null,null,null,"V. Presente"]
[null,"PNT BT",null,null,null,null,null,null,null,null,{"$f":"SUM(K6:K7)/(SUM(K6:K7)-K7)","v":1.0683034826292588}]
[null,"PT BT",null,null,null,null,null,null,null,null,{"$f":"K9/(K9-K8)","v":1.014698476263814}]
[null,"PT MT",null,null,null,null,null,null,null,null,{"$f":"K12/(K12-K11)","v":1.0356530968757307}]
[null,"PT AT",null,null,null,null,null,null,null,null,{"$f":"K15/(K15-K14)","v":1.0062702981446672}]
["FACTORES ACUMULADOS DE PÉRDIDA DE ENERGÍA. "]
[null,"PNT BT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K398:K$401)","v":1.1296934597683348}]
[null,"PT BT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K399:K$401)","v":1.0574649227839135}]
[null,"PT MT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K400:K$401)","v":1.0421469505675893}]
[null,"PT AT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K401:K$401)","v":1.0062702981446672}]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx AT en punta)",null,null,null,null,null,null,null,null,null,"V. Presente"]
[null,"PNT BT",null,null,null,null,null,null,null,null,{"$f":"SUM(K169:K190)/(SUM(K169:K190)-K190)","v":1.0900007494124417}]
[null,"PT BT",null,null,null,null,null,null,null,null,{"$f":"K192/(K192-K191)","v":1.019349343144925}]
[null,"PT MT",null,null,null,null,null,null,null,null,{"$f":"K214/(K214-K213)","v":1.0480468904835178}]
[null,"PT AT",null,null,null,null,null,null,null,null,{"$f":"K236/(K236-K235)","v":1.0084742997943694}]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx AT en punta)"]
[null,"PNT BT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K408:K$411)","v":1.1743441609442347}]
[null,"PT BT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K409:K$411)","v":1.0773792234337984}]
[null,"PT MT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K410:K$411)","v":1.0569283540320318}]
[null,"PT AT",null,null,null,null,null,null,null,null,{"$f":"PRODUCT(K411:K$411)","v":1.0084742997943694}]
[]
["PERDIDAS NO TECNICAS DE ENERGIA TOTALES",null,null,null,null,{"$f":"F7","v":206126.49067436732},214824.07765452232,218325.73945999579,220938.46005615185,223097.8014036394,{"$f":"K7","v":719695.76411679608}]
["PERDIDAS TECNICAS DE ENERGIA TOTALES",null,null,null,null,{"$f":"F8+F11+F14","v":230362.41074434933},239618.56084110364,243349.25152926083,246133.31915448364,248436.16347123537,{"$f":"K8+K11+K14","v":802086.00767443958}]
["PERDIDAS ENERGIA TOTALES",null,null,null,null,{"$f":"F418+F419","v":436488.90141871665},454442.63849562593,461674.99098925665,467071.77921063546,471533.9648748748,{"$f":"K418+K419","v":1521781.7717912355}]
[]
["PERDIDAS NO TECNICAS DE POTENCIA TOTALES",null,null,null,null,{"$f":"F190","v":45.13297485317252},47.211905423082015,48.035251535753268,48.649517042484852,49.157289175655905,{"$f":"K190","v":158.37564450533804}]
["PERDIDAS TECNICAS DE POTENCIA TOTALES",null,null,null,null,{"$f":"F191+F213+F235","v":53.844476996517848},56.176983642388372,57.100354789489508,57.789284392934761,58.359185908847643,{"$f":"K191+K213+K235","v":188.23208387141796}]
["PERDIDAS POTENCIA TOTALES",null,null,null,null,{"$f":"F422+F423","v":98.977451849690368},103.38888906547038,105.13560632524278,106.43880143541961,107.51647508450355,{"$f":"K422+K423","v":346.60772837675597}]
[]
[]
["FACTORES PARA ASIGNAR CARGOS DE DISTRIBUCIÓN"]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx BT en punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K116/(K116-SUM(K114:K115))","v":1.1110915479410486}]
[]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx MT en punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K143/(K143-SUM(K141:K142))","v":1.1110915479410486}]
[null,"MT",null,null,null,null,null,null,null,null,{"$f":"K165/(K165-K164)","v":1.0480468904835178}]
[]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx AT en punta)"]
[null,"BT",null,null,null,null,{"$f":"G192/(G192-SUM(G190:G191))","v":1.111037886534185},null,null,null,{"$f":"K192/(K192-SUM(K190:K191))","v":1.1110915479410486}]
[null,"MT",null,null,null,null,{"$f":"G214/(G214-G213)","v":1.0480673159378657},null,null,null,{"$f":"K214/(K214-K213)","v":1.0480468904835178}]
[null,"AT",null,null,null,null,{"$f":"G236/(G236-G235)","v":1.0084742978599679},null,null,null,{"$f":"K236/(K236-K235)","v":1.0084742997943694}]
[]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx BT en punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K429","v":1.1110915479410486}]
[]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx MT en punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K432*K433","v":1.1644760418621345}]
[null,"MT",null,null,null,null,null,null,null,null,{"$f":"K433","v":1.0480468904835178}]
[]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx AT en punta)"]
[null,"BT",null,null,null,null,{"$f":"G436*G437*G438","v":1.1743103281940637},null,null,null,{"$f":"K436*K437*K438","v":1.1743441609442349}]
[null,"MT",null,null,null,null,{"$f":"G437*G438","v":1.0569489505504204},null,null,null,{"$f":"K437*K438","v":1.0569283540320318}]
[null,"AT",null,null,null,null,{"$f":"G438","v":1.0084742978599679},null,null,null,{"$f":"K438","v":1.0084742997943694}]
[]
[]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx BT en Fuera de Punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K271/(K271-SUM(K269:K270))","v":1.1110915270462309}]
[]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx MT en Fuera de Punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K298/(K298-SUM(K296:K297))","v":1.1110915270462309}]
[null,"MT",null,null,null,null,null,null,null,null,{"$f":"K320/(K320-K319)","v":1.0480468962423228}]
[]
["FACTORES DE PÉRDIDA DE POTENCIA (coincidente con máx AT en Fuera de punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K347/(K347-SUM(K345:K346))","v":1.1110915516723678}]
[null,"MT",null,null,null,null,null,null,null,null,{"$f":"K369/(K369-K368)","v":1.0480468890528263}]
[null,"AT",null,null,null,null,null,null,null,null,{"$f":"K391/(K391-K390)","v":1.0084742997943694}]
[]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx BT en Fuera de Punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K454","v":1.1110915270462309}]
[]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx MT en Fuera de Punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K457*K458","v":1.1644760263619451}]
[null,"MT",null,null,null,null,null,null,null,null,{"$f":"K458","v":1.0480468962423228}]
[]
["FACTORES ACUMULADOS DE PÉRDIDA DE POTENCIA (coincidente con máx AT en Fuera de Punta)"]
[null,"BT",null,null,null,null,null,null,null,null,{"$f":"K461*K462*K463","v":1.1743441632848717}]
[null,"MT",null,null,null,null,null,null,null,null,{"$f":"K462*K463","v":1.0569283525892161}]
[null,"AT",null,null,null,null,null,null,null,null,{"$f":"K463","v":1.0084742997943694}]

{"sheet":"Resumen_cargos","index":15,"n_rows":90,"n_cols":89,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Cargos por Conexión","Cargos de Distribución",null,null,null,null,null,"Cargos de Comercialización",null,null,"Cargos por Servicio de Alumbrado Público","Cargos por Consumo de Alumbrado Público","Cargos por pérdidas de energía en distribución",null,null,"Cargos por pérdidas de potencia en distribución",null,null,"Cargos por pérdidas en distribución","Cargos por Energía en Generación",null,null,null,"Cargos por Potencia en Generación",null,null,null,null,null,"Cargos por Generación","Cargos por Generación","Cargos por Generación",null,"Cargos por Potencia en Transmisión",null,null,"Cargos por Pérdidas de Energía en Transmisión",null,null,"Cargos Tarifario Totales",null,null,null,null,null,null,null,null,"Cargos Tarifarios VAD",null,null,null,null,null,null,null,null,null,"Cargos Tarifarios Generación",null,null,null,null,null,null,null,null,null,null,"Cargos Tarifarios Transmisión",null,null,null,null,null,null,null,null,null,"Valor Presente V. Facturación"]
[null,"CX_","CD_","CD_","CD_","CD_","CD_","CD_","CCOMF_","CCOMF_","CCOMV_","CSERAP_","CCONAP_","CPERDE_","CPERDE_","CPERDE_","CPERDP_","CPERDP_","CPERDP_","CPERDP+CPERDE_","CENEGEN_","CENEGEN_","CENEGEN_","CENEGENEX_","CPOTGENE_","CPOTGEN_","CPOTGEN_","CPOTGENGC_","CPOTGEN_","CPOTGEN_","CENEGEN+CENEGENEX_","CENEGEN+CENEGENEX+CPOTGENE_","CENEGEN+CENEGENEX_","CENEGEN+CENEGENEX_","CPT_","CPT_","CPT_","CPET_"]
[null,{"$f":"B4&B6","v":"CX_conex_"},{"$f":"C4&C6","v":"CD_kWh_"},{"$f":"D4&D6","v":"CD_kW_M_"},{"$f":"E4&E6","v":"CD_kW_P_"},{"$f":"F4&F6","v":"CD_kW_FP_"},{"$f":"G4&G6","v":"CD_kW_FPM_"},"CD_kW_FPB_",{"$f":"I4&I6","v":"CCOMF_cliente_"},{"$f":"J4&J6","v":"CCOMF_kWh_"},"CCOMV_kWh_",{"$f":"L4&L6","v":"CSERAP_kWh_"},{"$f":"M4&M6","v":"CCONAP_kWh_"},{"$f":"N4&N6","v":"CPERDE_kWh_T_"},{"$f":"O4&O6","v":"CPERDE_kWh_P_"},{"$f":"P4&P6","v":"CPERDE_kWh_FP_"},{"$f":"Q4&Q6","v":"CPERDP_kWh_"},{"$f":"R4&R6","v":"CPERDP_kW_M_"},{"$f":"S4&S6","v":"CPERDP_kW_P_"},"CPERDP+CPERDE_kWh_",{"$f":"U4&U6","v":"CENEGEN_kWh_T_"},{"$f":"V4&V6","v":"CENEGEN_kWh_P_"},{"$f":"W4&W6","v":"CENEGEN_kWh_FP_"},{"$f":"X4&X6","v":"CENEGENEX_kWh_"},"CPOTGENE_kWh_","CPOTGEN_kW_","CPOTGEN_kWP_","CPOTGENGC_kW_",{"$f":"AC4&AC6","v":"CPOTGEN_kW_M_"},"CPOTGEN_kW_P_",{"$f":"AE4&AE6","v":"CENEGEN+CENEGENEX_kWh_"},"CENEGEN+CENEGENEX+CPOTGENE_kWh_",{"$f":"AG4&AG6","v":"CENEGEN+CENEGENEX_kWhP_"},"CENEGEN+CENEGENEX_kWhFP_","CPT_kWh_","CPT_kW_M_","CPT_kW_P_","CPET_kWh_",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M","P","FP",null,"P","FP"]
[null,"conex_","kWh_","kW_M_","kW_P_","kW_FP_","kW_FPM_","kW_FPB_","cliente_","kWh_","kWh_","kWh_","kWh_","kWh_T_","kWh_P_","kWh_FP_","kWh_","kW_M_","kW_P_","kWh_","kWh_T_","kWh_P_","kWh_FP_","kWh_","kWh_","kW_","kWP_","kW_","kW_M_","kW_P_","kWh_","kWh_","kWhP_","kWhFP_","kWh_","kW_M_","kW_P_","kWh_",null,null,"conex_","kWh_","kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_",null,{"$f":"AO6","v":"conex_"},{"$f":"AP6","v":"kWh_"},"kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_",null,null,{"$f":"AO6","v":"conex_"},{"$f":"AP6","v":"kWh_"},"kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_",{"$f":"BJ6","v":"kW_"},null,null,{"$f":"AO6","v":"conex_"},"kWh_","kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_",null,null,{"$f":"AX6","v":"conex_"},"kWh_","kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_","kW_Peajes horarios"]
[null,"VAD","VAD","VAD","VAD","VAD","VAD","VAD","VAD","VAD","VAD","VAD","GEN","VAD","VAD","VAD","VAD","VAD","VAD",null,"GEN","GEN","GEN","GEN","GEN","GEN","GEN","GEN_GC",null,null,null,null,null,null,"TRANS","TRANS","TRANS","TRANS",null,null,null,null,null,null,null,null,null,null,null,"VAD",{"$f":"AX7","v":"VAD"},{"$f":"AY7","v":"VAD"},"VAD","VAD","VAD","VAD","VAD",null,null,"GEN",{"$f":"BH7","v":"GEN"},{"$f":"BI7","v":"GEN"},{"$f":"BJ7","v":"GEN"},{"$f":"BK7","v":"GEN"},{"$f":"BL7","v":"GEN"},{"$f":"BM7","v":"GEN"},{"$f":"BN7","v":"GEN"},"GEN_GC",null,null,"TRANS",{"$f":"BS7","v":"TRANS"},{"$f":"BT7","v":"TRANS"},{"$f":"BU7","v":"TRANS"},{"$f":"BV7","v":"TRANS"},{"$f":"BW7","v":"TRANS"},{"$f":"BX7","v":"TRANS"},{"$f":"BY7","v":"TRANS"}]
[{"$f":"Factores!C34","v":"BTS"},{"$f":"cargos_conexión!G21","v":16.690000000000001},{"$f":"cargos_distribución!AG26","v":3.3188626106871913E-2},{"$f":"cargos_distribución!AI26","v":0},{"$f":"cargos_distribución!AK26","v":0},{"$f":"cargos_distribución!AM26","v":0},{"$f":"cargos_distribución!AO26","v":0},{"$f":"cargos_distribución!AQ26","v":0},{"$f":"cargos_comercialización!N27","v":2.61},{"$f":"cargos_comercialización!O27","v":0},{"$f":"cargos_comercialización!R27","v":1.6498830685812409E-2},{"$f":"cargos_AP!K28","v":2.3284010523007422E-3},{"$f":"cargos_AP!N28","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO29","v":1.4866586974098643E-2},{"$f":"cargos_pérdidas!AQ29","v":0},{"$f":"cargos_pérdidas!AS29","v":0},{"$f":"cargos_pérdidas!AV29","v":1.0701054518580584E-3},{"$f":"cargos_pérdidas!AX29","v":0},{"$f":"cargos_pérdidas!AZ29","v":0},{"$f":"N8+Q8","v":1.5936692425956703E-2},{"$f":"cargos_abastecimiento!N136","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!P136","v":0},{"$f":"cargos_abastecimiento!R136","v":0},{"$f":"cargos_abastecimiento!T136","v":0},{"$f":"cargos_abastecimiento!AC58","v":2.7840310313281474E-2},{"$f":"cargos_abastecimiento!AE58","v":0},{"$f":"cargos_abastecimiento!AG58","v":0},{"$f":"cargos_abastecimiento!AJ58","v":0},{"$f":"cargos_abastecimiento!AM58","v":0},{"$f":"cargos_abastecimiento!AN58","v":0},{"$f":"U8+X8","v":8.5394205433827558E-2},{"$f":"U8+X8+Y8","v":0.11323451574710904},{"$f":"V8+X8","v":0},{"$f":"W8+X8","v":0},{"$f":"cargos_abastecimiento!V228","v":6.2722269319745805E-3},{"$f":"cargos_abastecimiento!X228","v":0},{"$f":"cargos_abastecimiento!Z228","v":0},{"$f":"cargos_abastecimiento!H298","v":4.6431092347196251E-3},null,null,{"$f":"SUMIFS($B8:$AL8,$B$6:$AL$6,AO$6)","v":16.690000000000001},0.30791354548036842,0,0,0,2.61,0,0,null,{"$f":"SUMIFS($B8:$AL8,$B$6:$AL$6,AX$6,$B$7:$AL$7,AX$7)","v":16.690000000000001},5.3085963296843126E-2,0,0,0,2.61,0,0,null,null,{"$f":"SUMIFS($B8:$AL8,$B$6:$AL$6,BH$6,$B$7:$AL$7,BH$7)","v":0},2.9346832409937802E-2,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B8:$AL8,$B$6:$AL$6,BS$6,$B$7:$AL$7,BS$7)","v":0},1.0915336166694205E-2,0,0,0,0,0,0,null,null,{"$f":"IF(A8=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A8))","v":45777.534868293216},{"$f":"IF(A8=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A8))","v":6643868.1065428313},{"$f":"IF(A8=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A8,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A8=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A8,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A8=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A8,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A8=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A8))","v":1589131.8956696466},{"$f":"IF(A8=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A8,Energia!AA:AA,CI$5))","v":6.5993474096901871E-4},{"$f":"IF(A8=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A8,Energia!AA:AA,CJ$5))","v":2.6271598140502274E-3},{"$f":"IF(AND(BP8>0,CF8>0),CF8,)","v":0}]
[{"$f":"Factores!C35","v":"BTD"},{"$f":"cargos_conexión!G22","v":71.849999999999994},{"$f":"cargos_distribución!AG27","v":0},{"$f":"cargos_distribución!AI27","v":12.347635928926916},{"$f":"cargos_distribución!AK27","v":0},{"$f":"cargos_distribución!AM27","v":0},{"$f":"cargos_distribución!AO27","v":0},{"$f":"cargos_distribución!AQ27","v":0},{"$f":"cargos_comercialización!N28","v":5.57},{"$f":"cargos_comercialización!O28","v":0},{"$f":"cargos_comercialización!R28","v":4.7714051341846333E-3},{"$f":"cargos_AP!K29","v":2.3284010523007422E-3},{"$f":"cargos_AP!N29","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO30","v":1.4866586974098643E-2},{"$f":"cargos_pérdidas!AQ30","v":0},{"$f":"cargos_pérdidas!AS30","v":0},{"$f":"cargos_pérdidas!AV30","v":0},{"$f":"cargos_pérdidas!AX30","v":0.48737635062059165},{"$f":"cargos_pérdidas!AZ30","v":0},{"$f":"N9+Q9","v":1.4866586974098643E-2},{"$f":"cargos_abastecimiento!N137","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!P137","v":0},{"$f":"cargos_abastecimiento!R137","v":0},{"$f":"cargos_abastecimiento!T137","v":0},{"$f":"cargos_abastecimiento!AC59","v":4.1297041218033639E-2},{"$f":"cargos_abastecimiento!AE59","v":1.9019680000329164},{"$f":"cargos_abastecimiento!AG59","v":0},{"$f":"cargos_abastecimiento!AJ59","v":0},{"$f":"cargos_abastecimiento!AM59","v":1.9019680000329164},{"$f":"cargos_abastecimiento!AN59","v":0},{"$f":"U9+X9","v":8.5394205433827558E-2},{"$f":"U9+X9+Y9","v":0.12669124665186121},{"$f":"V9+X9","v":0},{"$f":"W9+X9","v":0},{"$f":"cargos_abastecimiento!V229","v":5.2087673736602872E-3},{"$f":"cargos_abastecimiento!X229","v":1.4283335661275747},{"$f":"cargos_abastecimiento!Z229","v":0},{"$f":"cargos_abastecimiento!H299","v":4.6431092347196251E-3},null,null,71.849999999999994,0.28670728516934263,1.9019680000329164,0,0,5.57,0,0,null,71.849999999999994,7.0998061864853759E-3,0,0,0,5.57,0,0,null,null,0,4.2803563314689971E-2,1.9019680000329164,0,0,0,0,0,0,null,null,0,9.8518766083799114E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A9=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A9))","v":556.53658428397591},{"$f":"IF(A9=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A9))","v":2476254.5068148598},{"$f":"IF(A9=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A9,Potencia!M:M,CE$5))","v":790.68244694060127},{"$f":"IF(A9=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A9,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A9=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A9,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A9=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A9))","v":19367.365111904397},{"$f":"IF(A9=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A9,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A9=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A9,Energia!AA:AA,CJ$5))","v":0},{"$f":"IF(AND(BP9>0,CF9>0),CF9,)","v":0}]
[{"$f":"Factores!C36","v":"BTH"},{"$f":"cargos_conexión!G23","v":71.849999999999994},{"$f":"cargos_distribución!AG28","v":0},{"$f":"cargos_distribución!AI28","v":0},{"$f":"cargos_distribución!AK28","v":7.6753017155907548},{"$f":"cargos_distribución!AM28","v":5.2622261474543288},{"$f":"cargos_distribución!AO28","v":2.9534290718406209},{"$f":"cargos_distribución!AQ28","v":2.3627432574724967},{"$f":"cargos_comercialización!N29","v":5.57},{"$f":"cargos_comercialización!O29","v":0},{"$f":"cargos_comercialización!R29","v":4.7714051341846333E-3},{"$f":"cargos_AP!K30","v":2.3284010523007422E-3},{"$f":"cargos_AP!N30","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO31","v":0},{"$f":"cargos_pérdidas!AQ31","v":1.4866586974098643E-2},{"$f":"cargos_pérdidas!AS31","v":1.4866586974098643E-2},{"$f":"cargos_pérdidas!AV31","v":0},{"$f":"cargos_pérdidas!AX31","v":0},{"$f":"cargos_pérdidas!AZ31","v":0.50891144664421351},0,{"$f":"cargos_abastecimiento!N138","v":0},{"$f":"cargos_abastecimiento!P138","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!R138","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!T138","v":0},{"$f":"cargos_abastecimiento!AC60","v":1.6321684196365281E-2},{"$f":"cargos_abastecimiento!AE60","v":0},{"$f":"cargos_abastecimiento!AG60","v":1.9860079077190618},{"$f":"cargos_abastecimiento!AJ60","v":0},{"$f":"cargos_abastecimiento!AM60","v":0},{"$f":"cargos_abastecimiento!AN60","v":1.9860079077190618},0,1.6321684196365281E-2,8.5394205433827558E-2,8.5394205433827558E-2,{"$f":"cargos_abastecimiento!V230","v":2.2613246417398721E-3},{"$f":"cargos_abastecimiento!X230","v":0},{"$f":"cargos_abastecimiento!Z230","v":1.4914455748681563},{"$f":"cargos_abastecimiento!H300","v":4.6431092347196251E-3},null,null,71.849999999999994,4.8154130552331767E-2,0,1.9860079077190618,0,5.57,8.5394205433827558E-2,8.5394205433827558E-2,null,71.849999999999994,7.0998061864853759E-3,0,0,0,5.57,0,0,null,null,0,1.782820629302161E-2,0,1.9860079077190618,0,0,0,0,0,null,null,0,6.9044338764594967E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A10=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A10))","v":9.1607105234186417},{"$f":"IF(A10=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A10))","v":117029.70064049715},{"$f":"IF(A10=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A10,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A10=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A10,Potencia!M:M,CF$5))","v":14.143965181914231},{"$f":"IF(A10=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A10,Potencia!M:M,CG$5))","v":16.397400488533378},{"$f":"IF(A10=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A10))","v":308.6756901335981},{"$f":"IF(A10=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A10,Energia!AA:AA,CI$5))","v":28184.369382412555},{"$f":"IF(A10=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A10,Energia!AA:AA,CJ$5))","v":88845.331258084581},0]
[{"$f":"Factores!C37","v":"BTS_A"},{"$f":"cargos_conexión!G24","v":71.849999999999994},{"$f":"cargos_distribución!AG29","v":3.3188626106871913E-2},{"$f":"cargos_distribución!AI29","v":0},{"$f":"cargos_distribución!AK29","v":0},{"$f":"cargos_distribución!AM29","v":0},{"$f":"cargos_distribución!AO29","v":0},{"$f":"cargos_distribución!AQ29","v":0},{"$f":"cargos_comercialización!N30","v":5.57},{"$f":"cargos_comercialización!O30","v":0},{"$f":"cargos_comercialización!R30","v":4.7714051341846333E-3},{"$f":"cargos_AP!K31","v":2.3284010523007422E-3},{"$f":"cargos_AP!N31","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO32","v":1.4866586974098643E-2},{"$f":"cargos_pérdidas!AQ32","v":0},{"$f":"cargos_pérdidas!AS32","v":0},{"$f":"cargos_pérdidas!AV32","v":1.0701054518580584E-3},{"$f":"cargos_pérdidas!AX32","v":0},{"$f":"cargos_pérdidas!AZ32","v":0},1.5936692425956703E-2,{"$f":"cargos_abastecimiento!N139","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!P139","v":0},{"$f":"cargos_abastecimiento!R139","v":0},{"$f":"cargos_abastecimiento!T139","v":0},{"$f":"cargos_abastecimiento!AC61","v":2.7840310313281474E-2},{"$f":"cargos_abastecimiento!AE61","v":0},{"$f":"cargos_abastecimiento!AG61","v":0},{"$f":"cargos_abastecimiento!AJ61","v":0},{"$f":"cargos_abastecimiento!AM61","v":0},{"$f":"cargos_abastecimiento!AN61","v":0},8.5394205433827558E-2,0.11323451574710904,0,0,{"$f":"cargos_abastecimiento!V231","v":6.2722269319745805E-3},{"$f":"cargos_abastecimiento!X231","v":0},{"$f":"cargos_abastecimiento!Z231","v":0},{"$f":"cargos_abastecimiento!H301","v":4.6431092347196251E-3},null,null,71.849999999999994,0.29618611992874067,0,0,0,5.57,0,0,null,71.849999999999994,4.1358537745215349E-2,0,0,0,5.57,0,0,null,null,0,2.9346832409937802E-2,0,0,0,0,0,0,0,null,null,0,1.0915336166694205E-2,0,0,0,0,0,0,null,null,{"$f":"IF(A11=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A11))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A11))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A11,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A11,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A11,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A11))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A11,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A11=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A11,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C38","v":"BTA"},{"$f":"cargos_conexión!G25","v":71.849999999999994},{"$f":"cargos_distribución!AG30","v":0},{"$f":"cargos_distribución!AI30","v":12.347635928926916},{"$f":"cargos_distribución!AK30","v":0},{"$f":"cargos_distribución!AM30","v":0},{"$f":"cargos_distribución!AO30","v":0},{"$f":"cargos_distribución!AQ30","v":0},{"$f":"cargos_comercialización!N31","v":5.57},{"$f":"cargos_comercialización!O31","v":0},{"$f":"cargos_comercialización!R31","v":4.7714051341846333E-3},{"$f":"cargos_AP!K32","v":2.3284010523007422E-3},{"$f":"cargos_AP!N32","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO33","v":1.4866586974098643E-2},{"$f":"cargos_pérdidas!AQ33","v":0},{"$f":"cargos_pérdidas!AS33","v":0},{"$f":"cargos_pérdidas!AV33","v":1.7098417660573401E-3},{"$f":"cargos_pérdidas!AX33","v":0},{"$f":"cargos_pérdidas!AZ33","v":0},1.6576428740155982E-2,{"$f":"cargos_abastecimiento!N140","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!P140","v":0},{"$f":"cargos_abastecimiento!R140","v":0},{"$f":"cargos_abastecimiento!T140","v":0},{"$f":"cargos_abastecimiento!AC62","v":0},{"$f":"cargos_abastecimiento!AE62","v":0},{"$f":"cargos_abastecimiento!AG62","v":0},{"$f":"cargos_abastecimiento!AJ62","v":0},{"$f":"cargos_abastecimiento!AM62","v":0},{"$f":"cargos_abastecimiento!AN62","v":0},8.5394205433827558E-2,8.5394205433827558E-2,0,0,{"$f":"cargos_abastecimiento!V232","v":1.0417534747320574E-2},{"$f":"cargos_abastecimiento!X232","v":0},{"$f":"cargos_abastecimiento!Z232","v":0},{"$f":"cargos_abastecimiento!H302","v":4.6431092347196251E-3},null,null,71.849999999999994,0.21274165363905034,0,0,0,5.57,0,0,null,71.849999999999994,8.8096479525427152E-3,0,0,0,5.57,0,0,null,null,0,1.50652209665633E-3,0,0,0,0,0,0,0,null,null,0,1.5060643982040199E-2,0,0,0,0,0,0,null,null,{"$f":"IF(A12=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A12))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A12))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A12,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A12,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A12,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A12))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A12,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A12=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A12,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"cargos_conexión!G26","v":71.849999999999994},{"$f":"cargos_distribución!AG31","v":0},{"$f":"cargos_distribución!AI31","v":12.347635928926916},{"$f":"cargos_distribución!AK31","v":0},{"$f":"cargos_distribución!AM31","v":0},{"$f":"cargos_distribución!AO31","v":0},{"$f":"cargos_distribución!AQ31","v":0},{"$f":"cargos_comercialización!N32","v":2.7850000000000001},{"$f":"cargos_comercialización!O32","v":0},{"$f":"cargos_comercialización!R32","v":4.7714051341846333E-3},{"$f":"cargos_AP!K33","v":2.3284010523007422E-3},{"$f":"cargos_AP!N33","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO34","v":1.4866586974098643E-2},{"$f":"cargos_pérdidas!AQ34","v":0},{"$f":"cargos_pérdidas!AS34","v":0},{"$f":"cargos_pérdidas!AV34","v":0},{"$f":"cargos_pérdidas!AX34","v":0.48737635062059165},{"$f":"cargos_pérdidas!AZ34","v":0},1.4866586974098643E-2,{"$f":"cargos_abastecimiento!N141","v":0},{"$f":"cargos_abastecimiento!P141","v":0},{"$f":"cargos_abastecimiento!R141","v":0},{"$f":"cargos_abastecimiento!T141","v":0},{"$f":"cargos_abastecimiento!AC63","v":0},{"$f":"cargos_abastecimiento!AE63","v":0},{"$f":"cargos_abastecimiento!AG63","v":0},{"$f":"cargos_abastecimiento!AJ63","v":16},{"$f":"cargos_abastecimiento!AM63","v":16},{"$f":"cargos_abastecimiento!AN63","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V233","v":5.2087673736602872E-3},{"$f":"cargos_abastecimiento!X233","v":1.4283335661275747},{"$f":"cargos_abastecimiento!Z233","v":0},{"$f":"cargos_abastecimiento!H303","v":0},null,null,71.849999999999994,2.8681682630900637E-2,16,0,0,2.7850000000000001,0,0,null,71.849999999999994,7.0998061864853759E-3,0,0,0,2.7850000000000001,0,0,null,null,0,1.50652209665633E-3,0,0,0,0,0,0,16,null,null,0,5.2087673736602872E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A13=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A13))","v":10.637121714546934},{"$f":"IF(A13=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A13))","v":384099.02358122752},{"$f":"IF(A13=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A13,Potencia!M:M,CE$5))","v":78.565727971273034},{"$f":"IF(A13=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A13,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A13=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A13,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A13=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A13))","v":386.4558492318082},{"$f":"IF(A13=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A13,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A13=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A13,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"cargos_conexión!G27","v":71.849999999999994},{"$f":"cargos_distribución!AG32","v":0},{"$f":"cargos_distribución!AI32","v":0},{"$f":"cargos_distribución!AK32","v":7.6753017155907548},{"$f":"cargos_distribución!AM32","v":5.2622261474543288},{"$f":"cargos_distribución!AO32","v":2.9534290718406209},{"$f":"cargos_distribución!AQ32","v":2.3627432574724967},{"$f":"cargos_comercialización!N33","v":2.7850000000000001},{"$f":"cargos_comercialización!O33","v":0},{"$f":"cargos_comercialización!R33","v":4.7714051341846333E-3},{"$f":"cargos_AP!K34","v":2.3284010523007422E-3},{"$f":"cargos_AP!N34","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO35","v":0},{"$f":"cargos_pérdidas!AQ35","v":1.4866586974098643E-2},{"$f":"cargos_pérdidas!AS35","v":1.4866586974098643E-2},{"$f":"cargos_pérdidas!AV35","v":0},{"$f":"cargos_pérdidas!AX35","v":0},{"$f":"cargos_pérdidas!AZ35","v":0.50891144664421351},0,{"$f":"cargos_abastecimiento!N142","v":0},{"$f":"cargos_abastecimiento!P142","v":0},{"$f":"cargos_abastecimiento!R142","v":0},{"$f":"cargos_abastecimiento!T142","v":0},{"$f":"cargos_abastecimiento!AC64","v":0},{"$f":"cargos_abastecimiento!AE64","v":0},{"$f":"cargos_abastecimiento!AG64","v":0},{"$f":"cargos_abastecimiento!AJ64","v":16},{"$f":"cargos_abastecimiento!AM64","v":0},{"$f":"cargos_abastecimiento!AN64","v":16},0,0,0,0,{"$f":"cargos_abastecimiento!V234","v":2.2613246417398721E-3},{"$f":"cargos_abastecimiento!X234","v":0},{"$f":"cargos_abastecimiento!Z234","v":1.4914455748681563},{"$f":"cargos_abastecimiento!H304","v":0},null,null,71.849999999999994,1.0867652924881578E-2,16,0,0,2.7850000000000001,0,0,null,71.849999999999994,7.0998061864853759E-3,0,0,0,2.7850000000000001,0,0,null,null,0,1.50652209665633E-3,0,0,0,0,0,0,16,null,null,0,2.2613246417398721E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A14=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A14))","v":0},{"$f":"IF(A14=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A14))","v":11475.720396095358},{"$f":"IF(A14=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A14,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A14=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A14,Potencia!M:M,CF$5))","v":2.0926578682258081},{"$f":"IF(A14=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A14,Potencia!M:M,CG$5))","v":2.0604127400301895},{"$f":"IF(A14=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A14))","v":9.8612836650577407},{"$f":"IF(A14=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A14,Energia!AA:AA,CI$5))","v":3846.7691315435286},{"$f":"IF(A14=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A14,Energia!AA:AA,CJ$5))","v":7628.9512645518298},2.0926578682258081]
[{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"cargos_conexión!G28","v":16.690000000000001},{"$f":"cargos_distribución!AG33","v":3.3188626106871913E-2},{"$f":"cargos_distribución!AI33","v":0},{"$f":"cargos_distribución!AK33","v":0},{"$f":"cargos_distribución!AM33","v":0},{"$f":"cargos_distribución!AO33","v":0},{"$f":"cargos_distribución!AQ33","v":0},{"$f":"cargos_comercialización!N34","v":0},{"$f":"cargos_comercialización!O34","v":1.5004071119321456E-2},{"$f":"cargos_comercialización!R34","v":1.6498830685812409E-2},{"$f":"cargos_AP!K35","v":2.3284010523007422E-3},{"$f":"cargos_AP!N35","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO36","v":1.4866586974098643E-2},{"$f":"cargos_pérdidas!AQ36","v":0},{"$f":"cargos_pérdidas!AS36","v":0},{"$f":"cargos_pérdidas!AV36","v":1.0701054518580584E-3},{"$f":"cargos_pérdidas!AX36","v":0},{"$f":"cargos_pérdidas!AZ36","v":0},1.5936692425956703E-2,{"$f":"cargos_abastecimiento!N143","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!P143","v":0},{"$f":"cargos_abastecimiento!R143","v":0},{"$f":"cargos_abastecimiento!T143","v":0},{"$f":"cargos_abastecimiento!AC65","v":2.7840310313281474E-2},{"$f":"cargos_abastecimiento!AE65","v":0},{"$f":"cargos_abastecimiento!AG65","v":0},{"$f":"cargos_abastecimiento!AJ65","v":0},{"$f":"cargos_abastecimiento!AM65","v":0},{"$f":"cargos_abastecimiento!AN65","v":0},8.5394205433827558E-2,0.11323451574710904,0,0,{"$f":"cargos_abastecimiento!V235","v":6.2722269319745805E-3},{"$f":"cargos_abastecimiento!X235","v":0},{"$f":"cargos_abastecimiento!Z235","v":0},{"$f":"cargos_abastecimiento!H305","v":4.6431092347196251E-3},null,null,16.690000000000001,0.32291761659968987,0,0,0,0,0,0,null,16.690000000000001,6.8090034416164569E-2,0,0,0,0,0,0,null,null,0,2.9346832409937802E-2,0,0,0,0,0,0,0,null,null,0,1.0915336166694205E-2,0,0,0,0,0,0,null,null,{"$f":"IF(A15=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A15))","v":8904.0824650752493},{"$f":"IF(A15=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A15))","v":645140.37790368032},{"$f":"IF(A15=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A15,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A15=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A15,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A15=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A15,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A15=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A15))","v":309059.13512173499},{"$f":"IF(A15=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A15,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A15=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A15,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C42","v":0},{"$f":"cargos_conexión!G29","v":0},{"$f":"cargos_distribución!AG34","v":0},{"$f":"cargos_distribución!AI34","v":0},{"$f":"cargos_distribución!AK34","v":0},{"$f":"cargos_distribución!AM34","v":0},{"$f":"cargos_distribución!AO34","v":0},{"$f":"cargos_distribución!AQ34","v":0},{"$f":"cargos_comercialización!N35","v":0},{"$f":"cargos_comercialización!O35","v":0},{"$f":"cargos_comercialización!R35","v":0},{"$f":"cargos_AP!K36","v":0},{"$f":"cargos_AP!N36","v":0},{"$f":"cargos_pérdidas!AO37","v":0},{"$f":"cargos_pérdidas!AQ37","v":0},{"$f":"cargos_pérdidas!AS37","v":0},{"$f":"cargos_pérdidas!AV37","v":0},{"$f":"cargos_pérdidas!AX37","v":0},{"$f":"cargos_pérdidas!AZ37","v":0},0,{"$f":"cargos_abastecimiento!N144","v":0},{"$f":"cargos_abastecimiento!P144","v":0},{"$f":"cargos_abastecimiento!R144","v":0},{"$f":"cargos_abastecimiento!T144","v":0},{"$f":"cargos_abastecimiento!AC66","v":0},{"$f":"cargos_abastecimiento!AE66","v":0},{"$f":"cargos_abastecimiento!AG66","v":0},{"$f":"cargos_abastecimiento!AJ66","v":0},{"$f":"cargos_abastecimiento!AM66","v":0},{"$f":"cargos_abastecimiento!AN66","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V236","v":0},{"$f":"cargos_abastecimiento!X236","v":0},{"$f":"cargos_abastecimiento!Z236","v":0},{"$f":"cargos_abastecimiento!H306","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A16=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A16))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A16))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A16,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A16,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A16,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A16))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A16,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A16=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A16,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C43","v":""},{"$f":"cargos_conexión!G30","v":0},{"$f":"cargos_distribución!AG35","v":0},{"$f":"cargos_distribución!AI35","v":0},{"$f":"cargos_distribución!AK35","v":0},{"$f":"cargos_distribución!AM35","v":0},{"$f":"cargos_distribución!AO35","v":0},{"$f":"cargos_distribución!AQ35","v":0},{"$f":"cargos_comercialización!N36","v":0},{"$f":"cargos_comercialización!O36","v":0},{"$f":"cargos_comercialización!R36","v":0},{"$f":"cargos_AP!K37","v":0},{"$f":"cargos_AP!N37","v":0},{"$f":"cargos_pérdidas!AO38","v":0},{"$f":"cargos_pérdidas!AQ38","v":0},{"$f":"cargos_pérdidas!AS38","v":0},{"$f":"cargos_pérdidas!AV38","v":0},{"$f":"cargos_pérdidas!AX38","v":0},{"$f":"cargos_pérdidas!AZ38","v":0},0,{"$f":"cargos_abastecimiento!N145","v":0},{"$f":"cargos_abastecimiento!P145","v":0},{"$f":"cargos_abastecimiento!R145","v":0},{"$f":"cargos_abastecimiento!T145","v":0},{"$f":"cargos_abastecimiento!AC67","v":0},{"$f":"cargos_abastecimiento!AE67","v":0},{"$f":"cargos_abastecimiento!AG67","v":0},{"$f":"cargos_abastecimiento!AJ67","v":0},{"$f":"cargos_abastecimiento!AM67","v":0},{"$f":"cargos_abastecimiento!AN67","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V237","v":0},{"$f":"cargos_abastecimiento!X237","v":0},{"$f":"cargos_abastecimiento!Z237","v":0},{"$f":"cargos_abastecimiento!H307","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A17=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A17))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A17))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A17,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A17,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A17,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A17))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A17,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A17=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A17,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C44","v":""},{"$f":"cargos_conexión!G31","v":0},{"$f":"cargos_distribución!AG36","v":0},{"$f":"cargos_distribución!AI36","v":0},{"$f":"cargos_distribución!AK36","v":0},{"$f":"cargos_distribución!AM36","v":0},{"$f":"cargos_distribución!AO36","v":0},{"$f":"cargos_distribución!AQ36","v":0},{"$f":"cargos_comercialización!N37","v":0},{"$f":"cargos_comercialización!O37","v":0},{"$f":"cargos_comercialización!R37","v":0},{"$f":"cargos_AP!K38","v":0},{"$f":"cargos_AP!N38","v":0},{"$f":"cargos_pérdidas!AO39","v":0},{"$f":"cargos_pérdidas!AQ39","v":0},{"$f":"cargos_pérdidas!AS39","v":0},{"$f":"cargos_pérdidas!AV39","v":0},{"$f":"cargos_pérdidas!AX39","v":0},{"$f":"cargos_pérdidas!AZ39","v":0},0,{"$f":"cargos_abastecimiento!N146","v":0},{"$f":"cargos_abastecimiento!P146","v":0},{"$f":"cargos_abastecimiento!R146","v":0},{"$f":"cargos_abastecimiento!T146","v":0},{"$f":"cargos_abastecimiento!AC68","v":0},{"$f":"cargos_abastecimiento!AE68","v":0},{"$f":"cargos_abastecimiento!AG68","v":0},{"$f":"cargos_abastecimiento!AJ68","v":0},{"$f":"cargos_abastecimiento!AM68","v":0},{"$f":"cargos_abastecimiento!AN68","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V238","v":0},{"$f":"cargos_abastecimiento!X238","v":0},{"$f":"cargos_abastecimiento!Z238","v":0},{"$f":"cargos_abastecimiento!H308","v":0},null,null,{"$f":"SUMIFS($B18:$AL18,$B$6:$AL$6,AO$6)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMIFS($B18:$AL18,$B$6:$AL$6,AX$6,$B$7:$AL$7,AX$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B18:$AL18,$B$6:$AL$6,BH$6,$B$7:$AL$7,BH$7)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B18:$AL18,$B$6:$AL$6,BS$6,$B$7:$AL$7,BS$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"IF(A18=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A18))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A18))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A18,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A18,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A18,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A18))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A18,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A18=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A18,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C45","v":""},{"$f":"cargos_conexión!G32","v":0},{"$f":"cargos_distribución!AG37","v":0},{"$f":"cargos_distribución!AI37","v":0},{"$f":"cargos_distribución!AK37","v":0},{"$f":"cargos_distribución!AM37","v":0},{"$f":"cargos_distribución!AO37","v":0},{"$f":"cargos_distribución!AQ37","v":0},{"$f":"cargos_comercialización!N38","v":0},{"$f":"cargos_comercialización!O38","v":0},{"$f":"cargos_comercialización!R38","v":0},{"$f":"cargos_AP!K39","v":0},{"$f":"cargos_AP!N39","v":0},{"$f":"cargos_pérdidas!AO40","v":0},{"$f":"cargos_pérdidas!AQ40","v":0},{"$f":"cargos_pérdidas!AS40","v":0},{"$f":"cargos_pérdidas!AV40","v":0},{"$f":"cargos_pérdidas!AX40","v":0},{"$f":"cargos_pérdidas!AZ40","v":0},0,{"$f":"cargos_abastecimiento!N147","v":0},{"$f":"cargos_abastecimiento!P147","v":0},{"$f":"cargos_abastecimiento!R147","v":0},{"$f":"cargos_abastecimiento!T147","v":0},{"$f":"cargos_abastecimiento!AC69","v":0},{"$f":"cargos_abastecimiento!AE69","v":0},{"$f":"cargos_abastecimiento!AG69","v":0},{"$f":"cargos_abastecimiento!AJ69","v":0},{"$f":"cargos_abastecimiento!AM69","v":0},{"$f":"cargos_abastecimiento!AN69","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V239","v":0},{"$f":"cargos_abastecimiento!X239","v":0},{"$f":"cargos_abastecimiento!Z239","v":0},{"$f":"cargos_abastecimiento!H309","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A19=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A19))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A19))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A19,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A19,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A19,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A19))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A19,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A19=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A19,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C46","v":""},{"$f":"cargos_conexión!G33","v":0},{"$f":"cargos_distribución!AG38","v":0},{"$f":"cargos_distribución!AI38","v":0},{"$f":"cargos_distribución!AK38","v":0},{"$f":"cargos_distribución!AM38","v":0},{"$f":"cargos_distribución!AO38","v":0},{"$f":"cargos_distribución!AQ38","v":0},{"$f":"cargos_comercialización!N39","v":0},{"$f":"cargos_comercialización!O39","v":0},{"$f":"cargos_comercialización!R39","v":0},{"$f":"cargos_AP!K40","v":0},{"$f":"cargos_AP!N40","v":0},{"$f":"cargos_pérdidas!AO41","v":0},{"$f":"cargos_pérdidas!AQ41","v":0},{"$f":"cargos_pérdidas!AS41","v":0},{"$f":"cargos_pérdidas!AV41","v":0},{"$f":"cargos_pérdidas!AX41","v":0},{"$f":"cargos_pérdidas!AZ41","v":0},0,{"$f":"cargos_abastecimiento!N148","v":0},{"$f":"cargos_abastecimiento!P148","v":0},{"$f":"cargos_abastecimiento!R148","v":0},{"$f":"cargos_abastecimiento!T148","v":0},{"$f":"cargos_abastecimiento!AC70","v":0},{"$f":"cargos_abastecimiento!AE70","v":0},{"$f":"cargos_abastecimiento!AG70","v":0},{"$f":"cargos_abastecimiento!AJ70","v":0},{"$f":"cargos_abastecimiento!AM70","v":0},{"$f":"cargos_abastecimiento!AN70","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V240","v":0},{"$f":"cargos_abastecimiento!X240","v":0},{"$f":"cargos_abastecimiento!Z240","v":0},{"$f":"cargos_abastecimiento!H310","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A20=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A20))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A20))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A20,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A20,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A20,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A20))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A20,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A20=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A20,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C47","v":""},{"$f":"cargos_conexión!G34","v":0},{"$f":"cargos_distribución!AG39","v":0},{"$f":"cargos_distribución!AI39","v":0},{"$f":"cargos_distribución!AK39","v":0},{"$f":"cargos_distribución!AM39","v":0},{"$f":"cargos_distribución!AO39","v":0},{"$f":"cargos_distribución!AQ39","v":0},{"$f":"cargos_comercialización!N40","v":0},{"$f":"cargos_comercialización!O40","v":0},{"$f":"cargos_comercialización!R40","v":0},{"$f":"cargos_AP!K41","v":0},{"$f":"cargos_AP!N41","v":0},{"$f":"cargos_pérdidas!AO42","v":0},{"$f":"cargos_pérdidas!AQ42","v":0},{"$f":"cargos_pérdidas!AS42","v":0},{"$f":"cargos_pérdidas!AV42","v":0},{"$f":"cargos_pérdidas!AX42","v":0},{"$f":"cargos_pérdidas!AZ42","v":0},0,{"$f":"cargos_abastecimiento!N149","v":0},{"$f":"cargos_abastecimiento!P149","v":0},{"$f":"cargos_abastecimiento!R149","v":0},{"$f":"cargos_abastecimiento!T149","v":0},{"$f":"cargos_abastecimiento!AC71","v":0},{"$f":"cargos_abastecimiento!AE71","v":0},{"$f":"cargos_abastecimiento!AG71","v":0},{"$f":"cargos_abastecimiento!AJ71","v":0},{"$f":"cargos_abastecimiento!AM71","v":0},{"$f":"cargos_abastecimiento!AN71","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V241","v":0},{"$f":"cargos_abastecimiento!X241","v":0},{"$f":"cargos_abastecimiento!Z241","v":0},{"$f":"cargos_abastecimiento!H311","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A21=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A21))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A21))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A21,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A21,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A21,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A21))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A21,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A21=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A21,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C48","v":""},{"$f":"cargos_conexión!G35","v":0},{"$f":"cargos_distribución!AG40","v":0},{"$f":"cargos_distribución!AI40","v":0},{"$f":"cargos_distribución!AK40","v":0},{"$f":"cargos_distribución!AM40","v":0},{"$f":"cargos_distribución!AO40","v":0},{"$f":"cargos_distribución!AQ40","v":0},{"$f":"cargos_comercialización!N41","v":0},{"$f":"cargos_comercialización!O41","v":0},{"$f":"cargos_comercialización!R41","v":0},{"$f":"cargos_AP!K42","v":0},{"$f":"cargos_AP!N42","v":0},{"$f":"cargos_pérdidas!AO43","v":0},{"$f":"cargos_pérdidas!AQ43","v":0},{"$f":"cargos_pérdidas!AS43","v":0},{"$f":"cargos_pérdidas!AV43","v":0},{"$f":"cargos_pérdidas!AX43","v":0},{"$f":"cargos_pérdidas!AZ43","v":0},0,{"$f":"cargos_abastecimiento!N150","v":0},{"$f":"cargos_abastecimiento!P150","v":0},{"$f":"cargos_abastecimiento!R150","v":0},{"$f":"cargos_abastecimiento!T150","v":0},{"$f":"cargos_abastecimiento!AC72","v":0},{"$f":"cargos_abastecimiento!AE72","v":0},{"$f":"cargos_abastecimiento!AG72","v":0},{"$f":"cargos_abastecimiento!AJ72","v":0},{"$f":"cargos_abastecimiento!AM72","v":0},{"$f":"cargos_abastecimiento!AN72","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V242","v":0},{"$f":"cargos_abastecimiento!X242","v":0},{"$f":"cargos_abastecimiento!Z242","v":0},{"$f":"cargos_abastecimiento!H312","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A22=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A22))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A22))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A22,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A22,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A22,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A22))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A22,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A22=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A22,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C49","v":""},{"$f":"cargos_conexión!G36","v":0},{"$f":"cargos_distribución!AG41","v":0},{"$f":"cargos_distribución!AI41","v":0},{"$f":"cargos_distribución!AK41","v":0},{"$f":"cargos_distribución!AM41","v":0},{"$f":"cargos_distribución!AO41","v":0},{"$f":"cargos_distribución!AQ41","v":0},{"$f":"cargos_comercialización!N42","v":0},{"$f":"cargos_comercialización!O42","v":0},{"$f":"cargos_comercialización!R42","v":0},{"$f":"cargos_AP!K43","v":0},{"$f":"cargos_AP!N43","v":0},{"$f":"cargos_pérdidas!AO44","v":0},{"$f":"cargos_pérdidas!AQ44","v":0},{"$f":"cargos_pérdidas!AS44","v":0},{"$f":"cargos_pérdidas!AV44","v":0},{"$f":"cargos_pérdidas!AX44","v":0},{"$f":"cargos_pérdidas!AZ44","v":0},0,{"$f":"cargos_abastecimiento!N151","v":0},{"$f":"cargos_abastecimiento!P151","v":0},{"$f":"cargos_abastecimiento!R151","v":0},{"$f":"cargos_abastecimiento!T151","v":0},{"$f":"cargos_abastecimiento!AC73","v":0},{"$f":"cargos_abastecimiento!AE73","v":0},{"$f":"cargos_abastecimiento!AG73","v":0},{"$f":"cargos_abastecimiento!AJ73","v":0},{"$f":"cargos_abastecimiento!AM73","v":0},{"$f":"cargos_abastecimiento!AN73","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V243","v":0},{"$f":"cargos_abastecimiento!X243","v":0},{"$f":"cargos_abastecimiento!Z243","v":0},{"$f":"cargos_abastecimiento!H313","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A23=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A23))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A23))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A23,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A23,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A23,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A23))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A23,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A23=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A23,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C50","v":""},{"$f":"cargos_conexión!G37","v":0},{"$f":"cargos_distribución!AG42","v":0},{"$f":"cargos_distribución!AI42","v":0},{"$f":"cargos_distribución!AK42","v":0},{"$f":"cargos_distribución!AM42","v":0},{"$f":"cargos_distribución!AO42","v":0},{"$f":"cargos_distribución!AQ42","v":0},{"$f":"cargos_comercialización!N43","v":0},{"$f":"cargos_comercialización!O43","v":0},{"$f":"cargos_comercialización!R43","v":0},{"$f":"cargos_AP!K44","v":0},{"$f":"cargos_AP!N44","v":0},{"$f":"cargos_pérdidas!AO45","v":0},{"$f":"cargos_pérdidas!AQ45","v":0},{"$f":"cargos_pérdidas!AS45","v":0},{"$f":"cargos_pérdidas!AV45","v":0},{"$f":"cargos_pérdidas!AX45","v":0},{"$f":"cargos_pérdidas!AZ45","v":0},0,{"$f":"cargos_abastecimiento!N152","v":0},{"$f":"cargos_abastecimiento!P152","v":0},{"$f":"cargos_abastecimiento!R152","v":0},{"$f":"cargos_abastecimiento!T152","v":0},{"$f":"cargos_abastecimiento!AC74","v":0},{"$f":"cargos_abastecimiento!AE74","v":0},{"$f":"cargos_abastecimiento!AG74","v":0},{"$f":"cargos_abastecimiento!AJ74","v":0},{"$f":"cargos_abastecimiento!AM74","v":0},{"$f":"cargos_abastecimiento!AN74","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V244","v":0},{"$f":"cargos_abastecimiento!X244","v":0},{"$f":"cargos_abastecimiento!Z244","v":0},{"$f":"cargos_abastecimiento!H314","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A24=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A24))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A24))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A24,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A24,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A24,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A24))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A24,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A24=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A24,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C51","v":""},{"$f":"cargos_conexión!G38","v":0},{"$f":"cargos_distribución!AG43","v":0},{"$f":"cargos_distribución!AI43","v":0},{"$f":"cargos_distribución!AK43","v":0},{"$f":"cargos_distribución!AM43","v":0},{"$f":"cargos_distribución!AO43","v":0},{"$f":"cargos_distribución!AQ43","v":0},{"$f":"cargos_comercialización!N44","v":0},{"$f":"cargos_comercialización!O44","v":0},{"$f":"cargos_comercialización!R44","v":0},{"$f":"cargos_AP!K45","v":0},{"$f":"cargos_AP!N45","v":0},{"$f":"cargos_pérdidas!AO46","v":0},{"$f":"cargos_pérdidas!AQ46","v":0},{"$f":"cargos_pérdidas!AS46","v":0},{"$f":"cargos_pérdidas!AV46","v":0},{"$f":"cargos_pérdidas!AX46","v":0},{"$f":"cargos_pérdidas!AZ46","v":0},0,{"$f":"cargos_abastecimiento!N153","v":0},{"$f":"cargos_abastecimiento!P153","v":0},{"$f":"cargos_abastecimiento!R153","v":0},{"$f":"cargos_abastecimiento!T153","v":0},{"$f":"cargos_abastecimiento!AC75","v":0},{"$f":"cargos_abastecimiento!AE75","v":0},{"$f":"cargos_abastecimiento!AG75","v":0},{"$f":"cargos_abastecimiento!AJ75","v":0},{"$f":"cargos_abastecimiento!AM75","v":0},{"$f":"cargos_abastecimiento!AN75","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V245","v":0},{"$f":"cargos_abastecimiento!X245","v":0},{"$f":"cargos_abastecimiento!Z245","v":0},{"$f":"cargos_abastecimiento!H315","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A25=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A25))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A25))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A25,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A25,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A25,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A25))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A25,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A25=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A25,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C52","v":""},{"$f":"cargos_conexión!G39","v":0},{"$f":"cargos_distribución!AG44","v":0},{"$f":"cargos_distribución!AI44","v":0},{"$f":"cargos_distribución!AK44","v":0},{"$f":"cargos_distribución!AM44","v":0},{"$f":"cargos_distribución!AO44","v":0},{"$f":"cargos_distribución!AQ44","v":0},{"$f":"cargos_comercialización!N45","v":0},{"$f":"cargos_comercialización!O45","v":0},{"$f":"cargos_comercialización!R45","v":0},{"$f":"cargos_AP!K46","v":0},{"$f":"cargos_AP!N46","v":0},{"$f":"cargos_pérdidas!AO47","v":0},{"$f":"cargos_pérdidas!AQ47","v":0},{"$f":"cargos_pérdidas!AS47","v":0},{"$f":"cargos_pérdidas!AV47","v":0},{"$f":"cargos_pérdidas!AX47","v":0},{"$f":"cargos_pérdidas!AZ47","v":0},0,{"$f":"cargos_abastecimiento!N154","v":0},{"$f":"cargos_abastecimiento!P154","v":0},{"$f":"cargos_abastecimiento!R154","v":0},{"$f":"cargos_abastecimiento!T154","v":0},{"$f":"cargos_abastecimiento!AC76","v":0},{"$f":"cargos_abastecimiento!AE76","v":0},{"$f":"cargos_abastecimiento!AG76","v":0},{"$f":"cargos_abastecimiento!AJ76","v":0},{"$f":"cargos_abastecimiento!AM76","v":0},{"$f":"cargos_abastecimiento!AN76","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V246","v":0},{"$f":"cargos_abastecimiento!X246","v":0},{"$f":"cargos_abastecimiento!Z246","v":0},{"$f":"cargos_abastecimiento!H316","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A26=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A26))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A26))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A26,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A26,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A26,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A26))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A26,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A26=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A26,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C53","v":""},{"$f":"cargos_conexión!G40","v":0},{"$f":"cargos_distribución!AG45","v":0},{"$f":"cargos_distribución!AI45","v":0},{"$f":"cargos_distribución!AK45","v":0},{"$f":"cargos_distribución!AM45","v":0},{"$f":"cargos_distribución!AO45","v":0},{"$f":"cargos_distribución!AQ45","v":0},{"$f":"cargos_comercialización!N46","v":0},{"$f":"cargos_comercialización!O46","v":0},{"$f":"cargos_comercialización!R46","v":0},{"$f":"cargos_AP!K47","v":0},{"$f":"cargos_AP!N47","v":0},{"$f":"cargos_pérdidas!AO48","v":0},{"$f":"cargos_pérdidas!AQ48","v":0},{"$f":"cargos_pérdidas!AS48","v":0},{"$f":"cargos_pérdidas!AV48","v":0},{"$f":"cargos_pérdidas!AX48","v":0},{"$f":"cargos_pérdidas!AZ48","v":0},0,{"$f":"cargos_abastecimiento!N155","v":0},{"$f":"cargos_abastecimiento!P155","v":0},{"$f":"cargos_abastecimiento!R155","v":0},{"$f":"cargos_abastecimiento!T155","v":0},{"$f":"cargos_abastecimiento!AC77","v":0},{"$f":"cargos_abastecimiento!AE77","v":0},{"$f":"cargos_abastecimiento!AG77","v":0},{"$f":"cargos_abastecimiento!AJ77","v":0},{"$f":"cargos_abastecimiento!AM77","v":0},{"$f":"cargos_abastecimiento!AN77","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V247","v":0},{"$f":"cargos_abastecimiento!X247","v":0},{"$f":"cargos_abastecimiento!Z247","v":0},{"$f":"cargos_abastecimiento!H317","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A27=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A27))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A27))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A27,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A27,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A27,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A27))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A27,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A27=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A27,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C54","v":"AP"},{"$f":"cargos_conexión!G41","v":0},{"$f":"cargos_distribución!AG46","v":2.8024600515358867E-2},{"$f":"cargos_distribución!AI46","v":0},{"$f":"cargos_distribución!AK46","v":0},{"$f":"cargos_distribución!AM46","v":0},{"$f":"cargos_distribución!AO46","v":0},{"$f":"cargos_distribución!AQ46","v":0},{"$f":"cargos_comercialización!N47","v":0},{"$f":"cargos_comercialización!O47","v":0},{"$f":"cargos_comercialización!R47","v":0},{"$f":"cargos_AP!K48","v":0},{"$f":"cargos_AP!N48","v":0},{"$f":"cargos_pérdidas!AO49","v":0},{"$f":"cargos_pérdidas!AQ49","v":0},{"$f":"cargos_pérdidas!AS49","v":0},{"$f":"cargos_pérdidas!AV49","v":0},{"$f":"cargos_pérdidas!AX49","v":0},{"$f":"cargos_pérdidas!AZ49","v":0},0,{"$f":"cargos_abastecimiento!N156","v":0},{"$f":"cargos_abastecimiento!P156","v":0},{"$f":"cargos_abastecimiento!R156","v":0},{"$f":"cargos_abastecimiento!T156","v":0},{"$f":"cargos_abastecimiento!AC78","v":0},{"$f":"cargos_abastecimiento!AE78","v":0},{"$f":"cargos_abastecimiento!AG78","v":0},{"$f":"cargos_abastecimiento!AJ78","v":0},{"$f":"cargos_abastecimiento!AM78","v":0},{"$f":"cargos_abastecimiento!AN78","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V248","v":0},{"$f":"cargos_abastecimiento!X248","v":0},{"$f":"cargos_abastecimiento!Z248","v":0},{"$f":"cargos_abastecimiento!H318","v":0},null,null,{"$f":"SUMIFS($B28:$AL28,$B$6:$AL$6,AO$6)","v":0},2.8024600515358867E-2,0,0,0,0,0,0,null,{"$f":"SUMIFS($B28:$AL28,$B$6:$AL$6,AX$6,$B$7:$AL$7,AX$7)","v":0},2.8024600515358867E-2,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B28:$AL28,$B$6:$AL$6,BH$6,$B$7:$AL$7,BH$7)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B28:$AL28,$B$6:$AL$6,BS$6,$B$7:$AL$7,BS$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"IF(A28=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A28))","v":0},{"$f":"IF(A28=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A28))","v":258868.55749143075},{"$f":"IF(A28=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A28,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A28=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A28,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A28=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A28,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A28=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A28))","v":0},{"$f":"IF(A28=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A28,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A28=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A28,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C55","v":""},{"$f":"cargos_conexión!G42","v":0},{"$f":"cargos_distribución!AG47","v":0},{"$f":"cargos_distribución!AI47","v":0},{"$f":"cargos_distribución!AK47","v":0},{"$f":"cargos_distribución!AM47","v":0},{"$f":"cargos_distribución!AO47","v":0},{"$f":"cargos_distribución!AQ47","v":0},{"$f":"cargos_comercialización!N48","v":0},{"$f":"cargos_comercialización!O48","v":0},{"$f":"cargos_comercialización!R48","v":0},{"$f":"cargos_AP!K49","v":0},{"$f":"cargos_AP!N49","v":0},{"$f":"cargos_pérdidas!AO50","v":0},{"$f":"cargos_pérdidas!AQ50","v":0},{"$f":"cargos_pérdidas!AS50","v":0},{"$f":"cargos_pérdidas!AV50","v":0},{"$f":"cargos_pérdidas!AX50","v":0},{"$f":"cargos_pérdidas!AZ50","v":0},0,{"$f":"cargos_abastecimiento!N157","v":0},{"$f":"cargos_abastecimiento!P157","v":0},{"$f":"cargos_abastecimiento!R157","v":0},{"$f":"cargos_abastecimiento!T157","v":0},{"$f":"cargos_abastecimiento!AC79","v":0},{"$f":"cargos_abastecimiento!AE79","v":0},{"$f":"cargos_abastecimiento!AG79","v":0},{"$f":"cargos_abastecimiento!AJ79","v":0},{"$f":"cargos_abastecimiento!AM79","v":0},{"$f":"cargos_abastecimiento!AN79","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V249","v":0},{"$f":"cargos_abastecimiento!X249","v":0},{"$f":"cargos_abastecimiento!Z249","v":0},{"$f":"cargos_abastecimiento!H319","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A29=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A29))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A29))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A29,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A29,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A29,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A29))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A29,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A29=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A29,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C56","v":""},{"$f":"cargos_conexión!G43","v":0},{"$f":"cargos_distribución!AG48","v":0},{"$f":"cargos_distribución!AI48","v":0},{"$f":"cargos_distribución!AK48","v":0},{"$f":"cargos_distribución!AM48","v":0},{"$f":"cargos_distribución!AO48","v":0},{"$f":"cargos_distribución!AQ48","v":0},{"$f":"cargos_comercialización!N49","v":0},{"$f":"cargos_comercialización!O49","v":0},{"$f":"cargos_comercialización!R49","v":0},{"$f":"cargos_AP!K50","v":0},{"$f":"cargos_AP!N50","v":0},{"$f":"cargos_pérdidas!AO51","v":0},{"$f":"cargos_pérdidas!AQ51","v":0},{"$f":"cargos_pérdidas!AS51","v":0},{"$f":"cargos_pérdidas!AV51","v":0},{"$f":"cargos_pérdidas!AX51","v":0},{"$f":"cargos_pérdidas!AZ51","v":0},0,{"$f":"cargos_abastecimiento!N158","v":0},{"$f":"cargos_abastecimiento!P158","v":0},{"$f":"cargos_abastecimiento!R158","v":0},{"$f":"cargos_abastecimiento!T158","v":0},{"$f":"cargos_abastecimiento!AC80","v":0},{"$f":"cargos_abastecimiento!AE80","v":0},{"$f":"cargos_abastecimiento!AG80","v":0},{"$f":"cargos_abastecimiento!AJ80","v":0},{"$f":"cargos_abastecimiento!AM80","v":0},{"$f":"cargos_abastecimiento!AN80","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V250","v":0},{"$f":"cargos_abastecimiento!X250","v":0},{"$f":"cargos_abastecimiento!Z250","v":0},{"$f":"cargos_abastecimiento!H320","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A30=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A30))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A30))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A30,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A30,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A30,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A30))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A30,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A30=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A30,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C57","v":""},{"$f":"cargos_conexión!G44","v":0},{"$f":"cargos_distribución!AG49","v":0},{"$f":"cargos_distribución!AI49","v":0},{"$f":"cargos_distribución!AK49","v":0},{"$f":"cargos_distribución!AM49","v":0},{"$f":"cargos_distribución!AO49","v":0},{"$f":"cargos_distribución!AQ49","v":0},{"$f":"cargos_comercialización!N50","v":0},{"$f":"cargos_comercialización!O50","v":0},{"$f":"cargos_comercialización!R50","v":0},{"$f":"cargos_AP!K51","v":0},{"$f":"cargos_AP!N51","v":0},{"$f":"cargos_pérdidas!AO52","v":0},{"$f":"cargos_pérdidas!AQ52","v":0},{"$f":"cargos_pérdidas!AS52","v":0},{"$f":"cargos_pérdidas!AV52","v":0},{"$f":"cargos_pérdidas!AX52","v":0},{"$f":"cargos_pérdidas!AZ52","v":0},0,{"$f":"cargos_abastecimiento!N159","v":0},{"$f":"cargos_abastecimiento!P159","v":0},{"$f":"cargos_abastecimiento!R159","v":0},{"$f":"cargos_abastecimiento!T159","v":0},{"$f":"cargos_abastecimiento!AC81","v":0},{"$f":"cargos_abastecimiento!AE81","v":0},{"$f":"cargos_abastecimiento!AG81","v":0},{"$f":"cargos_abastecimiento!AJ81","v":0},{"$f":"cargos_abastecimiento!AM81","v":0},{"$f":"cargos_abastecimiento!AN81","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V251","v":0},{"$f":"cargos_abastecimiento!X251","v":0},{"$f":"cargos_abastecimiento!Z251","v":0},{"$f":"cargos_abastecimiento!H321","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A31=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A31))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A31))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A31,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A31,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A31,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A31))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A31,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A31=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A31,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C58","v":""},{"$f":"cargos_conexión!G45","v":0},{"$f":"cargos_distribución!AG50","v":0},{"$f":"cargos_distribución!AI50","v":0},{"$f":"cargos_distribución!AK50","v":0},{"$f":"cargos_distribución!AM50","v":0},{"$f":"cargos_distribución!AO50","v":0},{"$f":"cargos_distribución!AQ50","v":0},{"$f":"cargos_comercialización!N51","v":0},{"$f":"cargos_comercialización!O51","v":0},{"$f":"cargos_comercialización!R51","v":0},{"$f":"cargos_AP!K52","v":0},{"$f":"cargos_AP!N52","v":0},{"$f":"cargos_pérdidas!AO53","v":0},{"$f":"cargos_pérdidas!AQ53","v":0},{"$f":"cargos_pérdidas!AS53","v":0},{"$f":"cargos_pérdidas!AV53","v":0},{"$f":"cargos_pérdidas!AX53","v":0},{"$f":"cargos_pérdidas!AZ53","v":0},0,{"$f":"cargos_abastecimiento!N160","v":0},{"$f":"cargos_abastecimiento!P160","v":0},{"$f":"cargos_abastecimiento!R160","v":0},{"$f":"cargos_abastecimiento!T160","v":0},{"$f":"cargos_abastecimiento!AC82","v":0},{"$f":"cargos_abastecimiento!AE82","v":0},{"$f":"cargos_abastecimiento!AG82","v":0},{"$f":"cargos_abastecimiento!AJ82","v":0},{"$f":"cargos_abastecimiento!AM82","v":0},{"$f":"cargos_abastecimiento!AN82","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V252","v":0},{"$f":"cargos_abastecimiento!X252","v":0},{"$f":"cargos_abastecimiento!Z252","v":0},{"$f":"cargos_abastecimiento!H322","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A32=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A32))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A32))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A32,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A32,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A32,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A32))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A32,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A32=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A32,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C59","v":""},{"$f":"cargos_conexión!G46","v":0},{"$f":"cargos_distribución!AG51","v":0},{"$f":"cargos_distribución!AI51","v":0},{"$f":"cargos_distribución!AK51","v":0},{"$f":"cargos_distribución!AM51","v":0},{"$f":"cargos_distribución!AO51","v":0},{"$f":"cargos_distribución!AQ51","v":0},{"$f":"cargos_comercialización!N52","v":0},{"$f":"cargos_comercialización!O52","v":0},{"$f":"cargos_comercialización!R52","v":0},{"$f":"cargos_AP!K53","v":0},{"$f":"cargos_AP!N53","v":0},{"$f":"cargos_pérdidas!AO54","v":0},{"$f":"cargos_pérdidas!AQ54","v":0},{"$f":"cargos_pérdidas!AS54","v":0},{"$f":"cargos_pérdidas!AV54","v":0},{"$f":"cargos_pérdidas!AX54","v":0},{"$f":"cargos_pérdidas!AZ54","v":0},0,{"$f":"cargos_abastecimiento!N161","v":0},{"$f":"cargos_abastecimiento!P161","v":0},{"$f":"cargos_abastecimiento!R161","v":0},{"$f":"cargos_abastecimiento!T161","v":0},{"$f":"cargos_abastecimiento!AC83","v":0},{"$f":"cargos_abastecimiento!AE83","v":0},{"$f":"cargos_abastecimiento!AG83","v":0},{"$f":"cargos_abastecimiento!AJ83","v":0},{"$f":"cargos_abastecimiento!AM83","v":0},{"$f":"cargos_abastecimiento!AN83","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V253","v":0},{"$f":"cargos_abastecimiento!X253","v":0},{"$f":"cargos_abastecimiento!Z253","v":0},{"$f":"cargos_abastecimiento!H323","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A33=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A33))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A33))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A33,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A33,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A33,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A33))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A33,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A33=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A33,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C60","v":""},{"$f":"cargos_conexión!G47","v":0},{"$f":"cargos_distribución!AG52","v":0},{"$f":"cargos_distribución!AI52","v":0},{"$f":"cargos_distribución!AK52","v":0},{"$f":"cargos_distribución!AM52","v":0},{"$f":"cargos_distribución!AO52","v":0},{"$f":"cargos_distribución!AQ52","v":0},{"$f":"cargos_comercialización!N53","v":0},{"$f":"cargos_comercialización!O53","v":0},{"$f":"cargos_comercialización!R53","v":0},{"$f":"cargos_AP!K54","v":0},{"$f":"cargos_AP!N54","v":0},{"$f":"cargos_pérdidas!AO55","v":0},{"$f":"cargos_pérdidas!AQ55","v":0},{"$f":"cargos_pérdidas!AS55","v":0},{"$f":"cargos_pérdidas!AV55","v":0},{"$f":"cargos_pérdidas!AX55","v":0},{"$f":"cargos_pérdidas!AZ55","v":0},0,{"$f":"cargos_abastecimiento!N162","v":0},{"$f":"cargos_abastecimiento!P162","v":0},{"$f":"cargos_abastecimiento!R162","v":0},{"$f":"cargos_abastecimiento!T162","v":0},{"$f":"cargos_abastecimiento!AC84","v":0},{"$f":"cargos_abastecimiento!AE84","v":0},{"$f":"cargos_abastecimiento!AG84","v":0},{"$f":"cargos_abastecimiento!AJ84","v":0},{"$f":"cargos_abastecimiento!AM84","v":0},{"$f":"cargos_abastecimiento!AN84","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V254","v":0},{"$f":"cargos_abastecimiento!X254","v":0},{"$f":"cargos_abastecimiento!Z254","v":0},{"$f":"cargos_abastecimiento!H324","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A34=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A34))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A34))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A34,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A34,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A34,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A34))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A34,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A34=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A34,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C61","v":"MTD"},{"$f":"cargos_conexión!G48","v":141.52000000000001},{"$f":"cargos_distribución!AG53","v":0},{"$f":"cargos_distribución!AI53","v":11.282702168326265},{"$f":"cargos_distribución!AK53","v":0},{"$f":"cargos_distribución!AM53","v":0},{"$f":"cargos_distribución!AO53","v":0},{"$f":"cargos_distribución!AQ53","v":0},{"$f":"cargos_comercialización!N54","v":10.02},{"$f":"cargos_comercialización!O54","v":0},{"$f":"cargos_comercialización!R54","v":4.5864884262239187E-3},{"$f":"cargos_AP!K55","v":2.3284010523007422E-3},{"$f":"cargos_AP!N55","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO56","v":1.0903717884773805E-2},{"$f":"cargos_pérdidas!AQ56","v":0},{"$f":"cargos_pérdidas!AS56","v":0},{"$f":"cargos_pérdidas!AV56","v":0},{"$f":"cargos_pérdidas!AX56","v":0.39226690390103264},{"$f":"cargos_pérdidas!AZ56","v":0},1.0903717884773805E-2,{"$f":"cargos_abastecimiento!N163","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!P163","v":0},{"$f":"cargos_abastecimiento!R163","v":0},{"$f":"cargos_abastecimiento!T163","v":0},{"$f":"cargos_abastecimiento!AC85","v":3.2611880786595653E-2},{"$f":"cargos_abastecimiento!AE85","v":2.0807320721466289},{"$f":"cargos_abastecimiento!AG85","v":0},{"$f":"cargos_abastecimiento!AJ85","v":0},{"$f":"cargos_abastecimiento!AM85","v":2.0807320721466289},{"$f":"cargos_abastecimiento!AN85","v":0},8.5394205433827558E-2,0.11800608622042322,0,0,{"$f":"cargos_abastecimiento!V255","v":4.1020051026362057E-3},{"$f":"cargos_abastecimiento!X255","v":1.5625812109950208},{"$f":"cargos_abastecimiento!Z255","v":0},{"$f":"cargos_abastecimiento!H325","v":4.6431092347196251E-3},null,null,141.52000000000001,0.26408241623815704,2.0807320721466289,0,0,10.02,0,0,null,141.52000000000001,6.9148894785246613E-3,0,0,0,10.02,0,0,null,null,0,3.4118402883251985E-2,2.0807320721466289,0,0,0,0,0,0,null,null,0,8.7451143373558308E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A35=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A35))","v":41.956391165761012},{"$f":"IF(A35=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A35))","v":1213373.9415247019},{"$f":"IF(A35=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A35,Potencia!M:M,CE$5))","v":279.6697123791746},{"$f":"IF(A35=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A35,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A35=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A35,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A35=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A35))","v":1460.7765615372784},{"$f":"IF(A35=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A35,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A35=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A35,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C62","v":"MTH"},{"$f":"cargos_conexión!G49","v":141.52000000000001},{"$f":"cargos_distribución!AG54","v":0},{"$f":"cargos_distribución!AI54","v":0},{"$f":"cargos_distribución!AK54","v":6.2203267360395129},{"$f":"cargos_distribución!AM54","v":5.4599034764969039},{"$f":"cargos_distribución!AO54","v":3.6541938425929219},{"$f":"cargos_distribución!AQ54","v":1.827096921296461},{"$f":"cargos_comercialización!N55","v":10.02},{"$f":"cargos_comercialización!O55","v":0},{"$f":"cargos_comercialización!R55","v":4.5864884262239187E-3},{"$f":"cargos_AP!K56","v":2.3284010523007422E-3},{"$f":"cargos_AP!N56","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO57","v":0},{"$f":"cargos_pérdidas!AQ57","v":1.0903717884773805E-2},{"$f":"cargos_pérdidas!AS57","v":1.0903717884773805E-2},{"$f":"cargos_pérdidas!AV57","v":0},{"$f":"cargos_pérdidas!AX57","v":0},{"$f":"cargos_pérdidas!AZ57","v":0.40563143986032135},0,{"$f":"cargos_abastecimiento!N164","v":0},{"$f":"cargos_abastecimiento!P164","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!R164","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!T164","v":0},{"$f":"cargos_abastecimiento!AC86","v":3.9253492195469496E-2},{"$f":"cargos_abastecimiento!AE86","v":0},{"$f":"cargos_abastecimiento!AG86","v":2.1516226273357173},{"$f":"cargos_abastecimiento!AJ86","v":0},{"$f":"cargos_abastecimiento!AM86","v":0},{"$f":"cargos_abastecimiento!AN86","v":2.1516226273357173},0,3.9253492195469496E-2,8.5394205433827558E-2,8.5394205433827558E-2,{"$f":"cargos_abastecimiento!V256","v":3.9381213448945792E-3},{"$f":"cargos_abastecimiento!X256","v":0},{"$f":"cargos_abastecimiento!Z256","v":1.6158183629850869},{"$f":"cargos_abastecimiento!H326","v":4.6431092347196251E-3},null,null,141.52000000000001,9.550962654573418E-2,0,2.1516226273357173,0,10.02,8.5394205433827558E-2,8.5394205433827558E-2,null,141.52000000000001,6.9148894785246613E-3,0,0,0,10.02,0,0,null,null,0,4.0760014292125828E-2,0,2.1516226273357173,0,0,0,0,0,null,null,0,8.5812305796142043E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A36=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A36))","v":2.5112565055300542},{"$f":"IF(A36=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A36))","v":146212.81134763887},{"$f":"IF(A36=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A36,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A36=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A36,Potencia!M:M,CF$5))","v":39.227326665516316},{"$f":"IF(A36=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A36,Potencia!M:M,CG$5))","v":38.476971451306831},{"$f":"IF(A36=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A36))","v":88.500631680540465},{"$f":"IF(A36=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A36,Energia!AA:AA,CI$5))","v":32126.601665593545},{"$f":"IF(A36=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A36,Energia!AA:AA,CJ$5))","v":114086.20968204532},0]
[{"$f":"Factores!C63","v":"MTA"},{"$f":"cargos_conexión!G50","v":141.52000000000001},{"$f":"cargos_distribución!AG55","v":0},{"$f":"cargos_distribución!AI55","v":11.282702168326265},{"$f":"cargos_distribución!AK55","v":0},{"$f":"cargos_distribución!AM55","v":0},{"$f":"cargos_distribución!AO55","v":0},{"$f":"cargos_distribución!AQ55","v":0},{"$f":"cargos_comercialización!N56","v":10.02},{"$f":"cargos_comercialización!O56","v":0},{"$f":"cargos_comercialización!R56","v":4.5864884262239187E-3},{"$f":"cargos_AP!K57","v":2.3284010523007422E-3},{"$f":"cargos_AP!N57","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO58","v":1.0903717884773805E-2},{"$f":"cargos_pérdidas!AQ58","v":0},{"$f":"cargos_pérdidas!AS58","v":0},{"$f":"cargos_pérdidas!AV58","v":9.5201091498269333E-4},{"$f":"cargos_pérdidas!AX58","v":0},{"$f":"cargos_pérdidas!AZ58","v":0},1.1855728799756498E-2,{"$f":"cargos_abastecimiento!N165","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!P165","v":0},{"$f":"cargos_abastecimiento!R165","v":0},{"$f":"cargos_abastecimiento!T165","v":0},{"$f":"cargos_abastecimiento!AC87","v":0},{"$f":"cargos_abastecimiento!AE87","v":0},{"$f":"cargos_abastecimiento!AG87","v":0},{"$f":"cargos_abastecimiento!AJ87","v":0},{"$f":"cargos_abastecimiento!AM87","v":0},{"$f":"cargos_abastecimiento!AN87","v":0},8.5394205433827558E-2,8.5394205433827558E-2,0,0,{"$f":"cargos_abastecimiento!V257","v":8.2040102052724113E-3},{"$f":"cargos_abastecimiento!X257","v":0},{"$f":"cargos_abastecimiento!Z257","v":0},{"$f":"cargos_abastecimiento!H327","v":4.6431092347196251E-3},null,null,141.52000000000001,0.20486468159756738,0,0,0,10.02,0,0,null,141.52000000000001,7.8669003935073548E-3,0,0,0,10.02,0,0,null,null,0,1.50652209665633E-3,0,0,0,0,0,0,0,null,null,0,1.2847119439992036E-2,0,0,0,0,0,0,null,null,{"$f":"IF(A37=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A37))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A37))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A37,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A37,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A37,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A37))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A37,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A37=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A37,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"cargos_conexión!G51","v":141.52000000000001},{"$f":"cargos_distribución!AG56","v":0},{"$f":"cargos_distribución!AI56","v":11.282702168326265},{"$f":"cargos_distribución!AK56","v":0},{"$f":"cargos_distribución!AM56","v":0},{"$f":"cargos_distribución!AO56","v":0},{"$f":"cargos_distribución!AQ56","v":0},{"$f":"cargos_comercialización!N57","v":5.01},{"$f":"cargos_comercialización!O57","v":0},{"$f":"cargos_comercialización!R57","v":4.5864884262239187E-3},{"$f":"cargos_AP!K58","v":2.3284010523007422E-3},{"$f":"cargos_AP!N58","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO59","v":1.0903717884773805E-2},{"$f":"cargos_pérdidas!AQ59","v":0},{"$f":"cargos_pérdidas!AS59","v":0},{"$f":"cargos_pérdidas!AV59","v":0},{"$f":"cargos_pérdidas!AX59","v":0.39226690390103264},{"$f":"cargos_pérdidas!AZ59","v":0},1.0903717884773805E-2,{"$f":"cargos_abastecimiento!N166","v":0},{"$f":"cargos_abastecimiento!P166","v":0},{"$f":"cargos_abastecimiento!R166","v":0},{"$f":"cargos_abastecimiento!T166","v":0},{"$f":"cargos_abastecimiento!AC88","v":0},{"$f":"cargos_abastecimiento!AE88","v":0},{"$f":"cargos_abastecimiento!AG88","v":0},{"$f":"cargos_abastecimiento!AJ88","v":16},{"$f":"cargos_abastecimiento!AM88","v":16},{"$f":"cargos_abastecimiento!AN88","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V258","v":4.1020051026362057E-3},{"$f":"cargos_abastecimiento!X258","v":1.5625812109950208},{"$f":"cargos_abastecimiento!Z258","v":0},{"$f":"cargos_abastecimiento!H328","v":0},null,null,{"$f":"SUMIFS($B38:$AL38,$B$6:$AL$6,AO$6)","v":141.52000000000001},2.3427134562591004E-2,16,0,0,5.01,0,0,null,{"$f":"SUMIFS($B38:$AL38,$B$6:$AL$6,AX$6,$B$7:$AL$7,AX$7)","v":141.52000000000001},6.9148894785246613E-3,0,0,0,5.01,0,0,null,null,{"$f":"SUMIFS($B38:$AL38,$B$6:$AL$6,BH$6,$B$7:$AL$7,BH$7)","v":0},1.50652209665633E-3,0,0,0,0,0,0,16,null,null,{"$f":"SUMIFS($B38:$AL38,$B$6:$AL$6,BS$6,$B$7:$AL$7,BS$7)","v":0},4.1020051026362057E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A38=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A38))","v":14.783405186838831},{"$f":"IF(A38=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A38))","v":1590282.4841047721},{"$f":"IF(A38=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A38,Potencia!M:M,CE$5))","v":333.664434301087},{"$f":"IF(A38=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A38,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A38=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A38,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A38=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A38))","v":528.0749105371666},{"$f":"IF(A38=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A38,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A38=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A38,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C65","v":""},{"$f":"cargos_conexión!G52","v":0},{"$f":"cargos_distribución!AG57","v":0},{"$f":"cargos_distribución!AI57","v":0},{"$f":"cargos_distribución!AK57","v":0},{"$f":"cargos_distribución!AM57","v":0},{"$f":"cargos_distribución!AO57","v":0},{"$f":"cargos_distribución!AQ57","v":0},{"$f":"cargos_comercialización!N58","v":0},{"$f":"cargos_comercialización!O58","v":0},{"$f":"cargos_comercialización!R58","v":0},{"$f":"cargos_AP!K59","v":0},{"$f":"cargos_AP!N59","v":0},{"$f":"cargos_pérdidas!AO60","v":0},{"$f":"cargos_pérdidas!AQ60","v":0},{"$f":"cargos_pérdidas!AS60","v":0},{"$f":"cargos_pérdidas!AV60","v":0},{"$f":"cargos_pérdidas!AX60","v":0},{"$f":"cargos_pérdidas!AZ60","v":0},0,{"$f":"cargos_abastecimiento!N167","v":0},{"$f":"cargos_abastecimiento!P167","v":0},{"$f":"cargos_abastecimiento!R167","v":0},{"$f":"cargos_abastecimiento!T167","v":0},{"$f":"cargos_abastecimiento!AC89","v":0},{"$f":"cargos_abastecimiento!AE89","v":0},{"$f":"cargos_abastecimiento!AG89","v":0},{"$f":"cargos_abastecimiento!AJ89","v":0},{"$f":"cargos_abastecimiento!AM89","v":0},{"$f":"cargos_abastecimiento!AN89","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V259","v":0},{"$f":"cargos_abastecimiento!X259","v":0},{"$f":"cargos_abastecimiento!Z259","v":0},{"$f":"cargos_abastecimiento!H329","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A39=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A39))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A39))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A39,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A39,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A39,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A39))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A39,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A39=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A39,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C66","v":""},{"$f":"cargos_conexión!G53","v":0},{"$f":"cargos_distribución!AG58","v":0},{"$f":"cargos_distribución!AI58","v":0},{"$f":"cargos_distribución!AK58","v":0},{"$f":"cargos_distribución!AM58","v":0},{"$f":"cargos_distribución!AO58","v":0},{"$f":"cargos_distribución!AQ58","v":0},{"$f":"cargos_comercialización!N59","v":0},{"$f":"cargos_comercialización!O59","v":0},{"$f":"cargos_comercialización!R59","v":0},{"$f":"cargos_AP!K60","v":0},{"$f":"cargos_AP!N60","v":0},{"$f":"cargos_pérdidas!AO61","v":0},{"$f":"cargos_pérdidas!AQ61","v":0},{"$f":"cargos_pérdidas!AS61","v":0},{"$f":"cargos_pérdidas!AV61","v":0},{"$f":"cargos_pérdidas!AX61","v":0},{"$f":"cargos_pérdidas!AZ61","v":0},0,{"$f":"cargos_abastecimiento!N168","v":0},{"$f":"cargos_abastecimiento!P168","v":0},{"$f":"cargos_abastecimiento!R168","v":0},{"$f":"cargos_abastecimiento!T168","v":0},{"$f":"cargos_abastecimiento!AC90","v":0},{"$f":"cargos_abastecimiento!AE90","v":0},{"$f":"cargos_abastecimiento!AG90","v":0},{"$f":"cargos_abastecimiento!AJ90","v":0},{"$f":"cargos_abastecimiento!AM90","v":0},{"$f":"cargos_abastecimiento!AN90","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V260","v":0},{"$f":"cargos_abastecimiento!X260","v":0},{"$f":"cargos_abastecimiento!Z260","v":0},{"$f":"cargos_abastecimiento!H330","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A40=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A40))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A40))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A40,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A40,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A40,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A40))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A40,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A40=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A40,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C67","v":""},{"$f":"cargos_conexión!G54","v":0},{"$f":"cargos_distribución!AG59","v":0},{"$f":"cargos_distribución!AI59","v":0},{"$f":"cargos_distribución!AK59","v":0},{"$f":"cargos_distribución!AM59","v":0},{"$f":"cargos_distribución!AO59","v":0},{"$f":"cargos_distribución!AQ59","v":0},{"$f":"cargos_comercialización!N60","v":0},{"$f":"cargos_comercialización!O60","v":0},{"$f":"cargos_comercialización!R60","v":0},{"$f":"cargos_AP!K61","v":0},{"$f":"cargos_AP!N61","v":0},{"$f":"cargos_pérdidas!AO62","v":0},{"$f":"cargos_pérdidas!AQ62","v":0},{"$f":"cargos_pérdidas!AS62","v":0},{"$f":"cargos_pérdidas!AV62","v":0},{"$f":"cargos_pérdidas!AX62","v":0},{"$f":"cargos_pérdidas!AZ62","v":0},0,{"$f":"cargos_abastecimiento!N169","v":0},{"$f":"cargos_abastecimiento!P169","v":0},{"$f":"cargos_abastecimiento!R169","v":0},{"$f":"cargos_abastecimiento!T169","v":0},{"$f":"cargos_abastecimiento!AC91","v":0},{"$f":"cargos_abastecimiento!AE91","v":0},{"$f":"cargos_abastecimiento!AG91","v":0},{"$f":"cargos_abastecimiento!AJ91","v":0},{"$f":"cargos_abastecimiento!AM91","v":0},{"$f":"cargos_abastecimiento!AN91","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V261","v":0},{"$f":"cargos_abastecimiento!X261","v":0},{"$f":"cargos_abastecimiento!Z261","v":0},{"$f":"cargos_abastecimiento!H331","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A41=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A41))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A41))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A41,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A41,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A41,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A41))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A41,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A41=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A41,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C68","v":""},{"$f":"cargos_conexión!G55","v":0},{"$f":"cargos_distribución!AG60","v":0},{"$f":"cargos_distribución!AI60","v":0},{"$f":"cargos_distribución!AK60","v":0},{"$f":"cargos_distribución!AM60","v":0},{"$f":"cargos_distribución!AO60","v":0},{"$f":"cargos_distribución!AQ60","v":0},{"$f":"cargos_comercialización!N61","v":0},{"$f":"cargos_comercialización!O61","v":0},{"$f":"cargos_comercialización!R61","v":0},{"$f":"cargos_AP!K62","v":0},{"$f":"cargos_AP!N62","v":0},{"$f":"cargos_pérdidas!AO63","v":0},{"$f":"cargos_pérdidas!AQ63","v":0},{"$f":"cargos_pérdidas!AS63","v":0},{"$f":"cargos_pérdidas!AV63","v":0},{"$f":"cargos_pérdidas!AX63","v":0},{"$f":"cargos_pérdidas!AZ63","v":0},0,{"$f":"cargos_abastecimiento!N170","v":0},{"$f":"cargos_abastecimiento!P170","v":0},{"$f":"cargos_abastecimiento!R170","v":0},{"$f":"cargos_abastecimiento!T170","v":0},{"$f":"cargos_abastecimiento!AC92","v":0},{"$f":"cargos_abastecimiento!AE92","v":0},{"$f":"cargos_abastecimiento!AG92","v":0},{"$f":"cargos_abastecimiento!AJ92","v":0},{"$f":"cargos_abastecimiento!AM92","v":0},{"$f":"cargos_abastecimiento!AN92","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V262","v":0},{"$f":"cargos_abastecimiento!X262","v":0},{"$f":"cargos_abastecimiento!Z262","v":0},{"$f":"cargos_abastecimiento!H332","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A42=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A42))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A42))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A42,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A42,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A42,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A42))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A42,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A42=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A42,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C69","v":""},{"$f":"cargos_conexión!G56","v":0},{"$f":"cargos_distribución!AG61","v":0},{"$f":"cargos_distribución!AI61","v":0},{"$f":"cargos_distribución!AK61","v":0},{"$f":"cargos_distribución!AM61","v":0},{"$f":"cargos_distribución!AO61","v":0},{"$f":"cargos_distribución!AQ61","v":0},{"$f":"cargos_comercialización!N62","v":0},{"$f":"cargos_comercialización!O62","v":0},{"$f":"cargos_comercialización!R62","v":0},{"$f":"cargos_AP!K63","v":0},{"$f":"cargos_AP!N63","v":0},{"$f":"cargos_pérdidas!AO64","v":0},{"$f":"cargos_pérdidas!AQ64","v":0},{"$f":"cargos_pérdidas!AS64","v":0},{"$f":"cargos_pérdidas!AV64","v":0},{"$f":"cargos_pérdidas!AX64","v":0},{"$f":"cargos_pérdidas!AZ64","v":0},0,{"$f":"cargos_abastecimiento!N171","v":0},{"$f":"cargos_abastecimiento!P171","v":0},{"$f":"cargos_abastecimiento!R171","v":0},{"$f":"cargos_abastecimiento!T171","v":0},{"$f":"cargos_abastecimiento!AC93","v":0},{"$f":"cargos_abastecimiento!AE93","v":0},{"$f":"cargos_abastecimiento!AG93","v":0},{"$f":"cargos_abastecimiento!AJ93","v":0},{"$f":"cargos_abastecimiento!AM93","v":0},{"$f":"cargos_abastecimiento!AN93","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V263","v":0},{"$f":"cargos_abastecimiento!X263","v":0},{"$f":"cargos_abastecimiento!Z263","v":0},{"$f":"cargos_abastecimiento!H333","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A43=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A43))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A43))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A43,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A43,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A43,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A43))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A43,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A43=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A43,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"cargos_conexión!G57","v":141.52000000000001},{"$f":"cargos_distribución!AG62","v":0},{"$f":"cargos_distribución!AI62","v":0},{"$f":"cargos_distribución!AK62","v":6.2203267360395129},{"$f":"cargos_distribución!AM62","v":5.4599034764969039},{"$f":"cargos_distribución!AO62","v":3.6541938425929219},{"$f":"cargos_distribución!AQ62","v":1.827096921296461},{"$f":"cargos_comercialización!N63","v":5.01},{"$f":"cargos_comercialización!O63","v":0},{"$f":"cargos_comercialización!R63","v":4.5864884262239187E-3},{"$f":"cargos_AP!K64","v":2.3284010523007422E-3},{"$f":"cargos_AP!N64","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO65","v":0},{"$f":"cargos_pérdidas!AQ65","v":1.0903717884773805E-2},{"$f":"cargos_pérdidas!AS65","v":1.0903717884773805E-2},{"$f":"cargos_pérdidas!AV65","v":0},{"$f":"cargos_pérdidas!AX65","v":0},{"$f":"cargos_pérdidas!AZ65","v":0.40563143986032135},0,{"$f":"cargos_abastecimiento!N172","v":0},{"$f":"cargos_abastecimiento!P172","v":0},{"$f":"cargos_abastecimiento!R172","v":0},{"$f":"cargos_abastecimiento!T172","v":0},{"$f":"cargos_abastecimiento!AC94","v":0},{"$f":"cargos_abastecimiento!AE94","v":0},{"$f":"cargos_abastecimiento!AG94","v":0},{"$f":"cargos_abastecimiento!AJ94","v":16},{"$f":"cargos_abastecimiento!AM94","v":0},{"$f":"cargos_abastecimiento!AN94","v":16},0,0,0,0,{"$f":"cargos_abastecimiento!V264","v":3.9381213448945792E-3},{"$f":"cargos_abastecimiento!X264","v":0},{"$f":"cargos_abastecimiento!Z264","v":1.6158183629850869},{"$f":"cargos_abastecimiento!H334","v":0},null,null,141.52000000000001,1.2359532920075571E-2,16,0,0,5.01,0,0,null,141.52000000000001,6.9148894785246613E-3,0,0,0,5.01,0,0,null,null,0,1.50652209665633E-3,0,0,0,0,0,0,16,null,null,0,3.9381213448945792E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A44=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A44))","v":3.2870945550192472},{"$f":"IF(A44=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A44))","v":422479.90395806974},{"$f":"IF(A44=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A44,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A44=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A44,Potencia!M:M,CF$5))","v":76.275595988386442},{"$f":"IF(A44=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A44,Potencia!M:M,CG$5))","v":74.746560072195777},{"$f":"IF(A44=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A44))","v":103.12542109174574},{"$f":"IF(A44=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A44,Energia!AA:AA,CI$5))","v":124035.89072053252},{"$f":"IF(A44=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A44,Energia!AA:AA,CJ$5))","v":298444.01323753718},76.275595988386442]
[{"$f":"Factores!C71","v":""},{"$f":"cargos_conexión!G58","v":0},{"$f":"cargos_distribución!AG63","v":0},{"$f":"cargos_distribución!AI63","v":0},{"$f":"cargos_distribución!AK63","v":0},{"$f":"cargos_distribución!AM63","v":0},{"$f":"cargos_distribución!AO63","v":0},{"$f":"cargos_distribución!AQ63","v":0},{"$f":"cargos_comercialización!N64","v":0},{"$f":"cargos_comercialización!O64","v":0},{"$f":"cargos_comercialización!R64","v":0},{"$f":"cargos_AP!K65","v":0},{"$f":"cargos_AP!N65","v":0},{"$f":"cargos_pérdidas!AO66","v":0},{"$f":"cargos_pérdidas!AQ66","v":0},{"$f":"cargos_pérdidas!AS66","v":0},{"$f":"cargos_pérdidas!AV66","v":0},{"$f":"cargos_pérdidas!AX66","v":0},{"$f":"cargos_pérdidas!AZ66","v":0},0,{"$f":"cargos_abastecimiento!N173","v":0},{"$f":"cargos_abastecimiento!P173","v":0},{"$f":"cargos_abastecimiento!R173","v":0},{"$f":"cargos_abastecimiento!T173","v":0},{"$f":"cargos_abastecimiento!AC95","v":0},{"$f":"cargos_abastecimiento!AE95","v":0},{"$f":"cargos_abastecimiento!AG95","v":0},{"$f":"cargos_abastecimiento!AJ95","v":0},{"$f":"cargos_abastecimiento!AM95","v":0},{"$f":"cargos_abastecimiento!AN95","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V265","v":0},{"$f":"cargos_abastecimiento!X265","v":0},{"$f":"cargos_abastecimiento!Z265","v":0},{"$f":"cargos_abastecimiento!H335","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A45=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A45))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A45))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A45,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A45,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A45,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A45))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A45,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A45=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A45,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C72","v":""},{"$f":"cargos_conexión!G59","v":0},{"$f":"cargos_distribución!AG64","v":0},{"$f":"cargos_distribución!AI64","v":0},{"$f":"cargos_distribución!AK64","v":0},{"$f":"cargos_distribución!AM64","v":0},{"$f":"cargos_distribución!AO64","v":0},{"$f":"cargos_distribución!AQ64","v":0},{"$f":"cargos_comercialización!N65","v":0},{"$f":"cargos_comercialización!O65","v":0},{"$f":"cargos_comercialización!R65","v":0},{"$f":"cargos_AP!K66","v":0},{"$f":"cargos_AP!N66","v":0},{"$f":"cargos_pérdidas!AO67","v":0},{"$f":"cargos_pérdidas!AQ67","v":0},{"$f":"cargos_pérdidas!AS67","v":0},{"$f":"cargos_pérdidas!AV67","v":0},{"$f":"cargos_pérdidas!AX67","v":0},{"$f":"cargos_pérdidas!AZ67","v":0},0,{"$f":"cargos_abastecimiento!N174","v":0},{"$f":"cargos_abastecimiento!P174","v":0},{"$f":"cargos_abastecimiento!R174","v":0},{"$f":"cargos_abastecimiento!T174","v":0},{"$f":"cargos_abastecimiento!AC96","v":0},{"$f":"cargos_abastecimiento!AE96","v":0},{"$f":"cargos_abastecimiento!AG96","v":0},{"$f":"cargos_abastecimiento!AJ96","v":0},{"$f":"cargos_abastecimiento!AM96","v":0},{"$f":"cargos_abastecimiento!AN96","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V266","v":0},{"$f":"cargos_abastecimiento!X266","v":0},{"$f":"cargos_abastecimiento!Z266","v":0},{"$f":"cargos_abastecimiento!H336","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A46=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A46))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A46))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A46,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A46,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A46,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A46))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A46,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A46=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A46,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C73","v":""},{"$f":"cargos_conexión!G60","v":0},{"$f":"cargos_distribución!AG65","v":0},{"$f":"cargos_distribución!AI65","v":0},{"$f":"cargos_distribución!AK65","v":0},{"$f":"cargos_distribución!AM65","v":0},{"$f":"cargos_distribución!AO65","v":0},{"$f":"cargos_distribución!AQ65","v":0},{"$f":"cargos_comercialización!N66","v":0},{"$f":"cargos_comercialización!O66","v":0},{"$f":"cargos_comercialización!R66","v":0},{"$f":"cargos_AP!K67","v":0},{"$f":"cargos_AP!N67","v":0},{"$f":"cargos_pérdidas!AO68","v":0},{"$f":"cargos_pérdidas!AQ68","v":0},{"$f":"cargos_pérdidas!AS68","v":0},{"$f":"cargos_pérdidas!AV68","v":0},{"$f":"cargos_pérdidas!AX68","v":0},{"$f":"cargos_pérdidas!AZ68","v":0},0,{"$f":"cargos_abastecimiento!N175","v":0},{"$f":"cargos_abastecimiento!P175","v":0},{"$f":"cargos_abastecimiento!R175","v":0},{"$f":"cargos_abastecimiento!T175","v":0},{"$f":"cargos_abastecimiento!AC97","v":0},{"$f":"cargos_abastecimiento!AE97","v":0},{"$f":"cargos_abastecimiento!AG97","v":0},{"$f":"cargos_abastecimiento!AJ97","v":0},{"$f":"cargos_abastecimiento!AM97","v":0},{"$f":"cargos_abastecimiento!AN97","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V267","v":0},{"$f":"cargos_abastecimiento!X267","v":0},{"$f":"cargos_abastecimiento!Z267","v":0},{"$f":"cargos_abastecimiento!H337","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A47=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A47))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A47))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A47,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A47,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A47,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A47))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A47,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A47=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A47,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C74","v":""},{"$f":"cargos_conexión!G61","v":0},{"$f":"cargos_distribución!AG66","v":0},{"$f":"cargos_distribución!AI66","v":0},{"$f":"cargos_distribución!AK66","v":0},{"$f":"cargos_distribución!AM66","v":0},{"$f":"cargos_distribución!AO66","v":0},{"$f":"cargos_distribución!AQ66","v":0},{"$f":"cargos_comercialización!N67","v":0},{"$f":"cargos_comercialización!O67","v":0},{"$f":"cargos_comercialización!R67","v":0},{"$f":"cargos_AP!K68","v":0},{"$f":"cargos_AP!N68","v":0},{"$f":"cargos_pérdidas!AO69","v":0},{"$f":"cargos_pérdidas!AQ69","v":0},{"$f":"cargos_pérdidas!AS69","v":0},{"$f":"cargos_pérdidas!AV69","v":0},{"$f":"cargos_pérdidas!AX69","v":0},{"$f":"cargos_pérdidas!AZ69","v":0},0,{"$f":"cargos_abastecimiento!N176","v":0},{"$f":"cargos_abastecimiento!P176","v":0},{"$f":"cargos_abastecimiento!R176","v":0},{"$f":"cargos_abastecimiento!T176","v":0},{"$f":"cargos_abastecimiento!AC98","v":0},{"$f":"cargos_abastecimiento!AE98","v":0},{"$f":"cargos_abastecimiento!AG98","v":0},{"$f":"cargos_abastecimiento!AJ98","v":0},{"$f":"cargos_abastecimiento!AM98","v":0},{"$f":"cargos_abastecimiento!AN98","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V268","v":0},{"$f":"cargos_abastecimiento!X268","v":0},{"$f":"cargos_abastecimiento!Z268","v":0},{"$f":"cargos_abastecimiento!H338","v":0},null,null,{"$f":"SUMIFS($B48:$AL48,$B$6:$AL$6,AO$6)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMIFS($B48:$AL48,$B$6:$AL$6,AX$6,$B$7:$AL$7,AX$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B48:$AL48,$B$6:$AL$6,BH$6,$B$7:$AL$7,BH$7)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B48:$AL48,$B$6:$AL$6,BS$6,$B$7:$AL$7,BS$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"IF(A48=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A48))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A48))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A48,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A48,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A48,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A48))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A48,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A48=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A48,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C75","v":""},{"$f":"cargos_conexión!G62","v":0},{"$f":"cargos_distribución!AG67","v":0},{"$f":"cargos_distribución!AI67","v":0},{"$f":"cargos_distribución!AK67","v":0},{"$f":"cargos_distribución!AM67","v":0},{"$f":"cargos_distribución!AO67","v":0},{"$f":"cargos_distribución!AQ67","v":0},{"$f":"cargos_comercialización!N68","v":0},{"$f":"cargos_comercialización!O68","v":0},{"$f":"cargos_comercialización!R68","v":0},{"$f":"cargos_AP!K69","v":0},{"$f":"cargos_AP!N69","v":0},{"$f":"cargos_pérdidas!AO70","v":0},{"$f":"cargos_pérdidas!AQ70","v":0},{"$f":"cargos_pérdidas!AS70","v":0},{"$f":"cargos_pérdidas!AV70","v":0},{"$f":"cargos_pérdidas!AX70","v":0},{"$f":"cargos_pérdidas!AZ70","v":0},0,{"$f":"cargos_abastecimiento!N177","v":0},{"$f":"cargos_abastecimiento!P177","v":0},{"$f":"cargos_abastecimiento!R177","v":0},{"$f":"cargos_abastecimiento!T177","v":0},{"$f":"cargos_abastecimiento!AC99","v":0},{"$f":"cargos_abastecimiento!AE99","v":0},{"$f":"cargos_abastecimiento!AG99","v":0},{"$f":"cargos_abastecimiento!AJ99","v":0},{"$f":"cargos_abastecimiento!AM99","v":0},{"$f":"cargos_abastecimiento!AN99","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V269","v":0},{"$f":"cargos_abastecimiento!X269","v":0},{"$f":"cargos_abastecimiento!Z269","v":0},{"$f":"cargos_abastecimiento!H339","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A49=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A49))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A49))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A49,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A49,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A49,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A49))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A49,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A49=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A49,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C76","v":""},{"$f":"cargos_conexión!G63","v":0},{"$f":"cargos_distribución!AG68","v":0},{"$f":"cargos_distribución!AI68","v":0},{"$f":"cargos_distribución!AK68","v":0},{"$f":"cargos_distribución!AM68","v":0},{"$f":"cargos_distribución!AO68","v":0},{"$f":"cargos_distribución!AQ68","v":0},{"$f":"cargos_comercialización!N69","v":0},{"$f":"cargos_comercialización!O69","v":0},{"$f":"cargos_comercialización!R69","v":0},{"$f":"cargos_AP!K70","v":0},{"$f":"cargos_AP!N70","v":0},{"$f":"cargos_pérdidas!AO71","v":0},{"$f":"cargos_pérdidas!AQ71","v":0},{"$f":"cargos_pérdidas!AS71","v":0},{"$f":"cargos_pérdidas!AV71","v":0},{"$f":"cargos_pérdidas!AX71","v":0},{"$f":"cargos_pérdidas!AZ71","v":0},0,{"$f":"cargos_abastecimiento!N178","v":0},{"$f":"cargos_abastecimiento!P178","v":0},{"$f":"cargos_abastecimiento!R178","v":0},{"$f":"cargos_abastecimiento!T178","v":0},{"$f":"cargos_abastecimiento!AC100","v":0},{"$f":"cargos_abastecimiento!AE100","v":0},{"$f":"cargos_abastecimiento!AG100","v":0},{"$f":"cargos_abastecimiento!AJ100","v":0},{"$f":"cargos_abastecimiento!AM100","v":0},{"$f":"cargos_abastecimiento!AN100","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V270","v":0},{"$f":"cargos_abastecimiento!X270","v":0},{"$f":"cargos_abastecimiento!Z270","v":0},{"$f":"cargos_abastecimiento!H340","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A50=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A50))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A50))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A50,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A50,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A50,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A50))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A50,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A50=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A50,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C77","v":""},{"$f":"cargos_conexión!G64","v":0},{"$f":"cargos_distribución!AG69","v":0},{"$f":"cargos_distribución!AI69","v":0},{"$f":"cargos_distribución!AK69","v":0},{"$f":"cargos_distribución!AM69","v":0},{"$f":"cargos_distribución!AO69","v":0},{"$f":"cargos_distribución!AQ69","v":0},{"$f":"cargos_comercialización!N70","v":0},{"$f":"cargos_comercialización!O70","v":0},{"$f":"cargos_comercialización!R70","v":0},{"$f":"cargos_AP!K71","v":0},{"$f":"cargos_AP!N71","v":0},{"$f":"cargos_pérdidas!AO72","v":0},{"$f":"cargos_pérdidas!AQ72","v":0},{"$f":"cargos_pérdidas!AS72","v":0},{"$f":"cargos_pérdidas!AV72","v":0},{"$f":"cargos_pérdidas!AX72","v":0},{"$f":"cargos_pérdidas!AZ72","v":0},0,{"$f":"cargos_abastecimiento!N179","v":0},{"$f":"cargos_abastecimiento!P179","v":0},{"$f":"cargos_abastecimiento!R179","v":0},{"$f":"cargos_abastecimiento!T179","v":0},{"$f":"cargos_abastecimiento!AC101","v":0},{"$f":"cargos_abastecimiento!AE101","v":0},{"$f":"cargos_abastecimiento!AG101","v":0},{"$f":"cargos_abastecimiento!AJ101","v":0},{"$f":"cargos_abastecimiento!AM101","v":0},{"$f":"cargos_abastecimiento!AN101","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V271","v":0},{"$f":"cargos_abastecimiento!X271","v":0},{"$f":"cargos_abastecimiento!Z271","v":0},{"$f":"cargos_abastecimiento!H341","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A51=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A51))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A51))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A51,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A51,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A51,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A51))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A51,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A51=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A51,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C78","v":""},{"$f":"cargos_conexión!G65","v":0},{"$f":"cargos_distribución!AG70","v":0},{"$f":"cargos_distribución!AI70","v":0},{"$f":"cargos_distribución!AK70","v":0},{"$f":"cargos_distribución!AM70","v":0},{"$f":"cargos_distribución!AO70","v":0},{"$f":"cargos_distribución!AQ70","v":0},{"$f":"cargos_comercialización!N71","v":0},{"$f":"cargos_comercialización!O71","v":0},{"$f":"cargos_comercialización!R71","v":0},{"$f":"cargos_AP!K72","v":0},{"$f":"cargos_AP!N72","v":0},{"$f":"cargos_pérdidas!AO73","v":0},{"$f":"cargos_pérdidas!AQ73","v":0},{"$f":"cargos_pérdidas!AS73","v":0},{"$f":"cargos_pérdidas!AV73","v":0},{"$f":"cargos_pérdidas!AX73","v":0},{"$f":"cargos_pérdidas!AZ73","v":0},0,{"$f":"cargos_abastecimiento!N180","v":0},{"$f":"cargos_abastecimiento!P180","v":0},{"$f":"cargos_abastecimiento!R180","v":0},{"$f":"cargos_abastecimiento!T180","v":0},{"$f":"cargos_abastecimiento!AC102","v":0},{"$f":"cargos_abastecimiento!AE102","v":0},{"$f":"cargos_abastecimiento!AG102","v":0},{"$f":"cargos_abastecimiento!AJ102","v":0},{"$f":"cargos_abastecimiento!AM102","v":0},{"$f":"cargos_abastecimiento!AN102","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V272","v":0},{"$f":"cargos_abastecimiento!X272","v":0},{"$f":"cargos_abastecimiento!Z272","v":0},{"$f":"cargos_abastecimiento!H342","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A52=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A52))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A52))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A52,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A52,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A52,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A52))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A52,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A52=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A52,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C79","v":""},{"$f":"cargos_conexión!G66","v":0},{"$f":"cargos_distribución!AG71","v":0},{"$f":"cargos_distribución!AI71","v":0},{"$f":"cargos_distribución!AK71","v":0},{"$f":"cargos_distribución!AM71","v":0},{"$f":"cargos_distribución!AO71","v":0},{"$f":"cargos_distribución!AQ71","v":0},{"$f":"cargos_comercialización!N72","v":0},{"$f":"cargos_comercialización!O72","v":0},{"$f":"cargos_comercialización!R72","v":0},{"$f":"cargos_AP!K73","v":0},{"$f":"cargos_AP!N73","v":0},{"$f":"cargos_pérdidas!AO74","v":0},{"$f":"cargos_pérdidas!AQ74","v":0},{"$f":"cargos_pérdidas!AS74","v":0},{"$f":"cargos_pérdidas!AV74","v":0},{"$f":"cargos_pérdidas!AX74","v":0},{"$f":"cargos_pérdidas!AZ74","v":0},0,{"$f":"cargos_abastecimiento!N181","v":0},{"$f":"cargos_abastecimiento!P181","v":0},{"$f":"cargos_abastecimiento!R181","v":0},{"$f":"cargos_abastecimiento!T181","v":0},{"$f":"cargos_abastecimiento!AC103","v":0},{"$f":"cargos_abastecimiento!AE103","v":0},{"$f":"cargos_abastecimiento!AG103","v":0},{"$f":"cargos_abastecimiento!AJ103","v":0},{"$f":"cargos_abastecimiento!AM103","v":0},{"$f":"cargos_abastecimiento!AN103","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V273","v":0},{"$f":"cargos_abastecimiento!X273","v":0},{"$f":"cargos_abastecimiento!Z273","v":0},{"$f":"cargos_abastecimiento!H343","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A53=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A53))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A53))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A53,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A53,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A53,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A53))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A53,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A53=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A53,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C80","v":""},{"$f":"cargos_conexión!G67","v":0},{"$f":"cargos_distribución!AG72","v":0},{"$f":"cargos_distribución!AI72","v":0},{"$f":"cargos_distribución!AK72","v":0},{"$f":"cargos_distribución!AM72","v":0},{"$f":"cargos_distribución!AO72","v":0},{"$f":"cargos_distribución!AQ72","v":0},{"$f":"cargos_comercialización!N73","v":0},{"$f":"cargos_comercialización!O73","v":0},{"$f":"cargos_comercialización!R73","v":0},{"$f":"cargos_AP!K74","v":0},{"$f":"cargos_AP!N74","v":0},{"$f":"cargos_pérdidas!AO75","v":0},{"$f":"cargos_pérdidas!AQ75","v":0},{"$f":"cargos_pérdidas!AS75","v":0},{"$f":"cargos_pérdidas!AV75","v":0},{"$f":"cargos_pérdidas!AX75","v":0},{"$f":"cargos_pérdidas!AZ75","v":0},0,{"$f":"cargos_abastecimiento!N182","v":0},{"$f":"cargos_abastecimiento!P182","v":0},{"$f":"cargos_abastecimiento!R182","v":0},{"$f":"cargos_abastecimiento!T182","v":0},{"$f":"cargos_abastecimiento!AC104","v":0},{"$f":"cargos_abastecimiento!AE104","v":0},{"$f":"cargos_abastecimiento!AG104","v":0},{"$f":"cargos_abastecimiento!AJ104","v":0},{"$f":"cargos_abastecimiento!AM104","v":0},{"$f":"cargos_abastecimiento!AN104","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V274","v":0},{"$f":"cargos_abastecimiento!X274","v":0},{"$f":"cargos_abastecimiento!Z274","v":0},{"$f":"cargos_abastecimiento!H344","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A54=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A54))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A54))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A54,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A54,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A54,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A54))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A54,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A54=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A54,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C81","v":""},{"$f":"cargos_conexión!G68","v":0},{"$f":"cargos_distribución!AG73","v":0},{"$f":"cargos_distribución!AI73","v":0},{"$f":"cargos_distribución!AK73","v":0},{"$f":"cargos_distribución!AM73","v":0},{"$f":"cargos_distribución!AO73","v":0},{"$f":"cargos_distribución!AQ73","v":0},{"$f":"cargos_comercialización!N74","v":0},{"$f":"cargos_comercialización!O74","v":0},{"$f":"cargos_comercialización!R74","v":0},{"$f":"cargos_AP!K75","v":0},{"$f":"cargos_AP!N75","v":0},{"$f":"cargos_pérdidas!AO76","v":0},{"$f":"cargos_pérdidas!AQ76","v":0},{"$f":"cargos_pérdidas!AS76","v":0},{"$f":"cargos_pérdidas!AV76","v":0},{"$f":"cargos_pérdidas!AX76","v":0},{"$f":"cargos_pérdidas!AZ76","v":0},0,{"$f":"cargos_abastecimiento!N183","v":0},{"$f":"cargos_abastecimiento!P183","v":0},{"$f":"cargos_abastecimiento!R183","v":0},{"$f":"cargos_abastecimiento!T183","v":0},{"$f":"cargos_abastecimiento!AC105","v":0},{"$f":"cargos_abastecimiento!AE105","v":0},{"$f":"cargos_abastecimiento!AG105","v":0},{"$f":"cargos_abastecimiento!AJ105","v":0},{"$f":"cargos_abastecimiento!AM105","v":0},{"$f":"cargos_abastecimiento!AN105","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V275","v":0},{"$f":"cargos_abastecimiento!X275","v":0},{"$f":"cargos_abastecimiento!Z275","v":0},{"$f":"cargos_abastecimiento!H345","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A55=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A55))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A55))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A55,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A55,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A55,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A55))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A55,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A55=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A55,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C82","v":""},{"$f":"cargos_conexión!G69","v":0},{"$f":"cargos_distribución!AG74","v":0},{"$f":"cargos_distribución!AI74","v":0},{"$f":"cargos_distribución!AK74","v":0},{"$f":"cargos_distribución!AM74","v":0},{"$f":"cargos_distribución!AO74","v":0},{"$f":"cargos_distribución!AQ74","v":0},{"$f":"cargos_comercialización!N75","v":0},{"$f":"cargos_comercialización!O75","v":0},{"$f":"cargos_comercialización!R75","v":0},{"$f":"cargos_AP!K76","v":0},{"$f":"cargos_AP!N76","v":0},{"$f":"cargos_pérdidas!AO77","v":0},{"$f":"cargos_pérdidas!AQ77","v":0},{"$f":"cargos_pérdidas!AS77","v":0},{"$f":"cargos_pérdidas!AV77","v":0},{"$f":"cargos_pérdidas!AX77","v":0},{"$f":"cargos_pérdidas!AZ77","v":0},0,{"$f":"cargos_abastecimiento!N184","v":0},{"$f":"cargos_abastecimiento!P184","v":0},{"$f":"cargos_abastecimiento!R184","v":0},{"$f":"cargos_abastecimiento!T184","v":0},{"$f":"cargos_abastecimiento!AC106","v":0},{"$f":"cargos_abastecimiento!AE106","v":0},{"$f":"cargos_abastecimiento!AG106","v":0},{"$f":"cargos_abastecimiento!AJ106","v":0},{"$f":"cargos_abastecimiento!AM106","v":0},{"$f":"cargos_abastecimiento!AN106","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V276","v":0},{"$f":"cargos_abastecimiento!X276","v":0},{"$f":"cargos_abastecimiento!Z276","v":0},{"$f":"cargos_abastecimiento!H346","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A56=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A56))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A56))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A56,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A56,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A56,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A56))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A56,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A56=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A56,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C83","v":""},{"$f":"cargos_conexión!G70","v":0},{"$f":"cargos_distribución!AG75","v":0},{"$f":"cargos_distribución!AI75","v":0},{"$f":"cargos_distribución!AK75","v":0},{"$f":"cargos_distribución!AM75","v":0},{"$f":"cargos_distribución!AO75","v":0},{"$f":"cargos_distribución!AQ75","v":0},{"$f":"cargos_comercialización!N76","v":0},{"$f":"cargos_comercialización!O76","v":0},{"$f":"cargos_comercialización!R76","v":0},{"$f":"cargos_AP!K77","v":0},{"$f":"cargos_AP!N77","v":0},{"$f":"cargos_pérdidas!AO78","v":0},{"$f":"cargos_pérdidas!AQ78","v":0},{"$f":"cargos_pérdidas!AS78","v":0},{"$f":"cargos_pérdidas!AV78","v":0},{"$f":"cargos_pérdidas!AX78","v":0},{"$f":"cargos_pérdidas!AZ78","v":0},0,{"$f":"cargos_abastecimiento!N185","v":0},{"$f":"cargos_abastecimiento!P185","v":0},{"$f":"cargos_abastecimiento!R185","v":0},{"$f":"cargos_abastecimiento!T185","v":0},{"$f":"cargos_abastecimiento!AC107","v":0},{"$f":"cargos_abastecimiento!AE107","v":0},{"$f":"cargos_abastecimiento!AG107","v":0},{"$f":"cargos_abastecimiento!AJ107","v":0},{"$f":"cargos_abastecimiento!AM107","v":0},{"$f":"cargos_abastecimiento!AN107","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V277","v":0},{"$f":"cargos_abastecimiento!X277","v":0},{"$f":"cargos_abastecimiento!Z277","v":0},{"$f":"cargos_abastecimiento!H347","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A57=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A57))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A57))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A57,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A57,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A57,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A57))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A57,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A57=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A57,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C84","v":""},{"$f":"cargos_conexión!G71","v":0},{"$f":"cargos_distribución!AG76","v":0},{"$f":"cargos_distribución!AI76","v":0},{"$f":"cargos_distribución!AK76","v":0},{"$f":"cargos_distribución!AM76","v":0},{"$f":"cargos_distribución!AO76","v":0},{"$f":"cargos_distribución!AQ76","v":0},{"$f":"cargos_comercialización!N77","v":0},{"$f":"cargos_comercialización!O77","v":0},{"$f":"cargos_comercialización!R77","v":0},{"$f":"cargos_AP!K78","v":0},{"$f":"cargos_AP!N78","v":0},{"$f":"cargos_pérdidas!AO79","v":0},{"$f":"cargos_pérdidas!AQ79","v":0},{"$f":"cargos_pérdidas!AS79","v":0},{"$f":"cargos_pérdidas!AV79","v":0},{"$f":"cargos_pérdidas!AX79","v":0},{"$f":"cargos_pérdidas!AZ79","v":0},0,{"$f":"cargos_abastecimiento!N186","v":0},{"$f":"cargos_abastecimiento!P186","v":0},{"$f":"cargos_abastecimiento!R186","v":0},{"$f":"cargos_abastecimiento!T186","v":0},{"$f":"cargos_abastecimiento!AC108","v":0},{"$f":"cargos_abastecimiento!AE108","v":0},{"$f":"cargos_abastecimiento!AG108","v":0},{"$f":"cargos_abastecimiento!AJ108","v":0},{"$f":"cargos_abastecimiento!AM108","v":0},{"$f":"cargos_abastecimiento!AN108","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V278","v":0},{"$f":"cargos_abastecimiento!X278","v":0},{"$f":"cargos_abastecimiento!Z278","v":0},{"$f":"cargos_abastecimiento!H348","v":0},null,null,{"$f":"SUMIFS($B58:$AL58,$B$6:$AL$6,AO$6)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUMIFS($B58:$AL58,$B$6:$AL$6,AX$6,$B$7:$AL$7,AX$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B58:$AL58,$B$6:$AL$6,BH$6,$B$7:$AL$7,BH$7)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($B58:$AL58,$B$6:$AL$6,BS$6,$B$7:$AL$7,BS$7)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"IF(A58=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A58))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A58))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A58,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A58,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A58,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A58))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A58,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A58=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A58,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C85","v":"ATD"},{"$f":"cargos_conexión!G72","v":202.17},{"$f":"cargos_distribución!AG77","v":0},{"$f":"cargos_distribución!AI77","v":2.8189350336210572},{"$f":"cargos_distribución!AK77","v":0},{"$f":"cargos_distribución!AM77","v":0},{"$f":"cargos_distribución!AO77","v":0},{"$f":"cargos_distribución!AQ77","v":0},{"$f":"cargos_comercialización!N78","v":10.02},{"$f":"cargos_comercialización!O78","v":0},{"$f":"cargos_comercialización!R78","v":4.9285395562670789E-4},{"$f":"cargos_AP!K79","v":2.3284010523007422E-3},{"$f":"cargos_AP!N79","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO80","v":1.6221710254750231E-3},{"$f":"cargos_pérdidas!AQ80","v":0},{"$f":"cargos_pérdidas!AS80","v":0},{"$f":"cargos_pérdidas!AV80","v":0},{"$f":"cargos_pérdidas!AX80","v":6.8868100943057411E-2},{"$f":"cargos_pérdidas!AZ80","v":0},1.6221710254750231E-3,{"$f":"cargos_abastecimiento!N187","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!P187","v":0},{"$f":"cargos_abastecimiento!R187","v":0},{"$f":"cargos_abastecimiento!T187","v":0},{"$f":"cargos_abastecimiento!AC109","v":1.5053882075141061E-2},{"$f":"cargos_abastecimiento!AE109","v":8.1800536054785571},{"$f":"cargos_abastecimiento!AG109","v":0},{"$f":"cargos_abastecimiento!AJ109","v":0},{"$f":"cargos_abastecimiento!AM109","v":8.1800536054785571},{"$f":"cargos_abastecimiento!AN109","v":0},8.5394205433827558E-2,0.10044808750896862,0,0,{"$f":"cargos_abastecimiento!V279","v":3.3915342005877212E-3},{"$f":"cargos_abastecimiento!X279","v":1.8429087877228809},{"$f":"cargos_abastecimiento!Z279","v":0},{"$f":"cargos_abastecimiento!H349","v":4.6431092347196251E-3},null,null,202.17,0.21488076658330341,8.1800536054785571,0,0,10.02,0,0,null,202.17,2.8212550079274503E-3,0,0,0,10.02,0,0,null,null,0,1.656040417179739E-2,8.1800536054785571,0,0,0,0,0,0,null,null,0,8.0346434353073468E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A59=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A59))","v":0},{"$f":"IF(A59=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A59))","v":9.5149444661830668E-4},{"$f":"IF(A59=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A59,Potencia!M:M,CE$5))","v":1.4592085705638858E-7},{"$f":"IF(A59=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A59,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A59=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A59,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A59=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A59))","v":0},{"$f":"IF(A59=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A59,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A59=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A59,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C86","v":"ATH"},{"$f":"cargos_conexión!G73","v":202.17},{"$f":"cargos_distribución!AG78","v":0},{"$f":"cargos_distribución!AI78","v":0},{"$f":"cargos_distribución!AK78","v":2.0124074152109137},{"$f":"cargos_distribución!AM78","v":0.82557711453450167},{"$f":"cargos_distribución!AO78","v":0.82557711453450167},{"$f":"cargos_distribución!AQ78","v":0},{"$f":"cargos_comercialización!N79","v":10.02},{"$f":"cargos_comercialización!O79","v":0},{"$f":"cargos_comercialización!R79","v":4.9285395562670789E-4},{"$f":"cargos_AP!K80","v":2.3284010523007422E-3},{"$f":"cargos_AP!N80","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO81","v":0},{"$f":"cargos_pérdidas!AQ81","v":1.6221710254750231E-3},{"$f":"cargos_pérdidas!AS81","v":1.6221710254750231E-3},{"$f":"cargos_pérdidas!AV81","v":0},{"$f":"cargos_pérdidas!AX81","v":0},{"$f":"cargos_pérdidas!AZ81","v":6.9369136713219329E-2},0,{"$f":"cargos_abastecimiento!N188","v":0},{"$f":"cargos_abastecimiento!P188","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!R188","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!T188","v":0},{"$f":"cargos_abastecimiento!AC110","v":1.3154927098616291E-2},{"$f":"cargos_abastecimiento!AE110","v":0},{"$f":"cargos_abastecimiento!AG110","v":8.2395659109155197},{"$f":"cargos_abastecimiento!AJ110","v":0},{"$f":"cargos_abastecimiento!AM110","v":0},{"$f":"cargos_abastecimiento!AN110","v":8.2395659109155197},0,1.3154927098616291E-2,8.5394205433827558E-2,8.5394205433827558E-2,{"$f":"cargos_abastecimiento!V280","v":2.9613601597402394E-3},{"$f":"cargos_abastecimiento!X280","v":0},{"$f":"cargos_abastecimiento!Z280","v":1.8563164933391338},{"$f":"cargos_abastecimiento!H350","v":4.6431092347196251E-3},null,null,202.17,3.8242100696276225E-2,0,8.2395659109155197,0,10.02,8.5394205433827558E-2,8.5394205433827558E-2,null,202.17,2.8212550079274503E-3,0,0,0,10.02,0,0,null,null,0,1.4661449195272621E-2,0,8.2395659109155197,0,0,0,0,0,null,null,0,7.6044693944598649E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A60=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A60))","v":0},{"$f":"IF(A60=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A60))","v":736575.21587900165},{"$f":"IF(A60=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A60,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A60=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A60,Potencia!M:M,CF$5))","v":97.998622058266349},{"$f":"IF(A60=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A60,Potencia!M:M,CG$5))","v":99.347002334632975},{"$f":"IF(A60=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A60))","v":9.8612836650577407},{"$f":"IF(A60=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A60,Energia!AA:AA,CI$5))","v":175896.39798241988},{"$f":"IF(A60=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A60,Energia!AA:AA,CJ$5))","v":560678.81789658172},0]
[{"$f":"Factores!C87","v":"ATD PEAJE"},{"$f":"cargos_conexión!G74","v":202.17},{"$f":"cargos_distribución!AG79","v":0},{"$f":"cargos_distribución!AI79","v":2.8189350336210572},{"$f":"cargos_distribución!AK79","v":0},{"$f":"cargos_distribución!AM79","v":0},{"$f":"cargos_distribución!AO79","v":0},{"$f":"cargos_distribución!AQ79","v":0},{"$f":"cargos_comercialización!N80","v":5.01},{"$f":"cargos_comercialización!O80","v":0},{"$f":"cargos_comercialización!R80","v":4.9285395562670789E-4},{"$f":"cargos_AP!K81","v":2.3284010523007422E-3},{"$f":"cargos_AP!N81","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO82","v":1.6221710254750231E-3},{"$f":"cargos_pérdidas!AQ82","v":0},{"$f":"cargos_pérdidas!AS82","v":0},{"$f":"cargos_pérdidas!AV82","v":0},{"$f":"cargos_pérdidas!AX82","v":6.8868100943057411E-2},{"$f":"cargos_pérdidas!AZ82","v":0},1.6221710254750231E-3,{"$f":"cargos_abastecimiento!N189","v":0},{"$f":"cargos_abastecimiento!P189","v":0},{"$f":"cargos_abastecimiento!R189","v":0},{"$f":"cargos_abastecimiento!T189","v":0},{"$f":"cargos_abastecimiento!AC111","v":0},{"$f":"cargos_abastecimiento!AE111","v":0},{"$f":"cargos_abastecimiento!AG111","v":0},{"$f":"cargos_abastecimiento!AJ111","v":16},{"$f":"cargos_abastecimiento!AM111","v":16},{"$f":"cargos_abastecimiento!AN111","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V281","v":3.3915342005877212E-3},{"$f":"cargos_abastecimiento!X281","v":1.8429087877228809},{"$f":"cargos_abastecimiento!Z281","v":0},{"$f":"cargos_abastecimiento!H351","v":0},null,null,202.17,9.3414823306465257E-3,16,0,0,5.01,0,0,null,202.17,2.8212550079274503E-3,0,0,0,5.01,0,0,null,null,0,1.50652209665633E-3,0,0,0,0,0,0,16,null,null,0,3.3915342005877212E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A61=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A61))","v":0},{"$f":"IF(A61=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A61))","v":216427.38177347125},{"$f":"IF(A61=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A61,Potencia!M:M,CE$5))","v":33.191227916355892},{"$f":"IF(A61=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A61,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A61=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A61,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A61=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A61))","v":3.2870945550192472},{"$f":"IF(A61=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A61,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A61=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A61,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C88","v":"EDEMET"},{"$f":"cargos_conexión!G75","v":202.17},{"$f":"cargos_distribución!AG80","v":0},{"$f":"cargos_distribución!AI80","v":2.9415028112910924},{"$f":"cargos_distribución!AK80","v":0},{"$f":"cargos_distribución!AM80","v":0},{"$f":"cargos_distribución!AO80","v":0},{"$f":"cargos_distribución!AQ80","v":0},{"$f":"cargos_comercialización!N81","v":5.01},{"$f":"cargos_comercialización!O81","v":0},{"$f":"cargos_comercialización!R81","v":0},{"$f":"cargos_AP!K82","v":0},{"$f":"cargos_AP!N82","v":0},{"$f":"cargos_pérdidas!AO83","v":1.6221710254750231E-3},{"$f":"cargos_pérdidas!AQ83","v":0},{"$f":"cargos_pérdidas!AS83","v":0},{"$f":"cargos_pérdidas!AV83","v":0},{"$f":"cargos_pérdidas!AX83","v":7.2953089215748626E-2},{"$f":"cargos_pérdidas!AZ83","v":0},1.6221710254750231E-3,{"$f":"cargos_abastecimiento!N190","v":0},{"$f":"cargos_abastecimiento!P190","v":0},{"$f":"cargos_abastecimiento!R190","v":0},{"$f":"cargos_abastecimiento!T190","v":0},{"$f":"cargos_abastecimiento!AC112","v":0},{"$f":"cargos_abastecimiento!AE112","v":0},{"$f":"cargos_abastecimiento!AG112","v":0},{"$f":"cargos_abastecimiento!AJ112","v":0},{"$f":"cargos_abastecimiento!AM112","v":0},{"$f":"cargos_abastecimiento!AN112","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V282","v":0},{"$f":"cargos_abastecimiento!X282","v":0},{"$f":"cargos_abastecimiento!Z282","v":0},{"$f":"cargos_abastecimiento!H352","v":0},null,null,202.17,1.6221710254750231E-3,0,0,0,5.01,0,0,null,202.17,0,0,0,0,5.01,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A62=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A62))","v":0},{"$f":"IF(A62=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A62))","v":778896.77737914072},{"$f":"IF(A62=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A62,Potencia!M:M,CE$5))","v":226.30120799433988},{"$f":"IF(A62=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A62,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A62=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A62,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A62=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A62))","v":3.2870945550192472},{"$f":"IF(A62=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A62,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A62=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A62,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C89","v":"ATD_A"},{"$f":"cargos_conexión!G76","v":202.17},{"$f":"cargos_distribución!AG81","v":0},{"$f":"cargos_distribución!AI81","v":2.8189350336210572},{"$f":"cargos_distribución!AK81","v":0},{"$f":"cargos_distribución!AM81","v":0},{"$f":"cargos_distribución!AO81","v":0},{"$f":"cargos_distribución!AQ81","v":0},{"$f":"cargos_comercialización!N82","v":10.02},{"$f":"cargos_comercialización!O82","v":0},{"$f":"cargos_comercialización!R82","v":4.9285395562670789E-4},{"$f":"cargos_AP!K83","v":2.3284010523007422E-3},{"$f":"cargos_AP!N83","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO84","v":1.6221710254750231E-3},{"$f":"cargos_pérdidas!AQ84","v":0},{"$f":"cargos_pérdidas!AS84","v":0},{"$f":"cargos_pérdidas!AV84","v":0},{"$f":"cargos_pérdidas!AX84","v":6.8868100943057411E-2},{"$f":"cargos_pérdidas!AZ84","v":0},1.6221710254750231E-3,{"$f":"cargos_abastecimiento!N191","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!P191","v":0},{"$f":"cargos_abastecimiento!R191","v":0},{"$f":"cargos_abastecimiento!T191","v":0},{"$f":"cargos_abastecimiento!AC113","v":0},{"$f":"cargos_abastecimiento!AE113","v":8.1800536054785571},{"$f":"cargos_abastecimiento!AG113","v":0},{"$f":"cargos_abastecimiento!AJ113","v":0},{"$f":"cargos_abastecimiento!AM113","v":8.1800536054785571},{"$f":"cargos_abastecimiento!AN113","v":0},8.5394205433827558E-2,8.5394205433827558E-2,0,0,{"$f":"cargos_abastecimiento!V283","v":3.3915342005877212E-3},{"$f":"cargos_abastecimiento!X283","v":1.8429087877228809},{"$f":"cargos_abastecimiento!Z283","v":0},{"$f":"cargos_abastecimiento!H353","v":4.6431092347196251E-3},null,null,202.17,0.18477300243302125,8.1800536054785571,0,0,10.02,0,0,null,202.17,2.8212550079274503E-3,0,0,0,10.02,0,0,null,null,0,1.50652209665633E-3,8.1800536054785571,0,0,0,0,0,0,null,null,0,8.0346434353073468E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A63=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A63))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A63))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A63,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A63,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A63,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A63))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A63,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A63=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A63,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C90","v":"ATH PEAJE"},{"$f":"cargos_conexión!G77","v":202.17},{"$f":"cargos_distribución!AG82","v":0},{"$f":"cargos_distribución!AI82","v":0},{"$f":"cargos_distribución!AK82","v":2.0124074152109137},{"$f":"cargos_distribución!AM82","v":0.82557711453450167},{"$f":"cargos_distribución!AO82","v":0.82557711453450167},{"$f":"cargos_distribución!AQ82","v":0},{"$f":"cargos_comercialización!N83","v":5.01},{"$f":"cargos_comercialización!O83","v":0},{"$f":"cargos_comercialización!R83","v":4.9285395562670789E-4},{"$f":"cargos_AP!K84","v":2.3284010523007422E-3},{"$f":"cargos_AP!N84","v":1.50652209665633E-3},{"$f":"cargos_pérdidas!AO85","v":0},{"$f":"cargos_pérdidas!AQ85","v":1.6221710254750231E-3},{"$f":"cargos_pérdidas!AS85","v":1.6221710254750231E-3},{"$f":"cargos_pérdidas!AV85","v":0},{"$f":"cargos_pérdidas!AX85","v":0},{"$f":"cargos_pérdidas!AZ85","v":6.9369136713219329E-2},0,{"$f":"cargos_abastecimiento!N192","v":0},{"$f":"cargos_abastecimiento!P192","v":0},{"$f":"cargos_abastecimiento!R192","v":0},{"$f":"cargos_abastecimiento!T192","v":0},{"$f":"cargos_abastecimiento!AC114","v":0},{"$f":"cargos_abastecimiento!AE114","v":0},{"$f":"cargos_abastecimiento!AG114","v":0},{"$f":"cargos_abastecimiento!AJ114","v":16},{"$f":"cargos_abastecimiento!AM114","v":0},{"$f":"cargos_abastecimiento!AN114","v":16},0,0,0,0,{"$f":"cargos_abastecimiento!V284","v":2.9613601597402394E-3},{"$f":"cargos_abastecimiento!X284","v":0},{"$f":"cargos_abastecimiento!Z284","v":1.8563164933391338},{"$f":"cargos_abastecimiento!H354","v":0},null,null,202.17,7.2891372643240204E-3,16,0,0,5.01,0,0,null,202.17,2.8212550079274503E-3,0,0,0,5.01,0,0,null,null,0,1.50652209665633E-3,0,0,0,0,0,0,16,null,null,0,2.9613601597402394E-3,0,0,0,0,0,0,null,null,{"$f":"IF(A64=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A64))","v":0},{"$f":"IF(A64=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A64))","v":357601.45431443735},{"$f":"IF(A64=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A64,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A64=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A64,Potencia!M:M,CF$5))","v":47.461989968059669},{"$f":"IF(A64=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A64,Potencia!M:M,CG$5))","v":48.649673391914988},{"$f":"IF(A64=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A64))","v":3.2870945550192472},{"$f":"IF(A64=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A64,Energia!AA:AA,CI$5))","v":76280.727648887128},{"$f":"IF(A64=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A64,Energia!AA:AA,CJ$5))","v":281320.7266655502},47.461989968059669]
[{"$f":"Factores!C91","v":""},{"$f":"cargos_conexión!G78","v":0},{"$f":"cargos_distribución!AG83","v":0},{"$f":"cargos_distribución!AI83","v":0},{"$f":"cargos_distribución!AK83","v":0},{"$f":"cargos_distribución!AM83","v":0},{"$f":"cargos_distribución!AO83","v":0},{"$f":"cargos_distribución!AQ83","v":0},{"$f":"cargos_comercialización!N84","v":0},{"$f":"cargos_comercialización!O84","v":0},{"$f":"cargos_comercialización!R84","v":0},{"$f":"cargos_AP!K85","v":0},{"$f":"cargos_AP!N85","v":0},{"$f":"cargos_pérdidas!AO86","v":0},{"$f":"cargos_pérdidas!AQ86","v":0},{"$f":"cargos_pérdidas!AS86","v":0},{"$f":"cargos_pérdidas!AV86","v":0},{"$f":"cargos_pérdidas!AX86","v":0},{"$f":"cargos_pérdidas!AZ86","v":0},0,{"$f":"cargos_abastecimiento!N193","v":0},{"$f":"cargos_abastecimiento!P193","v":0},{"$f":"cargos_abastecimiento!R193","v":0},{"$f":"cargos_abastecimiento!T193","v":0},{"$f":"cargos_abastecimiento!AC115","v":0},{"$f":"cargos_abastecimiento!AE115","v":0},{"$f":"cargos_abastecimiento!AG115","v":0},{"$f":"cargos_abastecimiento!AJ115","v":0},{"$f":"cargos_abastecimiento!AM115","v":0},{"$f":"cargos_abastecimiento!AN115","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V285","v":0},{"$f":"cargos_abastecimiento!X285","v":0},{"$f":"cargos_abastecimiento!Z285","v":0},{"$f":"cargos_abastecimiento!H355","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A65=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A65))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A65))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A65,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A65,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A65,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A65))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A65,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A65=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A65,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C92","v":""},{"$f":"cargos_conexión!G79","v":0},{"$f":"cargos_distribución!AG84","v":0},{"$f":"cargos_distribución!AI84","v":0},{"$f":"cargos_distribución!AK84","v":0},{"$f":"cargos_distribución!AM84","v":0},{"$f":"cargos_distribución!AO84","v":0},{"$f":"cargos_distribución!AQ84","v":0},{"$f":"cargos_comercialización!N85","v":0},{"$f":"cargos_comercialización!O85","v":0},{"$f":"cargos_comercialización!R85","v":0},{"$f":"cargos_AP!K86","v":0},{"$f":"cargos_AP!N86","v":0},{"$f":"cargos_pérdidas!AO87","v":0},{"$f":"cargos_pérdidas!AQ87","v":0},{"$f":"cargos_pérdidas!AS87","v":0},{"$f":"cargos_pérdidas!AV87","v":0},{"$f":"cargos_pérdidas!AX87","v":0},{"$f":"cargos_pérdidas!AZ87","v":0},0,{"$f":"cargos_abastecimiento!N194","v":0},{"$f":"cargos_abastecimiento!P194","v":0},{"$f":"cargos_abastecimiento!R194","v":0},{"$f":"cargos_abastecimiento!T194","v":0},{"$f":"cargos_abastecimiento!AC116","v":0},{"$f":"cargos_abastecimiento!AE116","v":0},{"$f":"cargos_abastecimiento!AG116","v":0},{"$f":"cargos_abastecimiento!AJ116","v":0},{"$f":"cargos_abastecimiento!AM116","v":0},{"$f":"cargos_abastecimiento!AN116","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V286","v":0},{"$f":"cargos_abastecimiento!X286","v":0},{"$f":"cargos_abastecimiento!Z286","v":0},{"$f":"cargos_abastecimiento!H356","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A66=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A66))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A66))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A66,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A66,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A66,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A66))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A66,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A66=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A66,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C93","v":""},{"$f":"cargos_conexión!G80","v":0},{"$f":"cargos_distribución!AG85","v":0},{"$f":"cargos_distribución!AI85","v":0},{"$f":"cargos_distribución!AK85","v":0},{"$f":"cargos_distribución!AM85","v":0},{"$f":"cargos_distribución!AO85","v":0},{"$f":"cargos_distribución!AQ85","v":0},{"$f":"cargos_comercialización!N86","v":0},{"$f":"cargos_comercialización!O86","v":0},{"$f":"cargos_comercialización!R86","v":0},{"$f":"cargos_AP!K87","v":0},{"$f":"cargos_AP!N87","v":0},{"$f":"cargos_pérdidas!AO88","v":0},{"$f":"cargos_pérdidas!AQ88","v":0},{"$f":"cargos_pérdidas!AS88","v":0},{"$f":"cargos_pérdidas!AV88","v":0},{"$f":"cargos_pérdidas!AX88","v":0},{"$f":"cargos_pérdidas!AZ88","v":0},0,{"$f":"cargos_abastecimiento!N195","v":0},{"$f":"cargos_abastecimiento!P195","v":0},{"$f":"cargos_abastecimiento!R195","v":0},{"$f":"cargos_abastecimiento!T195","v":0},{"$f":"cargos_abastecimiento!AC117","v":0},{"$f":"cargos_abastecimiento!AE117","v":0},{"$f":"cargos_abastecimiento!AG117","v":0},{"$f":"cargos_abastecimiento!AJ117","v":0},{"$f":"cargos_abastecimiento!AM117","v":0},{"$f":"cargos_abastecimiento!AN117","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V287","v":0},{"$f":"cargos_abastecimiento!X287","v":0},{"$f":"cargos_abastecimiento!Z287","v":0},{"$f":"cargos_abastecimiento!H357","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A67=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A67))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A67))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A67,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A67,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A67,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A67))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A67,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A67=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A67,Energia!AA:AA,CJ$5))","v":0},0]
[{"$f":"Factores!C94","v":""},{"$f":"cargos_conexión!G81","v":0},{"$f":"cargos_distribución!AG86","v":0},{"$f":"cargos_distribución!AI86","v":0},{"$f":"cargos_distribución!AK86","v":0},{"$f":"cargos_distribución!AM86","v":0},{"$f":"cargos_distribución!AO86","v":0},{"$f":"cargos_distribución!AQ86","v":0},{"$f":"cargos_comercialización!N87","v":0},{"$f":"cargos_comercialización!O87","v":0},{"$f":"cargos_comercialización!R87","v":0},{"$f":"cargos_AP!K88","v":0},{"$f":"cargos_AP!N88","v":0},{"$f":"cargos_pérdidas!AO89","v":0},{"$f":"cargos_pérdidas!AQ89","v":0},{"$f":"cargos_pérdidas!AS89","v":0},{"$f":"cargos_pérdidas!AV89","v":0},{"$f":"cargos_pérdidas!AX89","v":0},{"$f":"cargos_pérdidas!AZ89","v":0},0,{"$f":"cargos_abastecimiento!N196","v":0},{"$f":"cargos_abastecimiento!P196","v":0},{"$f":"cargos_abastecimiento!R196","v":0},{"$f":"cargos_abastecimiento!T196","v":0},{"$f":"cargos_abastecimiento!AC118","v":0},{"$f":"cargos_abastecimiento!AE118","v":0},{"$f":"cargos_abastecimiento!AG118","v":0},{"$f":"cargos_abastecimiento!AJ118","v":0},{"$f":"cargos_abastecimiento!AM118","v":0},{"$f":"cargos_abastecimiento!AN118","v":0},0,0,0,0,{"$f":"cargos_abastecimiento!V288","v":0},{"$f":"cargos_abastecimiento!X288","v":0},{"$f":"cargos_abastecimiento!Z288","v":0},{"$f":"cargos_abastecimiento!H358","v":0},null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(A68=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,A68))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,A68))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A68,Potencia!M:M,CE$5))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A68,Potencia!M:M,CF$5))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,A68,Potencia!M:M,CG$5))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,A68))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A68,Energia!AA:AA,CI$5))","v":0},{"$f":"IF(A68=\"\",0,SUMIFS(Energia!K:K,Energia!B:B,A68,Energia!AA:AA,CJ$5))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(BH8:BH68,CC8:CC68)","v":0},{"$f":"SUMPRODUCT(BI8:BI68,CD8:CD68)","v":384638.53425719781},{"$f":"SUMPRODUCT(BJ8:BJ68,CE8:CE68)*12","v":25029.245443413121},{"$f":"SUMPRODUCT(BK8:BK68,CF8:CF68)*12","v":11039.502431870214},{"$f":"SUMPRODUCT(BL8:BL68,CG8:CG68)*12","v":0},{"$f":"SUMPRODUCT(BM8:BM68,CH8:CH68)","v":0},{"$f":"SUMPRODUCT(BN8:BN68,CI8:CI68)","v":0},{"$f":"SUMPRODUCT(BO8:BO68,CJ8:CJ68)","v":0},{"$f":"SUMPRODUCT(BP8:BP68,CE8:CE68)*12+SUMPRODUCT(BP8:BP68,CK8:CK68)*12","v":109680.31373057046},null,null,{"$f":"SUMPRODUCT(BS8:BS68,CC8:CC68)","v":0},{"$f":"SUMPRODUCT(BT8:BT68,CD8:CD68)","v":134239.56335603798},{"$f":"SUMPRODUCT(BU8:BU68,CE8:CE68)*12","v":0},{"$f":"SUMPRODUCT(BV8:BV68,CF8:CF68)*12","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos IMP",null,null,null,null,null,null,null,null,null,null,"Chequeo Ingresos-Facturación Passthrough"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC6","v":"conex_"},"kWh_","kW_","kWP_","kWFP_","cliente_","kWhP_","kWhFP_","Total",null,"Componente","Vble. Facturación","Ingreso estimado","Facturado","Diferencia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conex",{"$f":"SUMPRODUCT(CC$8:CC$68,AX$8:AX$68)/1000","v":962.89621974293016},null,null,null,null,null,null,null,{"$f":"SUM(AX73:BE73)","v":962.89621974293016},null,"GEN","Energía",{"$f":"BI69+BN69+BO69","v":384638.53425719781},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BJ73-BK73","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPPD",null,{"$f":"SUMPRODUCT(CD$8:CD$68,C$8:C$68)-C28*CD28","v":241912.17728011237},{"$f":"SUMPRODUCT(CE$8:CE$68,D$8:D$68)*12","v":220949.4726895382},{"$f":"SUMPRODUCT(CF$8:CF$68,E$8:E$68)*12","v":13629.754954677741},{"$f":"SUMPRODUCT(CG$8:CG$68,F$8:F$68)*12","v":10050.016911475512},null,null,null,{"$f":"SUM(AX74:BE74)","v":486541.42183580378},null,"GEN","Pot",{"$f":"BJ69+BK69+BL69+BP69","v":145749.06160585379},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BJ74-BK74","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPPP",null,{"$f":"SUMPRODUCT(CD$8:CD$68,N$8:N$68)+SUMPRODUCT(CD$8:CD$68,Q$8:Q$68)","v":190871.24556748965},{"$f":"SUMPRODUCT(CE$8:CE$68,R$8:R$68)*12","v":8196.4425492992013},{"$f":"SUMPRODUCT(CF$8:CF$68,S$8:S$68)*12","v":782.46116677541056},null,null,{"$f":"SUMPRODUCT(CI$8:CI$68,O$8:O$68)","v":2588.0198942452657},{"$f":"SUMPRODUCT(CJ$8:CJ$68,P$8:P$68)","v":7298.2237461963714},{"$f":"SUM(AX75:BE75)","v":209736.39292400589},null,"TRANS","Energía",{"$f":"BT69","v":134239.56335603798},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BJ75-BK75","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IPPCo",null,{"$f":"SUMPRODUCT(CD$8:CD$68,K$8:K$68)","v":150634.35049437935},null,null,null,{"$f":"SUMPRODUCT(CH$8:CH$68,I$8:I$68)*12/1000","v":51326.013892934847},null,null,{"$f":"SUM(AX76:BE76)","v":201960.36438731418},null,"TRANS","Pot",{"$f":"BU69+BV69","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BJ76-BK76","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alumpu",null,{"$f":"SUMPRODUCT(CD$8:CD$68,L$8:L$68)","v":34834.790497552458},null,null,null,null,null,null,{"$f":"SUM(AX77:BE77)","v":34834.790497552458},null,"Total",null,{"$f":"SUM(BJ73:BJ76)","v":664627.15921908955},{"$f":"SUM(BK73:BK76)","v":{"$error":"#REF!"}},{"$f":"BJ77-BK77","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMP",null,null,null,null,null,null,null,null,{"$f":"SUM(BF73:BF77)","v":934035.86586441926}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Costos!A18","v":"IMP"},{"$f":"Costos!F18","v":940429.90205391741}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chequeo Ingresos-Facturación IMP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Componente IMP","Aprobado","Recuperado","Diferencia",null,"Facturado","Diferencia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Costos!A14","v":"IPSD"},{"$f":"Costos!F14","v":494759.00596523134},{"$f":"BF74+BF73","v":487504.31805554673},{"$f":"AX86-AY86","v":7254.6879096846096},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BB86-AX86","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Costos!A15","v":"IPPD"},{"$f":"Costos!F15*Factor_Monomico!C12","v":209736.39292400586},{"$f":"BF75","v":209736.39292400589},{"$f":"AX87-AY87","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BB87-AX87","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Costos!A16","v":"IMPCO"},{"$f":"Costos!F16","v":211640.0964993269},{"$f":"BF76","v":201960.36438731418},9679.7321120127162,null,{"$f":"(Ajustes!BF14+Ajustes!BK14+#REF!)/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Costos!A17","v":"ALUMPU"},{"$f":"Costos!F17","v":27580.102587867899},{"$f":"BF77","v":34834.790497552458},-7254.6879096845587,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMP",{"$f":"SUM(AX86:AX89)","v":943715.59797643195},{"$f":"BF78","v":934035.86586441926},9679.7321120126871,null,{"$f":"SUM(BB86:BB89)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]

{"sheet":"cargos_conexión","index":16,"n_rows":81,"n_cols":7,"rows_kept":81,"cut":false,"hidden":false,"merged":[[8,1,9,1],[8,2,9,2]]}
[]
["DISEÑO DE LOS COMPONENTES DE COSTOS DE DISTRIBUCIÓN (Cargos por Conexión)"]
[]
[null,"IPSD Conexión (miles B/.)",{"$f":"SUMPRODUCT(D21:D81,C21:C81)/1000","v":962.89621974293016}]
[]
[]
[null,"Costos por conexión"]
[null,"Costo Mano de Obra (B/./conexión)"]
[null,"Categoría","CXC"]
[]
[null,"BTS",16.690000000000001]
[null,"BTD/BTH",71.849999999999994]
[null,"MTD/MTH",141.52000000000001]
[null,"ATD",202.17]
[null,"Prepago",16.690000000000001]
[null,null,null,null,null,null,"CX_"]
[null,"Fuente: CargosVAD2.xlsx (sin suspensión I sem 26)",null,null,null,null,{"$f":"G16&\"conex_\"","v":"CX_conex_"}]
[null,null,null,null,null,"Cargos por Conexión (B/./conexión)"]
[null,null,null,"V. Presente Vble. Facturación",null,"Unidad de Aplicación: Conexión"]
["Tipo de Conexión","Categoría Tarifaria","Costo de conexión (B/./conexión)","Conexiones",null,"Identificación","Valor"]
["BTS",{"$f":"Factores!C34","v":"BTS"},{"$f":"IFERROR(VLOOKUP(A21,$B$11:$C$16,2,0),)","v":16.690000000000001},{"$f":"IF(B21=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B21))","v":45777.534868293216},null,{"$f":"CONCATENATE(G$16,$B21)","v":"CX_BTS"},{"$f":"C21","v":16.690000000000001}]
["BTD/BTH",{"$f":"Factores!C35","v":"BTD"},{"$f":"IFERROR(VLOOKUP(A22,$B$11:$C$16,2,0),)","v":71.849999999999994},{"$f":"IF(B22=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B22))","v":556.53658428397591},null,{"$f":"CONCATENATE(G$16,$B22)","v":"CX_BTD"},{"$f":"C22","v":71.849999999999994}]
["BTD/BTH",{"$f":"Factores!C36","v":"BTH"},71.849999999999994,{"$f":"IF(B23=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B23))","v":9.1607105234186417},null,{"$f":"CONCATENATE(G$16,$B23)","v":"CX_BTH"},71.849999999999994]
["BTD/BTH",{"$f":"Factores!C37","v":"BTS_A"},71.849999999999994,{"$f":"IF(B24=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B24))","v":0},null,"CX_BTS_A",71.849999999999994]
["BTD/BTH",{"$f":"Factores!C38","v":"BTA"},71.849999999999994,{"$f":"IF(B25=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B25))","v":0},null,"CX_BTA",71.849999999999994]
["BTD/BTH",{"$f":"Factores!C39","v":"BTD PEAJE"},71.849999999999994,{"$f":"IF(B26=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B26))","v":10.637121714546934},null,"CX_BTD PEAJE",71.849999999999994]
["BTD/BTH",{"$f":"Factores!C40","v":"BTH PEAJE"},71.849999999999994,{"$f":"IF(B27=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B27))","v":0},null,"CX_BTH PEAJE",71.849999999999994]
["Prepago",{"$f":"Factores!C41","v":"BTS_Prepago"},16.690000000000001,{"$f":"IF(B28=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B28))","v":8904.0824650752493},null,"CX_BTS_Prepago",16.690000000000001]
[null,{"$f":"Factores!C42","v":0},0,{"$f":"IF(B29=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B29))","v":0},null,"CX_0",0]
[null,{"$f":"Factores!C43","v":""},0,{"$f":"IF(B30=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B30))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C44","v":""},0,{"$f":"IF(B31=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B31))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C45","v":""},0,{"$f":"IF(B32=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B32))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C46","v":""},0,{"$f":"IF(B33=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B33))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C47","v":""},0,{"$f":"IF(B34=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B34))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C48","v":""},0,{"$f":"IF(B35=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B35))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C49","v":""},0,{"$f":"IF(B36=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B36))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C50","v":""},0,{"$f":"IF(B37=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B37))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C51","v":""},0,{"$f":"IF(B38=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B38))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C52","v":""},0,{"$f":"IF(B39=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B39))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C53","v":""},0,{"$f":"IF(B40=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B40))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C54","v":"AP"},0,{"$f":"IF(B41=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B41))","v":0},null,"CX_AP",0]
[null,{"$f":"Factores!C55","v":""},0,{"$f":"IF(B42=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B42))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C56","v":""},0,{"$f":"IF(B43=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B43))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C57","v":""},0,{"$f":"IF(B44=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B44))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C58","v":""},0,{"$f":"IF(B45=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B45))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C59","v":""},0,{"$f":"IF(B46=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B46))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C60","v":""},0,{"$f":"IF(B47=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B47))","v":0},null,"CX_",0]
["MTD/MTH",{"$f":"Factores!C61","v":"MTD"},141.52000000000001,{"$f":"IF(B48=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B48))","v":41.956391165761012},null,"CX_MTD",141.52000000000001]
["MTD/MTH",{"$f":"Factores!C62","v":"MTH"},141.52000000000001,{"$f":"IF(B49=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B49))","v":2.5112565055300542},null,"CX_MTH",141.52000000000001]
["MTD/MTH",{"$f":"Factores!C63","v":"MTA"},141.52000000000001,{"$f":"IF(B50=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B50))","v":0},null,"CX_MTA",141.52000000000001]
["MTD/MTH",{"$f":"Factores!C64","v":"MTD PEAJE"},141.52000000000001,{"$f":"IF(B51=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B51))","v":14.783405186838831},null,"CX_MTD PEAJE",141.52000000000001]
[null,{"$f":"Factores!C65","v":""},0,{"$f":"IF(B52=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B52))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C66","v":""},0,{"$f":"IF(B53=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B53))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C67","v":""},0,{"$f":"IF(B54=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B54))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C68","v":""},0,{"$f":"IF(B55=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B55))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C69","v":""},0,{"$f":"IF(B56=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B56))","v":0},null,"CX_",0]
["MTD/MTH",{"$f":"Factores!C70","v":"MTH PEAJE"},141.52000000000001,{"$f":"IF(B57=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B57))","v":3.2870945550192472},null,"CX_MTH PEAJE",141.52000000000001]
[null,{"$f":"Factores!C71","v":""},0,{"$f":"IF(B58=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B58))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C72","v":""},0,{"$f":"IF(B59=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B59))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C73","v":""},0,{"$f":"IF(B60=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B60))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C74","v":""},0,{"$f":"IF(B61=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B61))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C75","v":""},0,{"$f":"IF(B62=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B62))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C76","v":""},0,{"$f":"IF(B63=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B63))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C77","v":""},0,{"$f":"IF(B64=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B64))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C78","v":""},0,{"$f":"IF(B65=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B65))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C79","v":""},0,{"$f":"IF(B66=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B66))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C80","v":""},0,{"$f":"IF(B67=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B67))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C81","v":""},0,{"$f":"IF(B68=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B68))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C82","v":""},0,{"$f":"IF(B69=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B69))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C83","v":""},0,{"$f":"IF(B70=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B70))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C84","v":""},0,{"$f":"IF(B71=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B71))","v":0},null,"CX_",0]
["ATD",{"$f":"Factores!C85","v":"ATD"},202.17,{"$f":"IF(B72=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B72))","v":0},null,"CX_ATD",202.17]
["ATD",{"$f":"Factores!C86","v":"ATH"},202.17,{"$f":"IF(B73=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B73))","v":0},null,"CX_ATH",202.17]
["ATD",{"$f":"Factores!C87","v":"ATD PEAJE"},202.17,{"$f":"IF(B74=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B74))","v":0},null,"CX_ATD PEAJE",202.17]
["ATD",{"$f":"Factores!C88","v":"EDEMET"},202.17,{"$f":"IF(B75=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B75))","v":0},null,"CX_EDEMET",202.17]
["ATD",{"$f":"Factores!C89","v":"ATD_A"},202.17,{"$f":"IF(B76=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B76))","v":0},null,"CX_ATD_A",202.17]
["ATD",{"$f":"Factores!C90","v":"ATH PEAJE"},202.17,{"$f":"IF(B77=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B77))","v":0},null,"CX_ATH PEAJE",202.17]
[null,{"$f":"Factores!C91","v":""},0,{"$f":"IF(B78=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B78))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C92","v":""},0,{"$f":"IF(B79=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B79))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C93","v":""},0,{"$f":"IF(B80=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B80))","v":0},null,"CX_",0]
[null,{"$f":"Factores!C94","v":""},0,{"$f":"IF(B81=\"\",0,SUMIFS(Clientes!Q:Q,Clientes!C:C,B81))","v":0},null,"CX_",0]

{"sheet":"cargos_distribución","index":17,"n_rows":396,"n_cols":43,"rows_kept":396,"cut":false,"hidden":false,"merged":[[8,0,10,0],[11,0,13,0]]}
["DISEÑO DE LOS COMPONENTES DE COSTOS DE DISTRIBUCIÓN"]
[]
["Desagregación Ingreso Permitido Sistema de Distribución"]
[null,null,"IPSD Uso (miles B/.)",null,null,"Potencia Máxima Coincidente (kW)",null,"Costo Desarrollo Anual (B/./kW)"]
[null,null,"Total","PUNTA","FUERA DE PUNTA","PUNTA","FUERA DE PUNTA","PUNTA","FUERA DE PUNTA"]
[null,"BT",{"$f":"(Costos!F$14-cargos_conexión!$C$4)*Costos!C28","v":69812.306060550196},{"$f":"$C6*Costos!$F28","v":32711.570489854028},{"$f":"$C6*(1-Costos!$F28)","v":37100.735570696168},{"$f":"Balance!K116*1000","v":1970786.6005321087},{"$f":"Balance!K271*1000","v":1733784.0625295585},{"$f":"D6*1000/F6","v":16.598230615644518},{"$f":"E6*1000/G6","v":21.398706086020244}]
[null,"MT",{"$f":"(Costos!F$14-cargos_conexión!$C$4)*Costos!C27","v":323763.81764002249},{"$f":"$C7*Costos!$F27","v":151997.12495991107},{"$f":"$C7*(1-Costos!$F27)","v":171766.69268011142},{"$f":"Balance!K165*1000","v":2715148.9828554974},{"$f":"Balance!K320*1000","v":2375064.0061119217},{"$f":"D7*1000/F7","v":55.981136180622066},72.320868927360237]
[null,"AT",{"$f":"(Costos!F$14-cargos_conexión!$C$4)*Costos!C26","v":100219.98604491567},{"$f":"$C8*Costos!$F26","v":73699.31912366359},{"$f":"$C8*(1-Costos!$F26)","v":26520.666921252076},{"$f":"Balance!K236*1000","v":3170787.6284023239},{"$f":"Balance!K391*1000","v":2905752.6337093101},23.243221483363339,9.1269527259783914]
["Resultados Balance Potencia Tarifario",{"$f":"B6","v":"BT"},null,null,null,{"$f":"I121*1000","v":1745672.6000596914},{"$f":"I276*1000","v":1525360.2250564441}]
[null,{"$f":"B7","v":"MT"},null,null,null,{"$f":"I170*1000","v":2405009.8489461304},{"$f":"I325*1000","v":2089549.7225095828}]
[null,"AT",null,null,null,{"$f":"I241*1000","v":2808603.6185389892},{"$f":"I396*1000","v":2556443.0945048137}]
["Factores de ajuste Potencia Balances","BT",null,null,null,{"$f":"F6/F9","v":1.1289554527376553},1.1366390928840444]
[null,"MT",null,null,null,1.1289554527376549,1.1366391431257408]
[null,"AT",null,null,null,1.1289551887894169,1.1366388870361921]
[]
[null,"Producido Tarifario (miles B/.)",{"$f":"SUM(Y87:AB87)","v":493796.10974548839}]
[null,"IPSD (miles B/.)",{"$f":"SUM(C6:C8)","v":493796.10974548839}]
[null,"diferencia",{"$f":"C16-C17","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CD_",null,"CD_",null,"CD_",null,"CD_",null,"CD_",null,"CD_"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG21&\"kWh_\"","v":"CD_kWh_"},null,{"$f":"AI21&\"kW_M_\"","v":"CD_kW_M_"},null,{"$f":"AK21&\"kW_P_\"","v":"CD_kW_P_"},null,{"$f":"AM21&\"kW_FP_\"","v":"CD_kW_FP_"},null,{"$f":"AO21&\"kW_FPM_\"","v":"CD_kW_FPM_"},null,{"$f":"AQ21&\"kW_FPB_\"","v":"CD_kW_FPB_"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Factores!D25","v":"Pot_Max"},{"$f":"Factores!D26","v":"Pot_Max_P"},{"$f":"Factores!D27","v":"Pot_Max_FP"},{"$f":"Factores!D24","v":"Energia"},{"$f":"P23","v":"Pot_Max"},{"$f":"Q23","v":"Pot_Max_P"},{"$f":"R23","v":"Pot_Max_FP"},null,null,null,"M","P","FP","FPM","FPB",null,"Cargos de Distribución (B/./kWh, B/./kW)"]
[null,null,null,null,null,null,null,null,"Cargo Tarifario sin energizar (B/./kWh, B/./kW)",null,null,null,null,null,null,"Cargo energizado (B/./kWh)",null,null,"Cargo Tarifario (B/./kWh, B/./kW)",null,null,null,null,null,"V. Presente V. Facturación (MWh, MW)",null,null,null,null,null,null,"Unidad de Aplicación: kWh",null,"Unidad de Aplicación: kW",null,"Unidad de Aplicación: kWP",null,"Unidad de Aplicación: kWFP",null,"Unidad de Aplicación: kWFPM",null,"Unidad de Aplicación: kWFPM"]
["Parámetros Tarifarios","Categoría Tarifaria","CUSOP (B/./kW-mes)","CUSOFP (B/./kW-mes)",null,"Vble. Balance Potencia Tarifario en Punta","Vble. Balance Potencia Tarifario en Fuera de Punta","% Energización","Energía","Potencia máxima","Potencia Máxima en Punta","Potencia Máxima en Fuera de Punta","Relación FPB/FPM","Potencia Máxima en Fuera de Punta Medio","Potencia Máxima en Fuera de Punta Bajo",{"$f":"J25","v":"Potencia máxima"},{"$f":"K25","v":"Potencia Máxima en Punta"},{"$f":"L25","v":"Potencia Máxima en Fuera de Punta"},"Energía","Potencia máxima","Potencia Máxima en Punta","Potencia Máxima en Fuera de Punta","Potencia Máxima en Fuera de Punta Medio","Potencia Máxima en Fuera de Punta Bajo",{"$f":"I25","v":"Energía"},{"$f":"J25","v":"Potencia máxima"},{"$f":"K25","v":"Potencia Máxima en Punta"},{"$f":"L25","v":"Potencia Máxima en Fuera de Punta"},"Potencia Máxima en Fuera de Punta Medio","Potencia Máxima en Fuera de Punta Bajo",null,"Identificación","Valor",{"$f":"AF25","v":"Identificación"},"Valor","Identificación","Valor","Identificación","Valor",{"$f":"AL25","v":"Identificación"},{"$f":"AM25","v":"Valor"},{"$f":"AN25","v":"Identificación"},{"$f":"AO25","v":"Valor"}]
[{"$f":"Factores!B34","v":"BTS"},{"$f":"Factores!C34","v":"BTS"},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X34*$F$12+$H$7*Balance!$K$444*Factores!Y34*$F$13+$H$8*Balance!$K$448*Factores!Z34*$F$14)/12,\"-\")","v":8.0454579351123865},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA34*$G$12+$I$7*Balance!$K$469*Factores!AB34*$G$13+$I$8*Balance!$K$473*Factores!AC34*$G$14)/12,\"-\")","v":8.5485571716219084},null,{"$f":"Factores!AK34","v":"Energia"},{"$f":"Factores!AL34","v":"Energia"},1,{"$f":"IFERROR((C26+D26)/(Factores!$G34*730),)","v":3.3188626106871913E-2},{"$f":"IFERROR((C26+D26)*Factores!$H34,)","v":6.9558652612647771},{"$f":"IFERROR(C26*Factores!$I34*Factores!$AH34,)","v":4.5331887884303264},{"$f":"IFERROR(D26*Factores!$J34*Factores!$AI34,)","v":3.7689248682136225},{"$f":"IFERROR(VLOOKUP(A26,Params!$A$33:$B$35,2,0),0)","v":0},{"$f":"IFERROR($L26*SUMIFS($AB$26:$AB$86,$A$26:$A$86,$A26)/(SUMIFS($AC$26:$AC$86,$A$26:$A$86,$A26)+$M26*SUMIFS($AD$26:$AD$86,$A$26:$A$86,$A26)),0)","v":0},{"$f":"N26*$M26","v":0},{"$f":"IFERROR(IF($F26=P$23,J26*SUMIFS($Z$26:$Z$86,$A$26:$A$86,$A26,$F$26:$F$86,P$23)*12/SUMIFS($Y$26:$Y$86,$A$26:$A$86,$A26,$F$26:$F$86,P$23),),)","v":0},{"$f":"IFERROR(IF($F26=Q$23,K26*SUMIFS($AA$26:$AA$86,$A$26:$A$86,$A26,$F$26:$F$86,Q$23)*12/SUMIFS($Y$26:$Y$86,$A$26:$A$86,$A26,$F$26:$F$86,Q$23),),)","v":0},{"$f":"IFERROR(IF($G26=R$23,L26*SUMIFS($AB$26:$AB$86,$A$26:$A$86,$A26,$G$26:$G$86,R$23)*12/SUMIFS($Y$26:$Y$86,$A$26:$A$86,$A26,$G$26:$G$86,R$23),),)","v":0},{"$f":"IF($F26=S$23,I26,)+(P26+Q26+R26)*H26","v":3.3188626106871913E-2},{"$f":"IF($F26<>T$23,,J26*(1-$H26))","v":0},{"$f":"IF($F26<>U$23,,K26*(1-$H26))","v":0},{"$f":"IF($G26<>V$23,,L26*(1-$H26))","v":0},{"$f":"IF($G26<>V$23,,N26*(1-$H26))","v":0},{"$f":"IF($G26<>V$23,,O26*(1-$H26))","v":0},{"$f":"IF(B26=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B26))","v":6643868.1065428313},{"$f":"IF(B26=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B26,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B26=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B26,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B26=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B26,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B26=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B26,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B26=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B26,Potencia!M:M,AD$23))","v":0},null,{"$f":"CONCATENATE(AG$21,$B26)","v":"CD_BTS"},{"$f":"S26","v":3.3188626106871913E-2},{"$f":"CONCATENATE(AI$21,$B26)","v":"CD_BTS"},{"$f":"T26","v":0},{"$f":"CONCATENATE(AK$21,$B26)","v":"CD_BTS"},{"$f":"U26","v":0},"CD_BTS",{"$f":"V26","v":0},{"$f":"CONCATENATE(AO$21,$B26)","v":"CD_BTS"},{"$f":"W26","v":0},{"$f":"CONCATENATE(AQ$21,$B26)","v":"CD_BTS"},{"$f":"X26","v":0}]
[{"$f":"Factores!B35","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C35","v":"BTD"},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X35*$F$12+$H$7*Balance!$K$444*Factores!Y35*$F$13+$H$8*Balance!$K$448*Factores!Z35*$F$14)/12,\"-\")","v":9.5231975907021216},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA35*$G$12+$I$7*Balance!$K$469*Factores!AB35*$G$13+$I$8*Balance!$K$473*Factores!AC35*$G$14)/12,\"-\")","v":6.4741846570738248},null,{"$f":"Factores!AK35","v":"Pot_Max"},{"$f":"Factores!AL35","v":"Pot_Max"},0,{"$f":"IFERROR((C27+D27)/(Factores!$G35*730),)","v":4.3318687081279693E-2},{"$f":"IFERROR((C27+D27)*Factores!$H35,)","v":12.347635928926916},{"$f":"IFERROR(C27*Factores!$I35*Factores!$AH35,)","v":7.6753017155907548},{"$f":"IFERROR(D27*Factores!$J35*Factores!$AI35,)","v":5.2622261474543288},{"$f":"IFERROR(VLOOKUP(A27,Params!$A$33:$B$35,2,0),0)","v":0.8},{"$f":"IFERROR($L27*SUMIFS($AB$26:$AB$86,$A$26:$A$86,$A27)/(SUMIFS($AC$26:$AC$86,$A$26:$A$86,$A27)+$M27*SUMIFS($AD$26:$AD$86,$A$26:$A$86,$A27)),0)","v":2.9534290718406209},{"$f":"N27*$M27","v":2.3627432574724967},{"$f":"IFERROR(IF($F27=P$23,J27*SUMIFS($Z$26:$Z$86,$A$26:$A$86,$A27,$F$26:$F$86,P$23)*12/SUMIFS($Y$26:$Y$86,$A$26:$A$86,$A27,$F$26:$F$86,P$23),),)","v":4.5028671658820033E-2},0,0,0,12.347635928926916,0,0,{"$f":"IF($G27<>V$23,,N27*(1-$H27))","v":0},{"$f":"IF($G27<>V$23,,O27*(1-$H27))","v":0},{"$f":"IF(B27=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B27))","v":2476254.5068148598},{"$f":"IF(B27=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B27,Potencia!M:M,Z$23))","v":790.68244694060127},{"$f":"IF(B27=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B27,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B27=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B27,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B27=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B27,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B27=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B27,Potencia!M:M,AD$23))","v":0},null,{"$f":"CONCATENATE(AG$21,$B27)","v":"CD_BTD"},{"$f":"S27","v":0},"CD_BTD",{"$f":"T27","v":12.347635928926916},"CD_BTD",{"$f":"U27","v":0},"CD_BTD",{"$f":"V27","v":0},"CD_BTD",{"$f":"W27","v":0},"CD_BTD",{"$f":"X27","v":0}]
[{"$f":"Factores!B36","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C36","v":"BTH"},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X36*$F$12+$H$7*Balance!$K$444*Factores!Y36*$F$13+$H$8*Balance!$K$448*Factores!Z36*$F$14)/12,\"-\")","v":9.5231975907021216},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA36*$G$12+$I$7*Balance!$K$469*Factores!AB36*$G$13+$I$8*Balance!$K$473*Factores!AC36*$G$14)/12,\"-\")","v":6.4741846570738248},null,{"$f":"Factores!AK36","v":"Pot_Max_P"},{"$f":"Factores!AL36","v":"Pot_Max_FP"},0,{"$f":"IFERROR((C28+D28)/(Factores!$G36*730),)","v":4.3318687081279693E-2},{"$f":"IFERROR((C28+D28)*Factores!$H36,)","v":12.347635928926916},{"$f":"IFERROR(C28*Factores!$I36*Factores!$AH36,)","v":7.6753017155907548},{"$f":"IFERROR(D28*Factores!$J36*Factores!$AI36,)","v":5.2622261474543288},{"$f":"IFERROR(VLOOKUP(A28,Params!$A$33:$B$35,2,0),0)","v":0.8},2.9534290718406209,2.3627432574724967,0,1.1637266015414604E-2,9.0700473128072258E-3,0,0,7.6753017155907548,5.2622261474543288,2.9534290718406209,2.3627432574724967,{"$f":"IF(B28=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B28))","v":117029.70064049715},{"$f":"IF(B28=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B28,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B28=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B28,Potencia!M:M,AA$23))","v":14.143965181914231},{"$f":"IF(B28=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B28,Potencia!M:M,AB$23))","v":16.397400488533378},{"$f":"IF(B28=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B28,Potencia!M:M,AC$23))","v":16.095270831290723},{"$f":"IF(B28=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B28,Potencia!M:M,AD$23))","v":16.397400488533378},null,"CD_BTH",0,"CD_BTH",0,"CD_BTH",7.6753017155907548,"CD_BTH",5.2622261474543288,"CD_BTH",2.9534290718406209,"CD_BTH",2.3627432574724967]
[{"$f":"Factores!B37","v":"BTS"},{"$f":"Factores!C37","v":"BTS_A"},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X37*$F$12+$H$7*Balance!$K$444*Factores!Y37*$F$13+$H$8*Balance!$K$448*Factores!Z37*$F$14)/12,\"-\")","v":8.0454579351123865},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA37*$G$12+$I$7*Balance!$K$469*Factores!AB37*$G$13+$I$8*Balance!$K$473*Factores!AC37*$G$14)/12,\"-\")","v":8.5485571716219084},null,{"$f":"Factores!AK37","v":"Energia"},{"$f":"Factores!AL37","v":"Energia"},1,{"$f":"IFERROR((C29+D29)/(Factores!$G37*730),)","v":3.3188626106871913E-2},{"$f":"IFERROR((C29+D29)*Factores!$H37,)","v":6.9558652612647771},{"$f":"IFERROR(C29*Factores!$I37*Factores!$AH37,)","v":4.5331887884303264},{"$f":"IFERROR(D29*Factores!$J37*Factores!$AI37,)","v":3.7689248682136225},{"$f":"IFERROR(VLOOKUP(A29,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,3.3188626106871913E-2,0,0,0,0,0,{"$f":"IF(B29=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B29))","v":0},{"$f":"IF(B29=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B29,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B29=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B29,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B29=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B29,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B29=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B29,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B29=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B29,Potencia!M:M,AD$23))","v":0},null,"CD_BTS_A",3.3188626106871913E-2,"CD_BTS_A",0,"CD_BTS_A",0,"CD_BTS_A",0,"CD_BTS_A",0,"CD_BTS_A",0]
[{"$f":"Factores!B38","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C38","v":"BTA"},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X38*$F$12+$H$7*Balance!$K$444*Factores!Y38*$F$13+$H$8*Balance!$K$448*Factores!Z38*$F$14)/12,\"-\")","v":9.5231975907021216},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA38*$G$12+$I$7*Balance!$K$469*Factores!AB38*$G$13+$I$8*Balance!$K$473*Factores!AC38*$G$14)/12,\"-\")","v":6.4741846570738248},null,{"$f":"Factores!AK38","v":"Pot_Max"},{"$f":"Factores!AL38","v":"Pot_Max"},0,{"$f":"IFERROR((C30+D30)/(Factores!$G38*730),)","v":4.3318687081279693E-2},{"$f":"IFERROR((C30+D30)*Factores!$H38,)","v":12.347635928926916},{"$f":"IFERROR(C30*Factores!$I38*Factores!$AH38,)","v":7.6753017155907548},{"$f":"IFERROR(D30*Factores!$J38*Factores!$AI38,)","v":5.2622261474543288},{"$f":"IFERROR(VLOOKUP(A30,Params!$A$33:$B$35,2,0),0)","v":0.8},2.9534290718406209,2.3627432574724967,4.5028671658820033E-2,0,0,0,12.347635928926916,0,0,0,0,{"$f":"IF(B30=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B30))","v":0},{"$f":"IF(B30=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B30,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B30=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B30,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B30=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B30,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B30=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B30,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B30=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B30,Potencia!M:M,AD$23))","v":0},null,"CD_BTA",0,"CD_BTA",12.347635928926916,"CD_BTA",0,"CD_BTA",0,"CD_BTA",0,"CD_BTA",0]
[{"$f":"Factores!B39","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X39*$F$12+$H$7*Balance!$K$444*Factores!Y39*$F$13+$H$8*Balance!$K$448*Factores!Z39*$F$14)/12,\"-\")","v":9.5231975907021216},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA39*$G$12+$I$7*Balance!$K$469*Factores!AB39*$G$13+$I$8*Balance!$K$473*Factores!AC39*$G$14)/12,\"-\")","v":6.4741846570738248},null,{"$f":"Factores!AK39","v":"Pot_Max"},{"$f":"Factores!AL39","v":"Pot_Max"},0,{"$f":"IFERROR((C31+D31)/(Factores!$G39*730),)","v":4.3318687081279693E-2},{"$f":"IFERROR((C31+D31)*Factores!$H39,)","v":12.347635928926916},{"$f":"IFERROR(C31*Factores!$I39*Factores!$AH39,)","v":7.6753017155907548},{"$f":"IFERROR(D31*Factores!$J39*Factores!$AI39,)","v":5.2622261474543288},{"$f":"IFERROR(VLOOKUP(A31,Params!$A$33:$B$35,2,0),0)","v":0.8},2.9534290718406209,2.3627432574724967,4.5028671658820033E-2,0,0,0,12.347635928926916,0,0,0,0,{"$f":"IF(B31=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B31))","v":384099.02358122752},{"$f":"IF(B31=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B31,Potencia!M:M,Z$23))","v":78.565727971273034},{"$f":"IF(B31=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B31,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B31=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B31,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B31=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B31,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B31=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B31,Potencia!M:M,AD$23))","v":0},null,"CD_BTD PEAJE",0,"CD_BTD PEAJE",12.347635928926916,"CD_BTD PEAJE",0,"CD_BTD PEAJE",0,"CD_BTD PEAJE",0,"CD_BTD PEAJE",0]
[{"$f":"Factores!B40","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X40*$F$12+$H$7*Balance!$K$444*Factores!Y40*$F$13+$H$8*Balance!$K$448*Factores!Z40*$F$14)/12,\"-\")","v":9.5231975907021216},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA40*$G$12+$I$7*Balance!$K$469*Factores!AB40*$G$13+$I$8*Balance!$K$473*Factores!AC40*$G$14)/12,\"-\")","v":6.4741846570738248},null,{"$f":"Factores!AK40","v":"Pot_Max_P"},{"$f":"Factores!AL40","v":"Pot_Max_FP"},0,{"$f":"IFERROR((C32+D32)/(Factores!$G40*730),)","v":4.3318687081279693E-2},{"$f":"IFERROR((C32+D32)*Factores!$H40,)","v":12.347635928926916},{"$f":"IFERROR(C32*Factores!$I40*Factores!$AH40,)","v":7.6753017155907548},{"$f":"IFERROR(D32*Factores!$J40*Factores!$AI40,)","v":5.2622261474543288},{"$f":"IFERROR(VLOOKUP(A32,Params!$A$33:$B$35,2,0),0)","v":0.8},2.9534290718406209,2.3627432574724967,0,1.1637266015414604E-2,9.0700473128072258E-3,0,0,7.6753017155907548,5.2622261474543288,2.9534290718406209,2.3627432574724967,{"$f":"IF(B32=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B32))","v":11475.720396095358},{"$f":"IF(B32=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B32,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B32=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B32,Potencia!M:M,AA$23))","v":2.0926578682258081},{"$f":"IF(B32=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B32,Potencia!M:M,AB$23))","v":2.0604127400301895},{"$f":"IF(B32=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B32,Potencia!M:M,AC$23))","v":2.0604127400301895},{"$f":"IF(B32=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B32,Potencia!M:M,AD$23))","v":2.0166458027419667},null,"CD_BTH PEAJE",0,"CD_BTH PEAJE",0,"CD_BTH PEAJE",7.6753017155907548,"CD_BTH PEAJE",5.2622261474543288,"CD_BTH PEAJE",2.9534290718406209,"CD_BTH PEAJE",2.3627432574724967]
[{"$f":"Factores!B41","v":"BTS"},{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X41*$F$12+$H$7*Balance!$K$444*Factores!Y41*$F$13+$H$8*Balance!$K$448*Factores!Z41*$F$14)/12,\"-\")","v":8.0454579351123865},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA41*$G$12+$I$7*Balance!$K$469*Factores!AB41*$G$13+$I$8*Balance!$K$473*Factores!AC41*$G$14)/12,\"-\")","v":8.5485571716219084},null,{"$f":"Factores!AK41","v":"Energia"},{"$f":"Factores!AL41","v":"Energia"},1,{"$f":"IFERROR((C33+D33)/(Factores!$G41*730),)","v":3.3188626106871913E-2},{"$f":"IFERROR((C33+D33)*Factores!$H41,)","v":6.9558652612647771},{"$f":"IFERROR(C33*Factores!$I41*Factores!$AH41,)","v":4.5331887884303264},{"$f":"IFERROR(D33*Factores!$J41*Factores!$AI41,)","v":3.7689248682136225},{"$f":"IFERROR(VLOOKUP(A33,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,3.3188626106871913E-2,0,0,0,0,0,{"$f":"IF(B33=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B33))","v":645140.37790368032},{"$f":"IF(B33=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B33,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B33=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B33,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B33=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B33,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B33=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B33,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B33=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B33,Potencia!M:M,AD$23))","v":0},null,"CD_BTS_Prepago",3.3188626106871913E-2,"CD_BTS_Prepago",0,"CD_BTS_Prepago",0,"CD_BTS_Prepago",0,"CD_BTS_Prepago",0,"CD_BTS_Prepago",0]
[{"$f":"Factores!B42","v":0},{"$f":"Factores!C42","v":0},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X42*$F$12+$H$7*Balance!$K$444*Factores!Y42*$F$13+$H$8*Balance!$K$448*Factores!Z42*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA42*$G$12+$I$7*Balance!$K$469*Factores!AB42*$G$13+$I$8*Balance!$K$473*Factores!AC42*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK42","v":0},{"$f":"Factores!AL42","v":0},null,{"$f":"IFERROR((C34+D34)/(Factores!$G42*730),)","v":0},{"$f":"IFERROR((C34+D34)*Factores!$H42,)","v":0},{"$f":"IFERROR(C34*Factores!$I42*Factores!$AH42,)","v":0},{"$f":"IFERROR(D34*Factores!$J42*Factores!$AI42,)","v":0},{"$f":"IFERROR(VLOOKUP(A34,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B34=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B34))","v":0},{"$f":"IF(B34=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B34,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B34=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B34,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B34=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B34,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B34=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B34,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B34=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B34,Potencia!M:M,AD$23))","v":0},null,"CD_0",0,"CD_0",0,"CD_0",0,"CD_0",0,"CD_0",0,"CD_0",0]
[{"$f":"Factores!B43","v":0},{"$f":"Factores!C43","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X43*$F$12+$H$7*Balance!$K$444*Factores!Y43*$F$13+$H$8*Balance!$K$448*Factores!Z43*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA43*$G$12+$I$7*Balance!$K$469*Factores!AB43*$G$13+$I$8*Balance!$K$473*Factores!AC43*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK43","v":0},{"$f":"Factores!AL43","v":0},null,{"$f":"IFERROR((C35+D35)/(Factores!$G43*730),)","v":0},{"$f":"IFERROR((C35+D35)*Factores!$H43,)","v":0},{"$f":"IFERROR(C35*Factores!$I43*Factores!$AH43,)","v":0},{"$f":"IFERROR(D35*Factores!$J43*Factores!$AI43,)","v":0},{"$f":"IFERROR(VLOOKUP(A35,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B35=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B35))","v":0},{"$f":"IF(B35=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B35,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B35=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B35,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B35=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B35,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B35=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B35,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B35=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B35,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B44","v":0},{"$f":"Factores!C44","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X44*$F$12+$H$7*Balance!$K$444*Factores!Y44*$F$13+$H$8*Balance!$K$448*Factores!Z44*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA44*$G$12+$I$7*Balance!$K$469*Factores!AB44*$G$13+$I$8*Balance!$K$473*Factores!AC44*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK44","v":0},{"$f":"Factores!AL44","v":0},null,{"$f":"IFERROR((C36+D36)/(Factores!$G44*730),)","v":0},{"$f":"IFERROR((C36+D36)*Factores!$H44,)","v":0},{"$f":"IFERROR(C36*Factores!$I44*Factores!$AH44,)","v":0},{"$f":"IFERROR(D36*Factores!$J44*Factores!$AI44,)","v":0},{"$f":"IFERROR(VLOOKUP(A36,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B36=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B36))","v":0},{"$f":"IF(B36=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B36,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B36=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B36,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B36=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B36,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B36=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B36,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B36=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B36,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B45","v":0},{"$f":"Factores!C45","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X45*$F$12+$H$7*Balance!$K$444*Factores!Y45*$F$13+$H$8*Balance!$K$448*Factores!Z45*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA45*$G$12+$I$7*Balance!$K$469*Factores!AB45*$G$13+$I$8*Balance!$K$473*Factores!AC45*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK45","v":0},{"$f":"Factores!AL45","v":0},null,{"$f":"IFERROR((C37+D37)/(Factores!$G45*730),)","v":0},{"$f":"IFERROR((C37+D37)*Factores!$H45,)","v":0},{"$f":"IFERROR(C37*Factores!$I45*Factores!$AH45,)","v":0},{"$f":"IFERROR(D37*Factores!$J45*Factores!$AI45,)","v":0},{"$f":"IFERROR(VLOOKUP(A37,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B37=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B37))","v":0},{"$f":"IF(B37=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B37,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B37=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B37,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B37=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B37,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B37=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B37,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B37=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B37,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B46","v":0},{"$f":"Factores!C46","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X46*$F$12+$H$7*Balance!$K$444*Factores!Y46*$F$13+$H$8*Balance!$K$448*Factores!Z46*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA46*$G$12+$I$7*Balance!$K$469*Factores!AB46*$G$13+$I$8*Balance!$K$473*Factores!AC46*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK46","v":0},{"$f":"Factores!AL46","v":0},null,{"$f":"IFERROR((C38+D38)/(Factores!$G46*730),)","v":0},{"$f":"IFERROR((C38+D38)*Factores!$H46,)","v":0},{"$f":"IFERROR(C38*Factores!$I46*Factores!$AH46,)","v":0},{"$f":"IFERROR(D38*Factores!$J46*Factores!$AI46,)","v":0},{"$f":"IFERROR(VLOOKUP(A38,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B38=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B38))","v":0},{"$f":"IF(B38=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B38,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B38=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B38,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B38=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B38,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B38=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B38,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B38=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B38,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B47","v":0},{"$f":"Factores!C47","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X47*$F$12+$H$7*Balance!$K$444*Factores!Y47*$F$13+$H$8*Balance!$K$448*Factores!Z47*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA47*$G$12+$I$7*Balance!$K$469*Factores!AB47*$G$13+$I$8*Balance!$K$473*Factores!AC47*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK47","v":0},{"$f":"Factores!AL47","v":0},null,{"$f":"IFERROR((C39+D39)/(Factores!$G47*730),)","v":0},{"$f":"IFERROR((C39+D39)*Factores!$H47,)","v":0},{"$f":"IFERROR(C39*Factores!$I47*Factores!$AH47,)","v":0},{"$f":"IFERROR(D39*Factores!$J47*Factores!$AI47,)","v":0},{"$f":"IFERROR(VLOOKUP(A39,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B39=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B39))","v":0},{"$f":"IF(B39=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B39,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B39=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B39,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B39=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B39,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B39=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B39,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B39=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B39,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B48","v":0},{"$f":"Factores!C48","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X48*$F$12+$H$7*Balance!$K$444*Factores!Y48*$F$13+$H$8*Balance!$K$448*Factores!Z48*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA48*$G$12+$I$7*Balance!$K$469*Factores!AB48*$G$13+$I$8*Balance!$K$473*Factores!AC48*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK48","v":0},{"$f":"Factores!AL48","v":0},null,{"$f":"IFERROR((C40+D40)/(Factores!$G48*730),)","v":0},{"$f":"IFERROR((C40+D40)*Factores!$H48,)","v":0},{"$f":"IFERROR(C40*Factores!$I48*Factores!$AH48,)","v":0},{"$f":"IFERROR(D40*Factores!$J48*Factores!$AI48,)","v":0},{"$f":"IFERROR(VLOOKUP(A40,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B40=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B40))","v":0},{"$f":"IF(B40=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B40,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B40=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B40,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B40=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B40,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B40=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B40,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B40=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B40,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B49","v":0},{"$f":"Factores!C49","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X49*$F$12+$H$7*Balance!$K$444*Factores!Y49*$F$13+$H$8*Balance!$K$448*Factores!Z49*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA49*$G$12+$I$7*Balance!$K$469*Factores!AB49*$G$13+$I$8*Balance!$K$473*Factores!AC49*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK49","v":0},{"$f":"Factores!AL49","v":0},null,{"$f":"IFERROR((C41+D41)/(Factores!$G49*730),)","v":0},{"$f":"IFERROR((C41+D41)*Factores!$H49,)","v":0},{"$f":"IFERROR(C41*Factores!$I49*Factores!$AH49,)","v":0},{"$f":"IFERROR(D41*Factores!$J49*Factores!$AI49,)","v":0},{"$f":"IFERROR(VLOOKUP(A41,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B41=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B41))","v":0},{"$f":"IF(B41=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B41,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B41=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B41,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B41=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B41,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B41=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B41,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B41=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B41,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B50","v":0},{"$f":"Factores!C50","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X50*$F$12+$H$7*Balance!$K$444*Factores!Y50*$F$13+$H$8*Balance!$K$448*Factores!Z50*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA50*$G$12+$I$7*Balance!$K$469*Factores!AB50*$G$13+$I$8*Balance!$K$473*Factores!AC50*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK50","v":0},{"$f":"Factores!AL50","v":0},null,{"$f":"IFERROR((C42+D42)/(Factores!$G50*730),)","v":0},{"$f":"IFERROR((C42+D42)*Factores!$H50,)","v":0},{"$f":"IFERROR(C42*Factores!$I50*Factores!$AH50,)","v":0},{"$f":"IFERROR(D42*Factores!$J50*Factores!$AI50,)","v":0},{"$f":"IFERROR(VLOOKUP(A42,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B42=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B42))","v":0},{"$f":"IF(B42=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B42,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B42=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B42,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B42=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B42,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B42=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B42,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B42=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B42,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B51","v":0},{"$f":"Factores!C51","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X51*$F$12+$H$7*Balance!$K$444*Factores!Y51*$F$13+$H$8*Balance!$K$448*Factores!Z51*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA51*$G$12+$I$7*Balance!$K$469*Factores!AB51*$G$13+$I$8*Balance!$K$473*Factores!AC51*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK51","v":0},{"$f":"Factores!AL51","v":0},null,{"$f":"IFERROR((C43+D43)/(Factores!$G51*730),)","v":0},{"$f":"IFERROR((C43+D43)*Factores!$H51,)","v":0},{"$f":"IFERROR(C43*Factores!$I51*Factores!$AH51,)","v":0},{"$f":"IFERROR(D43*Factores!$J51*Factores!$AI51,)","v":0},{"$f":"IFERROR(VLOOKUP(A43,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B43=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B43))","v":0},{"$f":"IF(B43=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B43,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B43=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B43,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B43=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B43,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B43=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B43,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B43=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B43,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B52","v":0},{"$f":"Factores!C52","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X52*$F$12+$H$7*Balance!$K$444*Factores!Y52*$F$13+$H$8*Balance!$K$448*Factores!Z52*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA52*$G$12+$I$7*Balance!$K$469*Factores!AB52*$G$13+$I$8*Balance!$K$473*Factores!AC52*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK52","v":0},{"$f":"Factores!AL52","v":0},null,{"$f":"IFERROR((C44+D44)/(Factores!$G52*730),)","v":0},{"$f":"IFERROR((C44+D44)*Factores!$H52,)","v":0},{"$f":"IFERROR(C44*Factores!$I52*Factores!$AH52,)","v":0},{"$f":"IFERROR(D44*Factores!$J52*Factores!$AI52,)","v":0},{"$f":"IFERROR(VLOOKUP(A44,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B44=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B44))","v":0},{"$f":"IF(B44=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B44,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B44=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B44,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B44=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B44,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B44=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B44,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B44=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B44,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B53","v":0},{"$f":"Factores!C53","v":""},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X53*$F$12+$H$7*Balance!$K$444*Factores!Y53*$F$13+$H$8*Balance!$K$448*Factores!Z53*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA53*$G$12+$I$7*Balance!$K$469*Factores!AB53*$G$13+$I$8*Balance!$K$473*Factores!AC53*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK53","v":0},{"$f":"Factores!AL53","v":0},null,{"$f":"IFERROR((C45+D45)/(Factores!$G53*730),)","v":0},{"$f":"IFERROR((C45+D45)*Factores!$H53,)","v":0},{"$f":"IFERROR(C45*Factores!$I53*Factores!$AH53,)","v":0},{"$f":"IFERROR(D45*Factores!$J53*Factores!$AI53,)","v":0},{"$f":"IFERROR(VLOOKUP(A45,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B45=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B45))","v":0},{"$f":"IF(B45=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B45,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B45=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B45,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B45=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B45,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B45=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B45,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B45=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B45,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B54","v":"AP"},{"$f":"Factores!C54","v":"AP"},{"$f":"IFERROR(($H$6*Balance!$K$441*Factores!X54*$F$12+$H$7*Balance!$K$444*Factores!Y54*$F$13+$H$8*Balance!$K$448*Factores!Z54*$F$14)/12,\"-\")","v":0},{"$f":"IFERROR(($I$6*Balance!$K$466*Factores!AA54*$G$12+$I$7*Balance!$K$469*Factores!AB54*$G$13+$I$8*Balance!$K$473*Factores!AC54*$G$14)/12,\"-\")","v":10.228979188106004},null,{"$f":"Factores!AK54","v":"Energia"},{"$f":"Factores!AL54","v":"Energia"},1,{"$f":"IFERROR((C46+D46)/(Factores!$G54*730),)","v":2.8024600515358867E-2},{"$f":"IFERROR((C46+D46)*Factores!$H54,)","v":10.228979188106004},{"$f":"IFERROR(C46*Factores!$I54*Factores!$AH54,)","v":0},{"$f":"IFERROR(D46*Factores!$J54*Factores!$AI54,)","v":10.228979188106004},{"$f":"IFERROR(VLOOKUP(A46,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,2.8024600515358867E-2,0,0,0,0,0,{"$f":"IF(B46=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B46))","v":258868.55749143075},{"$f":"IF(B46=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B46,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B46=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B46,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B46=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B46,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B46=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B46,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B46=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B46,Potencia!M:M,AD$23))","v":0},null,"CD_AP",2.8024600515358867E-2,"CD_AP",0,"CD_AP",0,"CD_AP",0,"CD_AP",0,"CD_AP",0]
[{"$f":"Factores!B55","v":0},{"$f":"Factores!C55","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y55*$F$13+$H$8*Balance!$K$449*Factores!Z55*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB55*$G$13+$I$8*Balance!$K$474*Factores!AC55*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK55","v":0},{"$f":"Factores!AL55","v":0},null,{"$f":"IFERROR((C47+D47)/(Factores!$G55*730),)","v":0},{"$f":"IFERROR((C47+D47)*Factores!$H55,)","v":0},{"$f":"IFERROR(C47*Factores!$I55*Factores!$AH55,)","v":0},{"$f":"IFERROR(D47*Factores!$J55*Factores!$AI55,)","v":0},{"$f":"IFERROR(VLOOKUP(A47,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B47=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B47))","v":0},{"$f":"IF(B47=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B47,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B47=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B47,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B47=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B47,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B47=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B47,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B47=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B47,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B56","v":0},{"$f":"Factores!C56","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y56*$F$13+$H$8*Balance!$K$449*Factores!Z56*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB56*$G$13+$I$8*Balance!$K$474*Factores!AC56*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK56","v":0},{"$f":"Factores!AL56","v":0},null,{"$f":"IFERROR((C48+D48)/(Factores!$G56*730),)","v":0},{"$f":"IFERROR((C48+D48)*Factores!$H56,)","v":0},{"$f":"IFERROR(C48*Factores!$I56*Factores!$AH56,)","v":0},{"$f":"IFERROR(D48*Factores!$J56*Factores!$AI56,)","v":0},{"$f":"IFERROR(VLOOKUP(A48,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B48=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B48))","v":0},{"$f":"IF(B48=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B48,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B48=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B48,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B48=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B48,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B48=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B48,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B48=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B48,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B57","v":0},{"$f":"Factores!C57","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y57*$F$13+$H$8*Balance!$K$449*Factores!Z57*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB57*$G$13+$I$8*Balance!$K$474*Factores!AC57*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK57","v":0},{"$f":"Factores!AL57","v":0},null,{"$f":"IFERROR((C49+D49)/(Factores!$G57*730),)","v":0},{"$f":"IFERROR((C49+D49)*Factores!$H57,)","v":0},{"$f":"IFERROR(C49*Factores!$I57*Factores!$AH57,)","v":0},{"$f":"IFERROR(D49*Factores!$J57*Factores!$AI57,)","v":0},{"$f":"IFERROR(VLOOKUP(A49,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B49=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B49))","v":0},{"$f":"IF(B49=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B49,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B49=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B49,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B49=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B49,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B49=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B49,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B49=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B49,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B58","v":0},{"$f":"Factores!C58","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y58*$F$13+$H$8*Balance!$K$449*Factores!Z58*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB58*$G$13+$I$8*Balance!$K$474*Factores!AC58*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK58","v":0},{"$f":"Factores!AL58","v":0},null,{"$f":"IFERROR((C50+D50)/(Factores!$G58*730),)","v":0},{"$f":"IFERROR((C50+D50)*Factores!$H58,)","v":0},{"$f":"IFERROR(C50*Factores!$I58*Factores!$AH58,)","v":0},{"$f":"IFERROR(D50*Factores!$J58*Factores!$AI58,)","v":0},{"$f":"IFERROR(VLOOKUP(A50,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B50=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B50))","v":0},{"$f":"IF(B50=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B50,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B50=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B50,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B50=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B50,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B50=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B50,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B50=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B50,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B59","v":0},{"$f":"Factores!C59","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y59*$F$13+$H$8*Balance!$K$449*Factores!Z59*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB59*$G$13+$I$8*Balance!$K$474*Factores!AC59*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK59","v":0},{"$f":"Factores!AL59","v":0},null,{"$f":"IFERROR((C51+D51)/(Factores!$G59*730),)","v":0},{"$f":"IFERROR((C51+D51)*Factores!$H59,)","v":0},{"$f":"IFERROR(C51*Factores!$I59*Factores!$AH59,)","v":0},{"$f":"IFERROR(D51*Factores!$J59*Factores!$AI59,)","v":0},{"$f":"IFERROR(VLOOKUP(A51,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B51=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B51))","v":0},{"$f":"IF(B51=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B51,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B51=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B51,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B51=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B51,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B51=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B51,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B51=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B51,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B60","v":0},{"$f":"Factores!C60","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y60*$F$13+$H$8*Balance!$K$449*Factores!Z60*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB60*$G$13+$I$8*Balance!$K$474*Factores!AC60*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK60","v":0},{"$f":"Factores!AL60","v":0},null,{"$f":"IFERROR((C52+D52)/(Factores!$G60*730),)","v":0},{"$f":"IFERROR((C52+D52)*Factores!$H60,)","v":0},{"$f":"IFERROR(C52*Factores!$I60*Factores!$AH60,)","v":0},{"$f":"IFERROR(D52*Factores!$J60*Factores!$AI60,)","v":0},{"$f":"IFERROR(VLOOKUP(A52,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B52=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B52))","v":0},{"$f":"IF(B52=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B52,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B52=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B52,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B52=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B52,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B52=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B52,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B52=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B52,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B61","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C61","v":"MTD"},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y61*$F$13+$H$8*Balance!$K$449*Factores!Z61*$F$14)/12,\"-\")","v":7.3664383798756612},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB61*$G$13+$I$8*Balance!$K$474*Factores!AC61*$G$14)/12,\"-\")","v":6.4503602595099609},null,{"$f":"Factores!AK61","v":"Pot_Max"},{"$f":"Factores!AL61","v":"Pot_Max"},0,{"$f":"IFERROR((C53+D53)/(Factores!$G61*730),)","v":2.7382518147530188E-2},{"$f":"IFERROR((C53+D53)*Factores!$H61,)","v":11.282702168326265},{"$f":"IFERROR(C53*Factores!$I61*Factores!$AH61,)","v":6.2203267360395129},{"$f":"IFERROR(D53*Factores!$J61*Factores!$AI61,)","v":5.4599034764969039},{"$f":"IFERROR(VLOOKUP(A53,Params!$A$33:$B$35,2,0),0)","v":0.5},3.6541938425929219,1.827096921296461,2.9618749758630242E-2,0,0,0,11.282702168326265,0,0,0,0,{"$f":"IF(B53=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B53))","v":1213373.9415247019},{"$f":"IF(B53=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B53,Potencia!M:M,Z$23))","v":279.6697123791746},{"$f":"IF(B53=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B53,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B53=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B53,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B53=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B53,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B53=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B53,Potencia!M:M,AD$23))","v":0},null,"CD_MTD",0,"CD_MTD",11.282702168326265,"CD_MTD",0,"CD_MTD",0,"CD_MTD",0,"CD_MTD",0]
[{"$f":"Factores!B62","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C62","v":"MTH"},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y62*$F$13+$H$8*Balance!$K$449*Factores!Z62*$F$14)/12,\"-\")","v":7.3664383798756612},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB62*$G$13+$I$8*Balance!$K$474*Factores!AC62*$G$14)/12,\"-\")","v":6.4503602595099609},null,{"$f":"Factores!AK62","v":"Pot_Max_P"},{"$f":"Factores!AL62","v":"Pot_Max_FP"},0,{"$f":"IFERROR((C54+D54)/(Factores!$G62*730),)","v":2.7382518147530188E-2},{"$f":"IFERROR((C54+D54)*Factores!$H62,)","v":11.282702168326265},{"$f":"IFERROR(C54*Factores!$I62*Factores!$AH62,)","v":6.2203267360395129},{"$f":"IFERROR(D54*Factores!$J62*Factores!$AI62,)","v":5.4599034764969039},{"$f":"IFERROR(VLOOKUP(A54,Params!$A$33:$B$35,2,0),0)","v":0.5},3.6541938425929219,1.827096921296461,0,1.5160368301645379E-2,1.3044434087131481E-2,0,0,6.2203267360395129,5.4599034764969039,3.6541938425929219,1.827096921296461,{"$f":"IF(B54=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B54))","v":146212.81134763887},{"$f":"IF(B54=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B54,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B54=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B54,Potencia!M:M,AA$23))","v":39.227326665516316},{"$f":"IF(B54=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B54,Potencia!M:M,AB$23))","v":38.476971451306831},{"$f":"IF(B54=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B54,Potencia!M:M,AC$23))","v":38.476971451306831},{"$f":"IF(B54=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B54,Potencia!M:M,AD$23))","v":37.799840483737256},null,"CD_MTH",0,"CD_MTH",0,"CD_MTH",6.2203267360395129,"CD_MTH",5.4599034764969039,"CD_MTH",3.6541938425929219,"CD_MTH",1.827096921296461]
[{"$f":"Factores!B63","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C63","v":"MTA"},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y63*$F$13+$H$8*Balance!$K$449*Factores!Z63*$F$14)/12,\"-\")","v":7.3664383798756612},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB63*$G$13+$I$8*Balance!$K$474*Factores!AC63*$G$14)/12,\"-\")","v":6.4503602595099609},null,{"$f":"Factores!AK63","v":"Pot_Max"},{"$f":"Factores!AL63","v":"Pot_Max"},0,{"$f":"IFERROR((C55+D55)/(Factores!$G63*730),)","v":2.7382518147530188E-2},{"$f":"IFERROR((C55+D55)*Factores!$H63,)","v":11.282702168326265},{"$f":"IFERROR(C55*Factores!$I63*Factores!$AH63,)","v":6.2203267360395129},{"$f":"IFERROR(D55*Factores!$J63*Factores!$AI63,)","v":5.4599034764969039},{"$f":"IFERROR(VLOOKUP(A55,Params!$A$33:$B$35,2,0),0)","v":0.5},3.6541938425929219,1.827096921296461,2.9618749758630242E-2,0,0,0,11.282702168326265,0,0,0,0,{"$f":"IF(B55=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B55))","v":0},{"$f":"IF(B55=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B55,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B55=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B55,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B55=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B55,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B55=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B55,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B55=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B55,Potencia!M:M,AD$23))","v":0},null,"CD_MTA",0,"CD_MTA",11.282702168326265,"CD_MTA",0,"CD_MTA",0,"CD_MTA",0,"CD_MTA",0]
[{"$f":"Factores!B64","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y64*$F$13+$H$8*Balance!$K$449*Factores!Z64*$F$14)/12,\"-\")","v":7.3664383798756612},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB64*$G$13+$I$8*Balance!$K$474*Factores!AC64*$G$14)/12,\"-\")","v":6.4503602595099609},null,{"$f":"Factores!AK64","v":"Pot_Max"},{"$f":"Factores!AL64","v":"Pot_Max"},0,{"$f":"IFERROR((C56+D56)/(Factores!$G64*730),)","v":2.7382518147530188E-2},{"$f":"IFERROR((C56+D56)*Factores!$H64,)","v":11.282702168326265},{"$f":"IFERROR(C56*Factores!$I64*Factores!$AH64,)","v":6.2203267360395129},{"$f":"IFERROR(D56*Factores!$J64*Factores!$AI64,)","v":5.4599034764969039},{"$f":"IFERROR(VLOOKUP(A56,Params!$A$33:$B$35,2,0),0)","v":0.5},3.6541938425929219,1.827096921296461,2.9618749758630242E-2,0,0,0,11.282702168326265,0,0,0,0,{"$f":"IF(B56=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B56))","v":1590282.4841047721},{"$f":"IF(B56=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B56,Potencia!M:M,Z$23))","v":333.664434301087},{"$f":"IF(B56=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B56,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B56=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B56,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B56=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B56,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B56=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B56,Potencia!M:M,AD$23))","v":0},null,"CD_MTD PEAJE",0,"CD_MTD PEAJE",11.282702168326265,"CD_MTD PEAJE",0,"CD_MTD PEAJE",0,"CD_MTD PEAJE",0,"CD_MTD PEAJE",0]
[{"$f":"Factores!B65","v":0},{"$f":"Factores!C65","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y65*$F$13+$H$8*Balance!$K$449*Factores!Z65*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB65*$G$13+$I$8*Balance!$K$474*Factores!AC65*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK65","v":0},{"$f":"Factores!AL65","v":0},null,{"$f":"IFERROR((C57+D57)/(Factores!$G65*730),)","v":0},{"$f":"IFERROR((C57+D57)*Factores!$H65,)","v":0},{"$f":"IFERROR(C57*Factores!$I65*Factores!$AH65,)","v":0},{"$f":"IFERROR(D57*Factores!$J65*Factores!$AI65,)","v":0},{"$f":"IFERROR(VLOOKUP(A57,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B57=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B57))","v":0},{"$f":"IF(B57=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B57,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B57=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B57,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B57=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B57,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B57=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B57,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B57=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B57,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B66","v":0},{"$f":"Factores!C66","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y66*$F$13+$H$8*Balance!$K$449*Factores!Z66*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB66*$G$13+$I$8*Balance!$K$474*Factores!AC66*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK66","v":0},{"$f":"Factores!AL66","v":0},null,{"$f":"IFERROR((C58+D58)/(Factores!$G66*730),)","v":0},{"$f":"IFERROR((C58+D58)*Factores!$H66,)","v":0},{"$f":"IFERROR(C58*Factores!$I66*Factores!$AH66,)","v":0},{"$f":"IFERROR(D58*Factores!$J66*Factores!$AI66,)","v":0},{"$f":"IFERROR(VLOOKUP(A58,Params!$A$33:$B$35,2,0),0)","v":0},0,0,{"$f":"IFERROR(IF($F58=P$23,J58*SUMIFS($Z$26:$Z$86,$A$26:$A$86,$A58,$F$26:$F$86,P$23)*12/SUMIFS($Y$26:$Y$86,$A$26:$A$86,$A58,$F$26:$F$86,P$23),),)","v":0},{"$f":"IFERROR(IF($F58=Q$23,K58*SUMIFS($AA$26:$AA$86,$A$26:$A$86,$A58,$F$26:$F$86,Q$23)*12/SUMIFS($Y$26:$Y$86,$A$26:$A$86,$A58,$F$26:$F$86,Q$23),),)","v":0},{"$f":"IFERROR(IF($G58=R$23,L58*SUMIFS($AB$26:$AB$86,$A$26:$A$86,$A58,$G$26:$G$86,R$23)*12/SUMIFS($Y$26:$Y$86,$A$26:$A$86,$A58,$G$26:$G$86,R$23),),)","v":0},{"$f":"IF($F58=S$23,I58,)+(P58+Q58+R58)*H58","v":0},{"$f":"IF($F58<>T$23,,J58*(1-$H58))","v":0},{"$f":"IF($F58<>U$23,,K58*(1-$H58))","v":0},{"$f":"IF($G58<>V$23,,L58*(1-$H58))","v":0},0,0,{"$f":"IF(B58=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B58))","v":0},{"$f":"IF(B58=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B58,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B58=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B58,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B58=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B58,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B58=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B58,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B58=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B58,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B67","v":0},{"$f":"Factores!C67","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y67*$F$13+$H$8*Balance!$K$449*Factores!Z67*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB67*$G$13+$I$8*Balance!$K$474*Factores!AC67*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK67","v":0},{"$f":"Factores!AL67","v":0},null,{"$f":"IFERROR((C59+D59)/(Factores!$G67*730),)","v":0},{"$f":"IFERROR((C59+D59)*Factores!$H67,)","v":0},{"$f":"IFERROR(C59*Factores!$I67*Factores!$AH67,)","v":0},{"$f":"IFERROR(D59*Factores!$J67*Factores!$AI67,)","v":0},{"$f":"IFERROR(VLOOKUP(A59,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B59=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B59))","v":0},{"$f":"IF(B59=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B59,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B59=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B59,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B59=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B59,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B59=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B59,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B59=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B59,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B68","v":0},{"$f":"Factores!C68","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y68*$F$13+$H$8*Balance!$K$449*Factores!Z68*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB68*$G$13+$I$8*Balance!$K$474*Factores!AC68*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK68","v":0},{"$f":"Factores!AL68","v":0},null,{"$f":"IFERROR((C60+D60)/(Factores!$G68*730),)","v":0},{"$f":"IFERROR((C60+D60)*Factores!$H68,)","v":0},{"$f":"IFERROR(C60*Factores!$I68*Factores!$AH68,)","v":0},{"$f":"IFERROR(D60*Factores!$J68*Factores!$AI68,)","v":0},{"$f":"IFERROR(VLOOKUP(A60,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B60=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B60))","v":0},{"$f":"IF(B60=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B60,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B60=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B60,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B60=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B60,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B60=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B60,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B60=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B60,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B69","v":0},{"$f":"Factores!C69","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y69*$F$13+$H$8*Balance!$K$449*Factores!Z69*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB69*$G$13+$I$8*Balance!$K$474*Factores!AC69*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK69","v":0},{"$f":"Factores!AL69","v":0},null,{"$f":"IFERROR((C61+D61)/(Factores!$G69*730),)","v":0},{"$f":"IFERROR((C61+D61)*Factores!$H69,)","v":0},{"$f":"IFERROR(C61*Factores!$I69*Factores!$AH69,)","v":0},{"$f":"IFERROR(D61*Factores!$J69*Factores!$AI69,)","v":0},{"$f":"IFERROR(VLOOKUP(A61,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B61=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B61))","v":0},{"$f":"IF(B61=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B61,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B61=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B61,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B61=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B61,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B61=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B61,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B61=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B61,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B70","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y70*$F$13+$H$8*Balance!$K$449*Factores!Z70*$F$14)/12,\"-\")","v":7.3664383798756612},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB70*$G$13+$I$8*Balance!$K$474*Factores!AC70*$G$14)/12,\"-\")","v":6.4503602595099609},null,{"$f":"Factores!AK70","v":"Pot_Max_P"},{"$f":"Factores!AL70","v":"Pot_Max_FP"},0,{"$f":"IFERROR((C62+D62)/(Factores!$G70*730),)","v":2.7382518147530188E-2},{"$f":"IFERROR((C62+D62)*Factores!$H70,)","v":11.282702168326265},{"$f":"IFERROR(C62*Factores!$I70*Factores!$AH70,)","v":6.2203267360395129},{"$f":"IFERROR(D62*Factores!$J70*Factores!$AI70,)","v":5.4599034764969039},{"$f":"IFERROR(VLOOKUP(A62,Params!$A$33:$B$35,2,0),0)","v":0.5},3.6541938425929219,1.827096921296461,0,1.5160368301645379E-2,1.3044434087131481E-2,0,0,6.2203267360395129,5.4599034764969039,3.6541938425929219,1.827096921296461,{"$f":"IF(B62=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B62))","v":422479.90395806974},{"$f":"IF(B62=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B62,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B62=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B62,Potencia!M:M,AA$23))","v":76.275595988386442},{"$f":"IF(B62=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B62,Potencia!M:M,AB$23))","v":74.746560072195777},{"$f":"IF(B62=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B62,Potencia!M:M,AC$23))","v":74.746560072195777},{"$f":"IF(B62=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B62,Potencia!M:M,AD$23))","v":74.098340326259532},null,"CD_MTH PEAJE",0,"CD_MTH PEAJE",0,"CD_MTH PEAJE",6.2203267360395129,"CD_MTH PEAJE",5.4599034764969039,"CD_MTH PEAJE",3.6541938425929219,"CD_MTH PEAJE",1.827096921296461]
[{"$f":"Factores!B71","v":0},{"$f":"Factores!C71","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y71*$F$13+$H$8*Balance!$K$449*Factores!Z71*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB71*$G$13+$I$8*Balance!$K$474*Factores!AC71*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK71","v":0},{"$f":"Factores!AL71","v":0},null,{"$f":"IFERROR((C63+D63)/(Factores!$G71*730),)","v":0},{"$f":"IFERROR((C63+D63)*Factores!$H71,)","v":0},{"$f":"IFERROR(C63*Factores!$I71*Factores!$AH71,)","v":0},{"$f":"IFERROR(D63*Factores!$J71*Factores!$AI71,)","v":0},{"$f":"IFERROR(VLOOKUP(A63,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B63=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B63))","v":0},{"$f":"IF(B63=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B63,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B63=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B63,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B63=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B63,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B63=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B63,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B63=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B63,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B72","v":0},{"$f":"Factores!C72","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y72*$F$13+$H$8*Balance!$K$449*Factores!Z72*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB72*$G$13+$I$8*Balance!$K$474*Factores!AC72*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK72","v":0},{"$f":"Factores!AL72","v":0},null,{"$f":"IFERROR((C64+D64)/(Factores!$G72*730),)","v":0},{"$f":"IFERROR((C64+D64)*Factores!$H72,)","v":0},{"$f":"IFERROR(C64*Factores!$I72*Factores!$AH72,)","v":0},{"$f":"IFERROR(D64*Factores!$J72*Factores!$AI72,)","v":0},{"$f":"IFERROR(VLOOKUP(A64,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B64=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B64))","v":0},{"$f":"IF(B64=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B64,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B64=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B64,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B64=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B64,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B64=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B64,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B64=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B64,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B73","v":0},{"$f":"Factores!C73","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y73*$F$13+$H$8*Balance!$K$449*Factores!Z73*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB73*$G$13+$I$8*Balance!$K$474*Factores!AC73*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK73","v":0},{"$f":"Factores!AL73","v":0},null,{"$f":"IFERROR((C65+D65)/(Factores!$G73*730),)","v":0},{"$f":"IFERROR((C65+D65)*Factores!$H73,)","v":0},{"$f":"IFERROR(C65*Factores!$I73*Factores!$AH73,)","v":0},{"$f":"IFERROR(D65*Factores!$J73*Factores!$AI73,)","v":0},{"$f":"IFERROR(VLOOKUP(A65,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B65=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B65))","v":0},{"$f":"IF(B65=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B65,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B65=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B65,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B65=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B65,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B65=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B65,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B65=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B65,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B74","v":0},{"$f":"Factores!C74","v":""},{"$f":"IFERROR(($H$7*Balance!$K$445*Factores!Y74*$F$13+$H$8*Balance!$K$449*Factores!Z74*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$7*Balance!$K$470*Factores!AB74*$G$13+$I$8*Balance!$K$474*Factores!AC74*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK74","v":0},{"$f":"Factores!AL74","v":0},null,{"$f":"IFERROR((C66+D66)/(Factores!$G74*730),)","v":0},{"$f":"IFERROR((C66+D66)*Factores!$H74,)","v":0},{"$f":"IFERROR(C66*Factores!$I74*Factores!$AH74,)","v":0},{"$f":"IFERROR(D66*Factores!$J74*Factores!$AI74,)","v":0},{"$f":"IFERROR(VLOOKUP(A66,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B66=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B66))","v":0},{"$f":"IF(B66=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B66,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B66=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B66,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B66=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B66,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B66=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B66,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B66=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B66,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B75","v":0},{"$f":"Factores!C75","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z75*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC75*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK75","v":0},{"$f":"Factores!AL75","v":0},null,{"$f":"IFERROR((C67+D67)/(Factores!$G75*730),)","v":0},{"$f":"IFERROR((C67+D67)*Factores!$H75,)","v":0},{"$f":"IFERROR(C67*Factores!$I75*Factores!$AH75,)","v":0},{"$f":"IFERROR(D67*Factores!$J75*Factores!$AI75,)","v":0},{"$f":"IFERROR(VLOOKUP(A67,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B67=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B67))","v":0},{"$f":"IF(B67=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B67,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B67=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B67,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B67=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B67,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B67=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B67,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B67=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B67,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B76","v":0},{"$f":"Factores!C76","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z76*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC76*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK76","v":0},{"$f":"Factores!AL76","v":0},null,{"$f":"IFERROR((C68+D68)/(Factores!$G76*730),)","v":0},{"$f":"IFERROR((C68+D68)*Factores!$H76,)","v":0},{"$f":"IFERROR(C68*Factores!$I76*Factores!$AH76,)","v":0},{"$f":"IFERROR(D68*Factores!$J76*Factores!$AI76,)","v":0},{"$f":"IFERROR(VLOOKUP(A68,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B68=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B68))","v":0},{"$f":"IF(B68=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B68,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B68=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B68,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B68=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B68,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B68=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B68,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B68=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B68,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B77","v":0},{"$f":"Factores!C77","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z77*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC77*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK77","v":0},{"$f":"Factores!AL77","v":0},null,{"$f":"IFERROR((C69+D69)/(Factores!$G77*730),)","v":0},{"$f":"IFERROR((C69+D69)*Factores!$H77,)","v":0},{"$f":"IFERROR(C69*Factores!$I77*Factores!$AH77,)","v":0},{"$f":"IFERROR(D69*Factores!$J77*Factores!$AI77,)","v":0},{"$f":"IFERROR(VLOOKUP(A69,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B69=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B69))","v":0},{"$f":"IF(B69=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B69,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B69=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B69,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B69=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B69,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B69=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B69,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B69=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B69,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B78","v":0},{"$f":"Factores!C78","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z78*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC78*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK78","v":0},{"$f":"Factores!AL78","v":0},null,{"$f":"IFERROR((C70+D70)/(Factores!$G78*730),)","v":0},{"$f":"IFERROR((C70+D70)*Factores!$H78,)","v":0},{"$f":"IFERROR(C70*Factores!$I78*Factores!$AH78,)","v":0},{"$f":"IFERROR(D70*Factores!$J78*Factores!$AI78,)","v":0},{"$f":"IFERROR(VLOOKUP(A70,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B70=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B70))","v":0},{"$f":"IF(B70=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B70,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B70=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B70,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B70=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B70,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B70=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B70,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B70=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B70,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B79","v":0},{"$f":"Factores!C79","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z79*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC79*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK79","v":0},{"$f":"Factores!AL79","v":0},null,{"$f":"IFERROR((C71+D71)/(Factores!$G79*730),)","v":0},{"$f":"IFERROR((C71+D71)*Factores!$H79,)","v":0},{"$f":"IFERROR(C71*Factores!$I79*Factores!$AH79,)","v":0},{"$f":"IFERROR(D71*Factores!$J79*Factores!$AI79,)","v":0},{"$f":"IFERROR(VLOOKUP(A71,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B71=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B71))","v":0},{"$f":"IF(B71=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B71,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B71=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B71,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B71=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B71,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B71=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B71,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B71=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B71,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B80","v":0},{"$f":"Factores!C80","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z80*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC80*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK80","v":0},{"$f":"Factores!AL80","v":0},null,{"$f":"IFERROR((C72+D72)/(Factores!$G80*730),)","v":0},{"$f":"IFERROR((C72+D72)*Factores!$H80,)","v":0},{"$f":"IFERROR(C72*Factores!$I80*Factores!$AH80,)","v":0},{"$f":"IFERROR(D72*Factores!$J80*Factores!$AI80,)","v":0},{"$f":"IFERROR(VLOOKUP(A72,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B72=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B72))","v":0},{"$f":"IF(B72=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B72,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B72=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B72,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B72=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B72,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B72=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B72,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B72=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B72,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B81","v":0},{"$f":"Factores!C81","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z81*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC81*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK81","v":0},{"$f":"Factores!AL81","v":0},null,{"$f":"IFERROR((C73+D73)/(Factores!$G81*730),)","v":0},{"$f":"IFERROR((C73+D73)*Factores!$H81,)","v":0},{"$f":"IFERROR(C73*Factores!$I81*Factores!$AH81,)","v":0},{"$f":"IFERROR(D73*Factores!$J81*Factores!$AI81,)","v":0},{"$f":"IFERROR(VLOOKUP(A73,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B73=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B73))","v":0},{"$f":"IF(B73=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B73,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B73=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B73,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B73=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B73,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B73=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B73,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B73=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B73,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B82","v":0},{"$f":"Factores!C82","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z82*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC82*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK82","v":0},{"$f":"Factores!AL82","v":0},null,{"$f":"IFERROR((C74+D74)/(Factores!$G82*730),)","v":0},{"$f":"IFERROR((C74+D74)*Factores!$H82,)","v":0},{"$f":"IFERROR(C74*Factores!$I82*Factores!$AH82,)","v":0},{"$f":"IFERROR(D74*Factores!$J82*Factores!$AI82,)","v":0},{"$f":"IFERROR(VLOOKUP(A74,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B74=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B74))","v":0},{"$f":"IF(B74=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B74,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B74=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B74,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B74=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B74,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B74=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B74,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B74=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B74,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B83","v":0},{"$f":"Factores!C83","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z83*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC83*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK83","v":0},{"$f":"Factores!AL83","v":0},null,{"$f":"IFERROR((C75+D75)/(Factores!$G83*730),)","v":0},{"$f":"IFERROR((C75+D75)*Factores!$H83,)","v":0},{"$f":"IFERROR(C75*Factores!$I83*Factores!$AH83,)","v":0},{"$f":"IFERROR(D75*Factores!$J83*Factores!$AI83,)","v":0},{"$f":"IFERROR(VLOOKUP(A75,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B75=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B75))","v":0},{"$f":"IF(B75=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B75,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B75=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B75,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B75=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B75,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B75=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B75,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B75=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B75,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B84","v":0},{"$f":"Factores!C84","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z84*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC84*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK84","v":0},{"$f":"Factores!AL84","v":0},null,{"$f":"IFERROR((C76+D76)/(Factores!$G84*730),)","v":0},{"$f":"IFERROR((C76+D76)*Factores!$H84,)","v":0},{"$f":"IFERROR(C76*Factores!$I84*Factores!$AH84,)","v":0},{"$f":"IFERROR(D76*Factores!$J84*Factores!$AI84,)","v":0},{"$f":"IFERROR(VLOOKUP(A76,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B76=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B76))","v":0},{"$f":"IF(B76=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B76,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B76=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B76,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B76=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B76,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B76=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B76,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B76=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B76,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B85","v":"ATD-Peaje AT"},{"$f":"Factores!C85","v":"ATD"},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z85*$F$14)/12,\"-\")","v":2.0000596322151307},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC85*$G$14)/12,\"-\")","v":0.82196165241829888},null,{"$f":"Factores!AK85","v":"Pot_Max"},{"$f":"Factores!AL85","v":"Pot_Max"},0,{"$f":"IFERROR((C77+D77)/(Factores!$G85*730),)","v":4.2164787499226466E-3},{"$f":"IFERROR((C77+D77)*Factores!$H85,)","v":2.8189350336210572},{"$f":"IFERROR(C77*Factores!$I85*Factores!$AH85,)","v":2.0124074152109137},{"$f":"IFERROR(D77*Factores!$J85*Factores!$AI85,)","v":0.82557711453450167},{"$f":"IFERROR(VLOOKUP(A77,Params!$A$33:$B$35,2,0),0)","v":0},0.82557711453450167,0,5.187730743621769E-3,0,0,0,2.8189350336210572,0,0,0,0,{"$f":"IF(B77=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B77))","v":9.5149444661830668E-4},{"$f":"IF(B77=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B77,Potencia!M:M,Z$23))","v":1.4592085705638858E-7},{"$f":"IF(B77=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B77,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B77=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B77,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B77=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B77,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B77=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B77,Potencia!M:M,AD$23))","v":0},null,"CD_ATD",0,"CD_ATD",2.8189350336210572,"CD_ATD",0,"CD_ATD",0,"CD_ATD",0,"CD_ATD",0]
[{"$f":"Factores!B86","v":"ATD-Peaje AT"},{"$f":"Factores!C86","v":"ATH"},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z86*$F$14)/12,\"-\")","v":2.0000596322151307},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC86*$G$14)/12,\"-\")","v":0.82196165241829888},null,{"$f":"Factores!AK86","v":"Pot_Max_P"},{"$f":"Factores!AL86","v":"Pot_Max_FP"},0,{"$f":"IFERROR((C78+D78)/(Factores!$G86*730),)","v":4.2164787499226466E-3},{"$f":"IFERROR((C78+D78)*Factores!$H86,)","v":2.8189350336210572},{"$f":"IFERROR(C78*Factores!$I86*Factores!$AH86,)","v":2.0124074152109137},{"$f":"IFERROR(D78*Factores!$J86*Factores!$AI86,)","v":0.82557711453450167},{"$f":"IFERROR(VLOOKUP(A78,Params!$A$33:$B$35,2,0),0)","v":0},0.82557711453450167,0,0,3.210370196006597E-3,1.3399956899328277E-3,0,0,2.0124074152109137,0.82557711453450167,0.82557711453450167,0,{"$f":"IF(B78=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B78))","v":736575.21587900165},{"$f":"IF(B78=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B78,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B78=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B78,Potencia!M:M,AA$23))","v":97.998622058266349},{"$f":"IF(B78=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B78,Potencia!M:M,AB$23))","v":99.347002334632975},{"$f":"IF(B78=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B78,Potencia!M:M,AC$23))","v":99.347002334632975},{"$f":"IF(B78=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B78,Potencia!M:M,AD$23))","v":98.402035092388459},null,"CD_ATH",0,"CD_ATH",0,"CD_ATH",2.0124074152109137,"CD_ATH",0.82557711453450167,"CD_ATH",0.82557711453450167,"CD_ATH",0]
[{"$f":"Factores!B87","v":"ATD-Peaje AT"},{"$f":"Factores!C87","v":"ATD PEAJE"},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z87*$F$14)/12,\"-\")","v":2.0000596322151307},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC87*$G$14)/12,\"-\")","v":0.82196165241829888},null,{"$f":"Factores!AK87","v":"Pot_Max"},{"$f":"Factores!AL87","v":"Pot_Max"},0,{"$f":"IFERROR((C79+D79)/(Factores!$G87*730),)","v":4.2164787499226466E-3},{"$f":"IFERROR((C79+D79)*Factores!$H87,)","v":2.8189350336210572},{"$f":"IFERROR(C79*Factores!$I87*Factores!$AH87,)","v":2.0124074152109137},{"$f":"IFERROR(D79*Factores!$J87*Factores!$AI87,)","v":0.82557711453450167},{"$f":"IFERROR(VLOOKUP(A79,Params!$A$33:$B$35,2,0),0)","v":0},0.82557711453450167,0,5.187730743621769E-3,0,0,0,2.8189350336210572,0,0,0,0,{"$f":"IF(B79=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B79))","v":216427.38177347125},{"$f":"IF(B79=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B79,Potencia!M:M,Z$23))","v":33.191227916355892},{"$f":"IF(B79=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B79,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B79=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B79,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B79=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B79,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B79=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B79,Potencia!M:M,AD$23))","v":0},null,"CD_ATD PEAJE",0,"CD_ATD PEAJE",2.8189350336210572,"CD_ATD PEAJE",0,"CD_ATD PEAJE",0,"CD_ATD PEAJE",0,"CD_ATD PEAJE",0]
[{"$f":"Factores!B88","v":"EDEMET"},{"$f":"Factores!C88","v":"EDEMET"},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z88*$F$14)/12,\"-\")","v":2.1163783298508139},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC88*$G$14)/12,\"-\")","v":0.82512448144027839},null,{"$f":"Factores!AK88","v":"Pot_Max"},{"$f":"Factores!AL88","v":"Pot_Max"},0,{"$f":"IFERROR((C80+D80)/(Factores!$G88*730),)","v":5.5434031184088206E-3},{"$f":"IFERROR((C80+D80)*Factores!$H88,)","v":2.9415028112910924},{"$f":"IFERROR(C80*Factores!$I88*Factores!$AH88,)","v":2.1163783298508139},{"$f":"IFERROR(D80*Factores!$J88*Factores!$AI88,)","v":0.86632477564706434},{"$f":"IFERROR(VLOOKUP(A80,Params!$A$33:$B$35,2,0),0)","v":0},0,0,1.0255515115937844E-2,0,0,0,2.9415028112910924,0,0,0,0,{"$f":"IF(B80=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B80))","v":778896.77737914072},{"$f":"IF(B80=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B80,Potencia!M:M,Z$23))","v":226.30120799433988},{"$f":"IF(B80=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B80,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B80=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B80,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B80=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B80,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B80=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B80,Potencia!M:M,AD$23))","v":0},null,"CD_EDEMET",0,"CD_EDEMET",2.9415028112910924,"CD_EDEMET",0,"CD_EDEMET",0,"CD_EDEMET",0,"CD_EDEMET",0]
[{"$f":"Factores!B89","v":"ATD-Peaje AT"},{"$f":"Factores!C89","v":"ATD_A"},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z89*$F$14)/12,\"-\")","v":2.0000596322151307},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC89*$G$14)/12,\"-\")","v":0.82196165241829888},null,{"$f":"Factores!AK89","v":"Pot_Max"},{"$f":"Factores!AL89","v":"Pot_Max"},0,{"$f":"IFERROR((C81+D81)/(Factores!$G89*730),)","v":4.2164787499226466E-3},{"$f":"IFERROR((C81+D81)*Factores!$H89,)","v":2.8189350336210572},{"$f":"IFERROR(C81*Factores!$I89*Factores!$AH89,)","v":2.0124074152109137},{"$f":"IFERROR(D81*Factores!$J89*Factores!$AI89,)","v":0.82557711453450167},{"$f":"IFERROR(VLOOKUP(A81,Params!$A$33:$B$35,2,0),0)","v":0},0.82557711453450167,0,5.187730743621769E-3,0,0,0,2.8189350336210572,0,0,0,0,{"$f":"IF(B81=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B81))","v":0},{"$f":"IF(B81=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B81,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B81=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B81,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B81=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B81,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B81=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B81,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B81=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B81,Potencia!M:M,AD$23))","v":0},null,"CD_ATD_A",0,"CD_ATD_A",2.8189350336210572,"CD_ATD_A",0,"CD_ATD_A",0,"CD_ATD_A",0,"CD_ATD_A",0]
[{"$f":"Factores!B90","v":"ATD-Peaje AT"},{"$f":"Factores!C90","v":"ATH PEAJE"},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z90*$F$14)/12,\"-\")","v":2.0000596322151307},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC90*$G$14)/12,\"-\")","v":0.82196165241829888},null,{"$f":"Factores!AK90","v":"Pot_Max_P"},{"$f":"Factores!AL90","v":"Pot_Max_FP"},0,{"$f":"IFERROR((C82+D82)/(Factores!$G90*730),)","v":4.2164787499226466E-3},{"$f":"IFERROR((C82+D82)*Factores!$H90,)","v":2.8189350336210572},{"$f":"IFERROR(C82*Factores!$I90*Factores!$AH90,)","v":2.0124074152109137},{"$f":"IFERROR(D82*Factores!$J90*Factores!$AI90,)","v":0.82557711453450167},{"$f":"IFERROR(VLOOKUP(A82,Params!$A$33:$B$35,2,0),0)","v":0},0.82557711453450167,0,0,3.210370196006597E-3,1.3399956899328277E-3,0,0,2.0124074152109137,0.82557711453450167,0.82557711453450167,0,{"$f":"IF(B82=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B82))","v":357601.45431443735},{"$f":"IF(B82=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B82,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B82=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B82,Potencia!M:M,AA$23))","v":47.461989968059669},{"$f":"IF(B82=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B82,Potencia!M:M,AB$23))","v":48.649673391914988},{"$f":"IF(B82=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B82,Potencia!M:M,AC$23))","v":48.649673391914988},{"$f":"IF(B82=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B82,Potencia!M:M,AD$23))","v":46.903649017193516},null,"CD_ATH PEAJE",0,"CD_ATH PEAJE",0,"CD_ATH PEAJE",2.0124074152109137,"CD_ATH PEAJE",0.82557711453450167,"CD_ATH PEAJE",0.82557711453450167,"CD_ATH PEAJE",0]
[{"$f":"Factores!B91","v":0},{"$f":"Factores!C91","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z91*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC91*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK91","v":0},{"$f":"Factores!AL91","v":0},null,{"$f":"IFERROR((C83+D83)/(Factores!$G91*730),)","v":0},{"$f":"IFERROR((C83+D83)*Factores!$H91,)","v":0},{"$f":"IFERROR(C83*Factores!$I91*Factores!$AH91,)","v":0},{"$f":"IFERROR(D83*Factores!$J91*Factores!$AI91,)","v":0},{"$f":"IFERROR(VLOOKUP(A83,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B83=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B83))","v":0},{"$f":"IF(B83=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B83,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B83=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B83,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B83=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B83,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B83=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B83,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B83=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B83,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B92","v":0},{"$f":"Factores!C92","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z92*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC92*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK92","v":0},{"$f":"Factores!AL92","v":0},null,{"$f":"IFERROR((C84+D84)/(Factores!$G92*730),)","v":0},{"$f":"IFERROR((C84+D84)*Factores!$H92,)","v":0},{"$f":"IFERROR(C84*Factores!$I92*Factores!$AH92,)","v":0},{"$f":"IFERROR(D84*Factores!$J92*Factores!$AI92,)","v":0},{"$f":"IFERROR(VLOOKUP(A84,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B84=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B84))","v":0},{"$f":"IF(B84=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B84,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B84=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B84,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B84=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B84,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B84=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B84,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B84=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B84,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B93","v":0},{"$f":"Factores!C93","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z93*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC93*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK93","v":0},{"$f":"Factores!AL93","v":0},null,{"$f":"IFERROR((C85+D85)/(Factores!$G93*730),)","v":0},{"$f":"IFERROR((C85+D85)*Factores!$H93,)","v":0},{"$f":"IFERROR(C85*Factores!$I93*Factores!$AH93,)","v":0},{"$f":"IFERROR(D85*Factores!$J93*Factores!$AI93,)","v":0},{"$f":"IFERROR(VLOOKUP(A85,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B85=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B85))","v":0},{"$f":"IF(B85=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B85,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B85=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B85,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B85=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B85,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B85=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B85,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B85=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B85,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[{"$f":"Factores!B94","v":0},{"$f":"Factores!C94","v":""},{"$f":"IFERROR(($H$8*Balance!$K$450*Factores!Z94*$F$14)/12,\"-\")","v":"-"},{"$f":"IFERROR(($I$8*Balance!$K$475*Factores!AC94*$G$14)/12,\"-\")","v":"-"},null,{"$f":"Factores!AK94","v":0},{"$f":"Factores!AL94","v":0},null,{"$f":"IFERROR((C86+D86)/(Factores!$G94*730),)","v":0},{"$f":"IFERROR((C86+D86)*Factores!$H94,)","v":0},{"$f":"IFERROR(C86*Factores!$I94*Factores!$AH94,)","v":0},{"$f":"IFERROR(D86*Factores!$J94*Factores!$AI94,)","v":0},{"$f":"IFERROR(VLOOKUP(A86,Params!$A$33:$B$35,2,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(B86=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B86))","v":0},{"$f":"IF(B86=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B86,Potencia!M:M,Z$23))","v":0},{"$f":"IF(B86=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B86,Potencia!M:M,AA$23))","v":0},{"$f":"IF(B86=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B86,Potencia!M:M,AB$23))","v":0},{"$f":"IF(B86=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B86,Potencia!M:M,AC$23))","v":0},{"$f":"IF(B86=\"\",0,SUMIFS(Potencia!K:K,Potencia!B:B,B86,Potencia!M:M,AD$23))","v":0},null,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0,"CD_",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Y26:Y86,S26:S86)","v":249166.86518979692},{"$f":"SUMPRODUCT(Z26:Z86,T26:T86)*12","v":220949.4726895382},{"$f":"SUMPRODUCT(AA26:AA86,U26:U86)*12","v":13629.754954677741},{"$f":"SUMPRODUCT(AB26:AB86,V26:V86)*12","v":10050.016911475512},{"$f":"SUMPRODUCT(AC26:AC86,V26:V86)*12","v":10030.938416488349},{"$f":"SUMPRODUCT(AD26:AD86,V26:V86)*12","v":9933.7582764625768}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I89-U90","v":0}]
[]
[]
["BALANCE DE POTENCIA TARIFARIO HORAS PUNTA"]
[null,null,null,null,null,null,"M","P","V. Presente"]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Variable de Facturación",null,null,"Potencia coincidente con máxima BT"]
["Variable Facturación",null,"Energía","Potencia máxima","Potencia por franja horaria",{"$f":"C97","v":"Energía"},{"$f":"D97","v":"Potencia máxima"},{"$f":"E97","v":"Potencia por franja horaria"}]
[{"$f":"Factores!AK34","v":"Energia"},{"$f":"Factores!C34","v":"BTS"},{"$f":"1/(Factores!$G34*8760)*Factores!$X34","v":1.2857995507290653E-4},{"$f":"Factores!$H34*Factores!$X34","v":0.32338241658087619},{"$f":"Factores!$I34*Factores!$N34","v":0.43468010152393682},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B98)","v":6643868.1065428313},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B98,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B98,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A98=Factores!$D$24,$C98*F98,IF($A98=Factores!$D$25,$D98*G98,$E98*H98)),)","v":854.26826264959379}]
[{"$f":"Factores!AK35","v":"Pot_Max"},{"$f":"Factores!C35","v":"BTD"},{"$f":"1/(Factores!$G35*8760)*Factores!$X35","v":2.091253999568455E-4},{"$f":"Factores!$H35*Factores!$X35","v":0.71531372979425267},{"$f":"Factores!$I35*Factores!$N35","v":0.74692041288119237},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B99)","v":2476254.5068148598},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B99,Potencia!M:M,G$95)","v":790.68244694060127},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B99,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A99=Factores!$D$24,$C99*F99,IF($A99=Factores!$D$25,$D99*G99,$E99*H99)),)","v":565.5860102039278}]
[{"$f":"Factores!AK36","v":"Pot_Max_P"},{"$f":"Factores!C36","v":"BTH"},{"$f":"1/(Factores!$G36*8760)*Factores!$X36","v":2.091253999568455E-4},{"$f":"Factores!$H36*Factores!$X36","v":0.71531372979425267},{"$f":"Factores!$I36*Factores!$N36","v":0.74692041288119237},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B100)","v":117029.70064049715},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B100,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B100,Potencia!M:M,H$95)","v":14.143965181914231},{"$f":"IFERROR(IF($A100=Factores!$D$24,$C100*F100,IF($A100=Factores!$D$25,$D100*G100,$E100*H100)),)","v":10.564416313452586}]
[{"$f":"Factores!AK37","v":"Energia"},{"$f":"Factores!C37","v":"BTS_A"},{"$f":"1/(Factores!$G37*8760)*Factores!$X37","v":1.2857995507290653E-4},{"$f":"Factores!$H37*Factores!$X37","v":0.32338241658087619},{"$f":"Factores!$I37*Factores!$N37","v":0.43468010152393682},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B101)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B101,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B101,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A101=Factores!$D$24,$C101*F101,IF($A101=Factores!$D$25,$D101*G101,$E101*H101)),)","v":0}]
[{"$f":"Factores!AK38","v":"Pot_Max"},{"$f":"Factores!C38","v":"BTA"},{"$f":"1/(Factores!$G38*8760)*Factores!$X38","v":2.091253999568455E-4},{"$f":"Factores!$H38*Factores!$X38","v":0.71531372979425267},{"$f":"Factores!$I38*Factores!$N38","v":0.74692041288119237},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B102)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B102,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B102,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A102=Factores!$D$24,$C102*F102,IF($A102=Factores!$D$25,$D102*G102,$E102*H102)),)","v":0}]
[{"$f":"Factores!AK39","v":"Pot_Max"},{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"1/(Factores!$G39*8760)*Factores!$X39","v":2.091253999568455E-4},{"$f":"Factores!$H39*Factores!$X39","v":0.71531372979425267},{"$f":"Factores!$I39*Factores!$N39","v":0.74692041288119237},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B103)","v":384099.02358122752},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B103,Potencia!M:M,G$95)","v":78.565727971273034},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B103,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A103=Factores!$D$24,$C103*F103,IF($A103=Factores!$D$25,$D103*G103,$E103*H103)),)","v":56.199143909131962}]
[{"$f":"Factores!AK40","v":"Pot_Max_P"},{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"1/(Factores!$G40*8760)*Factores!$X40","v":2.091253999568455E-4},{"$f":"Factores!$H40*Factores!$X40","v":0.71531372979425267},{"$f":"Factores!$I40*Factores!$N40","v":0.74692041288119237},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B104)","v":11475.720396095358},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B104,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B104,Potencia!M:M,H$95)","v":2.0926578682258081},{"$f":"IFERROR(IF($A104=Factores!$D$24,$C104*F104,IF($A104=Factores!$D$25,$D104*G104,$E104*H104)),)","v":1.5630488789542965}]
[{"$f":"Factores!AK41","v":"Energia"},{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"1/(Factores!$G41*8760)*Factores!$X41","v":1.2857995507290653E-4},{"$f":"Factores!$H41*Factores!$X41","v":0.32338241658087619},{"$f":"Factores!$I41*Factores!$N41","v":0.43468010152393682},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B105)","v":645140.37790368032},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B105,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B105,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A105=Factores!$D$24,$C105*F105,IF($A105=Factores!$D$25,$D105*G105,$E105*H105)),)","v":82.952120806573163}]
[{"$f":"Factores!AK42","v":0},{"$f":"Factores!C42","v":0},{"$f":"1/(Factores!$G42*8760)*Factores!$X42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H42*Factores!$X42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I42*Factores!$N42","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B106)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B106,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B106,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A106=Factores!$D$24,$C106*F106,IF($A106=Factores!$D$25,$D106*G106,$E106*H106)),)","v":0}]
[{"$f":"Factores!AK43","v":0},{"$f":"Factores!C43","v":""},{"$f":"1/(Factores!$G43*8760)*Factores!$X43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H43*Factores!$X43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I43*Factores!$N43","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B107)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B107,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B107,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A107=Factores!$D$24,$C107*F107,IF($A107=Factores!$D$25,$D107*G107,$E107*H107)),)","v":0}]
[{"$f":"Factores!AK44","v":0},{"$f":"Factores!C44","v":""},{"$f":"1/(Factores!$G44*8760)*Factores!$X44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H44*Factores!$X44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I44*Factores!$N44","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B108)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B108,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B108,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A108=Factores!$D$24,$C108*F108,IF($A108=Factores!$D$25,$D108*G108,$E108*H108)),)","v":0}]
[{"$f":"Factores!AK45","v":0},{"$f":"Factores!C45","v":""},{"$f":"1/(Factores!$G45*8760)*Factores!$X45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H45*Factores!$X45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I45*Factores!$N45","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B109)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B109,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B109,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A109=Factores!$D$24,$C109*F109,IF($A109=Factores!$D$25,$D109*G109,$E109*H109)),)","v":0}]
[{"$f":"Factores!AK46","v":0},{"$f":"Factores!C46","v":""},{"$f":"1/(Factores!$G46*8760)*Factores!$X46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H46*Factores!$X46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I46*Factores!$N46","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B110)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B110,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B110,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A110=Factores!$D$24,$C110*F110,IF($A110=Factores!$D$25,$D110*G110,$E110*H110)),)","v":0}]
[{"$f":"Factores!AK47","v":0},{"$f":"Factores!C47","v":""},{"$f":"1/(Factores!$G47*8760)*Factores!$X47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H47*Factores!$X47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I47*Factores!$N47","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B111)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B111,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B111,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A111=Factores!$D$24,$C111*F111,IF($A111=Factores!$D$25,$D111*G111,$E111*H111)),)","v":0}]
[{"$f":"Factores!AK48","v":0},{"$f":"Factores!C48","v":""},{"$f":"1/(Factores!$G48*8760)*Factores!$X48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H48*Factores!$X48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I48*Factores!$N48","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B112)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B112,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B112,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A112=Factores!$D$24,$C112*F112,IF($A112=Factores!$D$25,$D112*G112,$E112*H112)),)","v":0}]
[{"$f":"Factores!AK49","v":0},{"$f":"Factores!C49","v":""},{"$f":"1/(Factores!$G49*8760)*Factores!$X49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H49*Factores!$X49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I49*Factores!$N49","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B113)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B113,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B113,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A113=Factores!$D$24,$C113*F113,IF($A113=Factores!$D$25,$D113*G113,$E113*H113)),)","v":0}]
[{"$f":"Factores!AK50","v":0},{"$f":"Factores!C50","v":""},{"$f":"1/(Factores!$G50*8760)*Factores!$X50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H50*Factores!$X50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I50*Factores!$N50","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B114)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B114,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B114,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A114=Factores!$D$24,$C114*F114,IF($A114=Factores!$D$25,$D114*G114,$E114*H114)),)","v":0}]
[{"$f":"Factores!AK51","v":0},{"$f":"Factores!C51","v":""},{"$f":"1/(Factores!$G51*8760)*Factores!$X51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H51*Factores!$X51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I51*Factores!$N51","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B115)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B115,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B115,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A115=Factores!$D$24,$C115*F115,IF($A115=Factores!$D$25,$D115*G115,$E115*H115)),)","v":0}]
[{"$f":"Factores!AK52","v":0},{"$f":"Factores!C52","v":""},{"$f":"1/(Factores!$G52*8760)*Factores!$X52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H52*Factores!$X52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I52*Factores!$N52","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B116)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B116,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B116,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A116=Factores!$D$24,$C116*F116,IF($A116=Factores!$D$25,$D116*G116,$E116*H116)),)","v":0}]
[{"$f":"Factores!AK53","v":0},{"$f":"Factores!C53","v":""},{"$f":"1/(Factores!$G53*8760)*Factores!$X53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H53*Factores!$X53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I53*Factores!$N53","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B117)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B117,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B117,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A117=Factores!$D$24,$C117*F117,IF($A117=Factores!$D$25,$D117*G117,$E117*H117)),)","v":0}]
[{"$f":"Factores!AK54","v":"Energia"},{"$f":"Factores!C54","v":"AP"},{"$f":"1/(Factores!$G54*8760)*Factores!$X54","v":0},{"$f":"Factores!$H54*Factores!$X54","v":0},{"$f":"Factores!$I54*Factores!$N54","v":0},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B118)","v":258868.55749143075},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B118,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B118,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A118=Factores!$D$24,$C118*F118,IF($A118=Factores!$D$25,$D118*G118,$E118*H118)),)","v":0}]
[]
[]
[null,"Potencia Máxima BT",null,null,null,null,null,null,{"$f":"SUM(I98:I118)*Balance!K429","v":1745.6726000596914}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Variable de Facturación",null,null,"Potencia coincidente con máxima MT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria",{"$f":"C124","v":"Energía"},{"$f":"D124","v":"Potencia máxima"},{"$f":"E124","v":"Potencia por franja horaria"}]
[{"$f":"A98","v":"Energia"},{"$f":"Factores!C34","v":"BTS"},{"$f":"1/(Factores!$G34*8760)*Factores!$Y34","v":1.2847475353331412E-4},{"$f":"Factores!$H34*Factores!$Y34","v":0.32311783157552182},{"$f":"Factores!$I34*Factores!$O34","v":0.43432445498568306},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B125)","v":6643868.1065428313},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B125,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B125,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A125=Factores!$D$24,$C125*F125,IF($A125=Factores!$D$25,$D125*G125,$E125*H125)),)","v":853.56931749593662}]
["Pot_Max",{"$f":"Factores!C35","v":"BTD"},{"$f":"1/(Factores!$G35*8760)*Factores!$Y35","v":2.0528023578775403E-4},{"$f":"Factores!$H35*Factores!$Y35","v":0.70216134025175014},{"$f":"Factores!$I35*Factores!$O35","v":0.73318687496869384},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B126)","v":2476254.5068148598},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B126,Potencia!M:M,G$95)","v":790.68244694060127},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B126,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A126=Factores!$D$24,$C126*F126,IF($A126=Factores!$D$25,$D126*G126,$E126*H126)),)","v":555.18664665734593}]
["Pot_Max_P",{"$f":"Factores!C36","v":"BTH"},{"$f":"1/(Factores!$G36*8760)*Factores!$Y36","v":2.0528023578775403E-4},{"$f":"Factores!$H36*Factores!$Y36","v":0.70216134025175014},{"$f":"Factores!$I36*Factores!$O36","v":0.73318687496869384},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B127)","v":117029.70064049715},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B127,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B127,Potencia!M:M,H$95)","v":14.143965181914231},{"$f":"IFERROR(IF($A127=Factores!$D$24,$C127*F127,IF($A127=Factores!$D$25,$D127*G127,$E127*H127)),)","v":10.370169631393708}]
["Energia",{"$f":"Factores!C37","v":"BTS_A"},{"$f":"1/(Factores!$G37*8760)*Factores!$Y37","v":1.2847475353331412E-4},{"$f":"Factores!$H37*Factores!$Y37","v":0.32311783157552182},{"$f":"Factores!$I37*Factores!$O37","v":0.43432445498568306},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B128)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B128,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B128,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A128=Factores!$D$24,$C128*F128,IF($A128=Factores!$D$25,$D128*G128,$E128*H128)),)","v":0}]
["Pot_Max",{"$f":"Factores!C38","v":"BTA"},{"$f":"1/(Factores!$G38*8760)*Factores!$Y38","v":2.0528023578775403E-4},{"$f":"Factores!$H38*Factores!$Y38","v":0.70216134025175014},{"$f":"Factores!$I38*Factores!$O38","v":0.73318687496869384},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B129)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B129,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B129,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A129=Factores!$D$24,$C129*F129,IF($A129=Factores!$D$25,$D129*G129,$E129*H129)),)","v":0}]
["Pot_Max",{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"1/(Factores!$G39*8760)*Factores!$Y39","v":2.0528023578775403E-4},{"$f":"Factores!$H39*Factores!$Y39","v":0.70216134025175014},{"$f":"Factores!$I39*Factores!$O39","v":0.73318687496869384},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B130)","v":384099.02358122752},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B130,Potencia!M:M,G$95)","v":78.565727971273034},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B130,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A130=Factores!$D$24,$C130*F130,IF($A130=Factores!$D$25,$D130*G130,$E130*H130)),)","v":55.165816850163488}]
["Pot_Max_P",{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"1/(Factores!$G40*8760)*Factores!$Y40","v":2.0528023578775403E-4},{"$f":"Factores!$H40*Factores!$Y40","v":0.70216134025175014},{"$f":"Factores!$I40*Factores!$O40","v":0.73318687496869384},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B131)","v":11475.720396095358},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B131,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B131,Potencia!M:M,H$95)","v":2.0926578682258081},{"$f":"IFERROR(IF($A131=Factores!$D$24,$C131*F131,IF($A131=Factores!$D$25,$D131*G131,$E131*H131)),)","v":1.5343092827831291}]
["Energia",{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"1/(Factores!$G41*8760)*Factores!$Y41","v":1.2847475353331412E-4},{"$f":"Factores!$H41*Factores!$Y41","v":0.32311783157552182},{"$f":"Factores!$I41*Factores!$O41","v":0.43432445498568306},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B132)","v":645140.37790368032},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B132,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B132,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A132=Factores!$D$24,$C132*F132,IF($A132=Factores!$D$25,$D132*G132,$E132*H132)),)","v":82.884251045564454}]
[0,{"$f":"Factores!C42","v":0},{"$f":"1/(Factores!$G42*8760)*Factores!$Y42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H42*Factores!$Y42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I42*Factores!$O42","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B133)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B133,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B133,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A133=Factores!$D$24,$C133*F133,IF($A133=Factores!$D$25,$D133*G133,$E133*H133)),)","v":0}]
[0,{"$f":"Factores!C43","v":""},{"$f":"1/(Factores!$G43*8760)*Factores!$Y43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H43*Factores!$Y43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I43*Factores!$O43","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B134)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B134,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B134,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A134=Factores!$D$24,$C134*F134,IF($A134=Factores!$D$25,$D134*G134,$E134*H134)),)","v":0}]
[0,{"$f":"Factores!C44","v":""},{"$f":"1/(Factores!$G44*8760)*Factores!$Y44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H44*Factores!$Y44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I44*Factores!$O44","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B135)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B135,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B135,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A135=Factores!$D$24,$C135*F135,IF($A135=Factores!$D$25,$D135*G135,$E135*H135)),)","v":0}]
[0,{"$f":"Factores!C45","v":""},{"$f":"1/(Factores!$G45*8760)*Factores!$Y45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H45*Factores!$Y45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I45*Factores!$O45","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B136)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B136,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B136,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A136=Factores!$D$24,$C136*F136,IF($A136=Factores!$D$25,$D136*G136,$E136*H136)),)","v":0}]
[0,{"$f":"Factores!C46","v":""},{"$f":"1/(Factores!$G46*8760)*Factores!$Y46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H46*Factores!$Y46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I46*Factores!$O46","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B137)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B137,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B137,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A137=Factores!$D$24,$C137*F137,IF($A137=Factores!$D$25,$D137*G137,$E137*H137)),)","v":0}]
[0,{"$f":"Factores!C47","v":""},{"$f":"1/(Factores!$G47*8760)*Factores!$Y47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H47*Factores!$Y47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I47*Factores!$O47","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B138)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B138,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B138,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A138=Factores!$D$24,$C138*F138,IF($A138=Factores!$D$25,$D138*G138,$E138*H138)),)","v":0}]
[0,{"$f":"Factores!C48","v":""},{"$f":"1/(Factores!$G48*8760)*Factores!$Y48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H48*Factores!$Y48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I48*Factores!$O48","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B139)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B139,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B139,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A139=Factores!$D$24,$C139*F139,IF($A139=Factores!$D$25,$D139*G139,$E139*H139)),)","v":0}]
[0,{"$f":"Factores!C49","v":""},{"$f":"1/(Factores!$G49*8760)*Factores!$Y49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H49*Factores!$Y49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I49*Factores!$O49","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B140)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B140,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B140,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A140=Factores!$D$24,$C140*F140,IF($A140=Factores!$D$25,$D140*G140,$E140*H140)),)","v":0}]
[0,{"$f":"Factores!C50","v":""},{"$f":"1/(Factores!$G50*8760)*Factores!$Y50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H50*Factores!$Y50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I50*Factores!$O50","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B141)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B141,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B141,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A141=Factores!$D$24,$C141*F141,IF($A141=Factores!$D$25,$D141*G141,$E141*H141)),)","v":0}]
[0,{"$f":"Factores!C51","v":""},{"$f":"1/(Factores!$G51*8760)*Factores!$Y51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H51*Factores!$Y51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I51*Factores!$O51","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B142)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B142,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B142,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A142=Factores!$D$24,$C142*F142,IF($A142=Factores!$D$25,$D142*G142,$E142*H142)),)","v":0}]
[0,{"$f":"Factores!C52","v":""},{"$f":"1/(Factores!$G52*8760)*Factores!$Y52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H52*Factores!$Y52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I52*Factores!$O52","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B143)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B143,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B143,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A143=Factores!$D$24,$C143*F143,IF($A143=Factores!$D$25,$D143*G143,$E143*H143)),)","v":0}]
[0,{"$f":"Factores!C53","v":""},{"$f":"1/(Factores!$G53*8760)*Factores!$Y53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H53*Factores!$Y53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I53*Factores!$O53","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B144)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B144,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B144,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A144=Factores!$D$24,$C144*F144,IF($A144=Factores!$D$25,$D144*G144,$E144*H144)),)","v":0}]
["Energia",{"$f":"Factores!C54","v":"AP"},{"$f":"1/(Factores!$G54*8760)*Factores!$Y54","v":0},{"$f":"Factores!$H54*Factores!$Y54","v":0},{"$f":"Factores!$I54*Factores!$O54","v":0},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B145)","v":258868.55749143075},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B145,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B145,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A145=Factores!$D$24,$C145*F145,IF($A145=Factores!$D$25,$D145*G145,$E145*H145)),)","v":0}]
[]
[]
[null,"Potencia BT coincidente con Máx MT",null,null,null,null,null,null,{"$f":"SUM(I125:I145)*Balance!K432","v":1731.8700744180708}]
[{"$f":"Factores!AK55","v":0},{"$f":"Factores!C55","v":""},{"$f":"1/(Factores!$G55*8760)*Factores!$Y55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H55*Factores!$Y55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I55*Factores!$O55","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B149)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B149,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B149,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A149=Factores!$D$24,$C149*F149,IF($A149=Factores!$D$25,$D149*G149,$E149*H149)),)","v":0}]
[{"$f":"Factores!AK56","v":0},{"$f":"Factores!C56","v":""},{"$f":"1/(Factores!$G56*8760)*Factores!$Y56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H56*Factores!$Y56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I56*Factores!$O56","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B150)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B150,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B150,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A150=Factores!$D$24,$C150*F150,IF($A150=Factores!$D$25,$D150*G150,$E150*H150)),)","v":0}]
[{"$f":"Factores!AK57","v":0},{"$f":"Factores!C57","v":""},{"$f":"1/(Factores!$G57*8760)*Factores!$Y57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H57*Factores!$Y57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I57*Factores!$O57","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B151)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B151,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B151,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A151=Factores!$D$24,$C151*F151,IF($A151=Factores!$D$25,$D151*G151,$E151*H151)),)","v":0}]
[{"$f":"Factores!AK58","v":0},{"$f":"Factores!C58","v":""},{"$f":"1/(Factores!$G58*8760)*Factores!$Y58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H58*Factores!$Y58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I58*Factores!$O58","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B152)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B152,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B152,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A152=Factores!$D$24,$C152*F152,IF($A152=Factores!$D$25,$D152*G152,$E152*H152)),)","v":0}]
[{"$f":"Factores!AK59","v":0},{"$f":"Factores!C59","v":""},{"$f":"1/(Factores!$G59*8760)*Factores!$Y59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H59*Factores!$Y59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I59*Factores!$O59","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B153)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B153,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B153,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A153=Factores!$D$24,$C153*F153,IF($A153=Factores!$D$25,$D153*G153,$E153*H153)),)","v":0}]
[{"$f":"Factores!AK60","v":0},{"$f":"Factores!C60","v":""},{"$f":"1/(Factores!$G60*8760)*Factores!$Y60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H60*Factores!$Y60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I60*Factores!$O60","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B154)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B154,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B154,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A154=Factores!$D$24,$C154*F154,IF($A154=Factores!$D$25,$D154*G154,$E154*H154)),)","v":0}]
[{"$f":"Factores!AK61","v":"Pot_Max"},{"$f":"Factores!C61","v":"MTD"},{"$f":"1/(Factores!$G61*8760)*Factores!$Y61","v":1.5535630516408378E-4},{"$f":"Factores!$H61*Factores!$Y61","v":0.76815678310991209},{"$f":"Factores!$I61*Factores!$O61","v":0.79432788969104251},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B155)","v":1213373.9415247019},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B155,Potencia!M:M,G$95)","v":279.6697123791746},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B155,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A155=Factores!$D$24,$C155*F155,IF($A155=Factores!$D$25,$D155*G155,$E155*H155)),)","v":214.83018659446111}]
[{"$f":"Factores!AK62","v":"Pot_Max_P"},{"$f":"Factores!C62","v":"MTH"},{"$f":"1/(Factores!$G62*8760)*Factores!$Y62","v":1.5535630516408378E-4},{"$f":"Factores!$H62*Factores!$Y62","v":0.76815678310991209},{"$f":"Factores!$I62*Factores!$O62","v":0.79432788969104251},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B156)","v":146212.81134763887},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B156,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B156,Potencia!M:M,H$95)","v":39.227326665516316},{"$f":"IFERROR(IF($A156=Factores!$D$24,$C156*F156,IF($A156=Factores!$D$25,$D156*G156,$E156*H156)),)","v":31.159359608440734}]
[{"$f":"Factores!AK63","v":"Pot_Max"},{"$f":"Factores!C63","v":"MTA"},{"$f":"1/(Factores!$G63*8760)*Factores!$Y63","v":1.5535630516408378E-4},{"$f":"Factores!$H63*Factores!$Y63","v":0.76815678310991209},{"$f":"Factores!$I63*Factores!$O63","v":0.79432788969104251},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B157)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B157,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B157,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A157=Factores!$D$24,$C157*F157,IF($A157=Factores!$D$25,$D157*G157,$E157*H157)),)","v":0}]
[{"$f":"Factores!AK64","v":"Pot_Max"},{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"1/(Factores!$G64*8760)*Factores!$Y64","v":1.5535630516408378E-4},{"$f":"Factores!$H64*Factores!$Y64","v":0.76815678310991209},{"$f":"Factores!$I64*Factores!$O64","v":0.79432788969104251},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B158)","v":1590282.4841047721},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B158,Potencia!M:M,G$95)","v":333.664434301087},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B158,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A158=Factores!$D$24,$C158*F158,IF($A158=Factores!$D$25,$D158*G158,$E158*H158)),)","v":256.3065984909116}]
[{"$f":"Factores!AK65","v":0},{"$f":"Factores!C65","v":""},{"$f":"1/(Factores!$G65*8760)*Factores!$Y65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H65*Factores!$Y65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I65*Factores!$O65","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B159)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B159,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B159,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A159=Factores!$D$24,$C159*F159,IF($A159=Factores!$D$25,$D159*G159,$E159*H159)),)","v":0}]
[{"$f":"Factores!AK66","v":0},{"$f":"Factores!C66","v":""},{"$f":"1/(Factores!$G66*8760)*Factores!$Y66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H66*Factores!$Y66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I66*Factores!$O66","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B160)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B160,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B160,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A160=Factores!$D$24,$C160*F160,IF($A160=Factores!$D$25,$D160*G160,$E160*H160)),)","v":0}]
[{"$f":"Factores!AK67","v":0},{"$f":"Factores!C67","v":""},{"$f":"1/(Factores!$G67*8760)*Factores!$Y67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H67*Factores!$Y67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I67*Factores!$O67","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B161)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B161,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B161,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A161=Factores!$D$24,$C161*F161,IF($A161=Factores!$D$25,$D161*G161,$E161*H161)),)","v":0}]
[{"$f":"Factores!AK68","v":0},{"$f":"Factores!C68","v":""},{"$f":"1/(Factores!$G68*8760)*Factores!$Y68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H68*Factores!$Y68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I68*Factores!$O68","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B162)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B162,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B162,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A162=Factores!$D$24,$C162*F162,IF($A162=Factores!$D$25,$D162*G162,$E162*H162)),)","v":0}]
[{"$f":"Factores!AK69","v":0},{"$f":"Factores!C69","v":""},{"$f":"1/(Factores!$G69*8760)*Factores!$Y69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H69*Factores!$Y69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I69*Factores!$O69","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B163)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B163,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B163,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A163=Factores!$D$24,$C163*F163,IF($A163=Factores!$D$25,$D163*G163,$E163*H163)),)","v":0}]
[{"$f":"Factores!AK70","v":"Pot_Max_P"},{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"1/(Factores!$G70*8760)*Factores!$Y70","v":1.5535630516408378E-4},{"$f":"Factores!$H70*Factores!$Y70","v":0.76815678310991209},{"$f":"Factores!$I70*Factores!$O70","v":0.79432788969104251},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B164)","v":422479.90395806974},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B164,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B164,Potencia!M:M,H$95)","v":76.275595988386442},{"$f":"IFERROR(IF($A164=Factores!$D$24,$C164*F164,IF($A164=Factores!$D$25,$D164*G164,$E164*H164)),)","v":60.587833196381553}]
[{"$f":"Factores!AK71","v":0},{"$f":"Factores!C71","v":""},{"$f":"1/(Factores!$G71*8760)*Factores!$Y71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H71*Factores!$Y71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I71*Factores!$O71","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B165)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B165,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B165,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A165=Factores!$D$24,$C165*F165,IF($A165=Factores!$D$25,$D165*G165,$E165*H165)),)","v":0}]
[{"$f":"Factores!AK72","v":0},{"$f":"Factores!C72","v":""},{"$f":"1/(Factores!$G72*8760)*Factores!$Y72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H72*Factores!$Y72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I72*Factores!$O72","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B166)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B166,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B166,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A166=Factores!$D$24,$C166*F166,IF($A166=Factores!$D$25,$D166*G166,$E166*H166)),)","v":0}]
[{"$f":"Factores!AK73","v":0},{"$f":"Factores!C73","v":""},{"$f":"1/(Factores!$G73*8760)*Factores!$Y73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H73*Factores!$Y73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I73*Factores!$O73","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B167)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B167,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B167,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A167=Factores!$D$24,$C167*F167,IF($A167=Factores!$D$25,$D167*G167,$E167*H167)),)","v":0}]
[{"$f":"Factores!AK74","v":0},{"$f":"Factores!C74","v":""},{"$f":"1/(Factores!$G74*8760)*Factores!$Y74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H74*Factores!$Y74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I74*Factores!$O74","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B168)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B168,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B168,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A168=Factores!$D$24,$C168*F168,IF($A168=Factores!$D$25,$D168*G168,$E168*H168)),)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B169,Potencia!M:M,H$95)","v":0}]
[null,"Potencia Máxima MT",null,null,null,null,null,null,{"$f":"SUM(I148:I168)*Balance!K433","v":2405.0098489461302}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,null,null,null,"Potencia coincidente con máxima AT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria"]
[{"$f":"A98","v":"Energia"},{"$f":"Factores!C34","v":"BTS"},{"$f":"1/(Factores!$G34*8760)*Factores!$Z34","v":1.2847475353331412E-4},{"$f":"Factores!$H34*Factores!$Z34","v":0.32311783157552182},{"$f":"Factores!$I34*Factores!$P34","v":0.43432445498568306},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B174)","v":6643868.1065428313},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B174,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B174,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A174=Factores!$D$24,$C174*F174,IF($A174=Factores!$D$25,$D174*G174,$E174*H174)),)","v":853.56931749593662}]
["Pot_Max",{"$f":"Factores!C35","v":"BTD"},{"$f":"1/(Factores!$G35*8760)*Factores!$Z35","v":2.0528023578775403E-4},{"$f":"Factores!$H35*Factores!$Z35","v":0.70216134025175014},{"$f":"Factores!$I35*Factores!$P35","v":0.73318687496869384},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B175)","v":2476254.5068148598},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B175,Potencia!M:M,G$95)","v":790.68244694060127},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B175,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A175=Factores!$D$24,$C175*F175,IF($A175=Factores!$D$25,$D175*G175,$E175*H175)),)","v":555.18664665734593}]
["Pot_Max_P",{"$f":"Factores!C36","v":"BTH"},{"$f":"1/(Factores!$G36*8760)*Factores!$Z36","v":2.0528023578775403E-4},{"$f":"Factores!$H36*Factores!$Z36","v":0.70216134025175014},{"$f":"Factores!$I36*Factores!$P36","v":0.73318687496869384},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B176)","v":117029.70064049715},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B176,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B176,Potencia!M:M,H$95)","v":14.143965181914231},{"$f":"IFERROR(IF($A176=Factores!$D$24,$C176*F176,IF($A176=Factores!$D$25,$D176*G176,$E176*H176)),)","v":10.370169631393708}]
["Energia",{"$f":"Factores!C37","v":"BTS_A"},{"$f":"1/(Factores!$G37*8760)*Factores!$Z37","v":1.2847475353331412E-4},{"$f":"Factores!$H37*Factores!$Z37","v":0.32311783157552182},{"$f":"Factores!$I37*Factores!$P37","v":0.43432445498568306},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B177)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B177,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B177,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A177=Factores!$D$24,$C177*F177,IF($A177=Factores!$D$25,$D177*G177,$E177*H177)),)","v":0}]
["Pot_Max",{"$f":"Factores!C38","v":"BTA"},{"$f":"1/(Factores!$G38*8760)*Factores!$Z38","v":2.0528023578775403E-4},{"$f":"Factores!$H38*Factores!$Z38","v":0.70216134025175014},{"$f":"Factores!$I38*Factores!$P38","v":0.73318687496869384},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B178)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B178,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B178,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A178=Factores!$D$24,$C178*F178,IF($A178=Factores!$D$25,$D178*G178,$E178*H178)),)","v":0}]
["Pot_Max",{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"1/(Factores!$G39*8760)*Factores!$Z39","v":2.0528023578775403E-4},{"$f":"Factores!$H39*Factores!$Z39","v":0.70216134025175014},{"$f":"Factores!$I39*Factores!$P39","v":0.73318687496869384},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B179)","v":384099.02358122752},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B179,Potencia!M:M,G$95)","v":78.565727971273034},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B179,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A179=Factores!$D$24,$C179*F179,IF($A179=Factores!$D$25,$D179*G179,$E179*H179)),)","v":55.165816850163488}]
["Pot_Max_P",{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"1/(Factores!$G40*8760)*Factores!$Z40","v":2.0528023578775403E-4},{"$f":"Factores!$H40*Factores!$Z40","v":0.70216134025175014},{"$f":"Factores!$I40*Factores!$P40","v":0.73318687496869384},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B180)","v":11475.720396095358},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B180,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B180,Potencia!M:M,H$95)","v":2.0926578682258081},{"$f":"IFERROR(IF($A180=Factores!$D$24,$C180*F180,IF($A180=Factores!$D$25,$D180*G180,$E180*H180)),)","v":1.5343092827831291}]
["Energia",{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"1/(Factores!$G41*8760)*Factores!$Z41","v":1.2847475353331412E-4},{"$f":"Factores!$H41*Factores!$Z41","v":0.32311783157552182},{"$f":"Factores!$I41*Factores!$P41","v":0.43432445498568306},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B181)","v":645140.37790368032},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B181,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B181,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A181=Factores!$D$24,$C181*F181,IF($A181=Factores!$D$25,$D181*G181,$E181*H181)),)","v":82.884251045564454}]
[0,{"$f":"Factores!C42","v":0},{"$f":"1/(Factores!$G42*8760)*Factores!$Z42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H42*Factores!$Z42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I42*Factores!$P42","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B182)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B182,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B182,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A182=Factores!$D$24,$C182*F182,IF($A182=Factores!$D$25,$D182*G182,$E182*H182)),)","v":0}]
[0,{"$f":"Factores!C43","v":""},{"$f":"1/(Factores!$G43*8760)*Factores!$Z43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H43*Factores!$Z43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I43*Factores!$P43","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B183)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B183,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B183,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A183=Factores!$D$24,$C183*F183,IF($A183=Factores!$D$25,$D183*G183,$E183*H183)),)","v":0}]
[0,{"$f":"Factores!C44","v":""},{"$f":"1/(Factores!$G44*8760)*Factores!$Z44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H44*Factores!$Z44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I44*Factores!$P44","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B184)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B184,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B184,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A184=Factores!$D$24,$C184*F184,IF($A184=Factores!$D$25,$D184*G184,$E184*H184)),)","v":0}]
[0,{"$f":"Factores!C45","v":""},{"$f":"1/(Factores!$G45*8760)*Factores!$Z45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H45*Factores!$Z45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I45*Factores!$P45","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B185)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B185,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B185,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A185=Factores!$D$24,$C185*F185,IF($A185=Factores!$D$25,$D185*G185,$E185*H185)),)","v":0}]
[0,{"$f":"Factores!C46","v":""},{"$f":"1/(Factores!$G46*8760)*Factores!$Z46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H46*Factores!$Z46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I46*Factores!$P46","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B186)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B186,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B186,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A186=Factores!$D$24,$C186*F186,IF($A186=Factores!$D$25,$D186*G186,$E186*H186)),)","v":0}]
[0,{"$f":"Factores!C47","v":""},{"$f":"1/(Factores!$G47*8760)*Factores!$Z47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H47*Factores!$Z47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I47*Factores!$P47","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B187)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B187,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B187,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A187=Factores!$D$24,$C187*F187,IF($A187=Factores!$D$25,$D187*G187,$E187*H187)),)","v":0}]
[0,{"$f":"Factores!C48","v":""},{"$f":"1/(Factores!$G48*8760)*Factores!$Z48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H48*Factores!$Z48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I48*Factores!$P48","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B188)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B188,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B188,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A188=Factores!$D$24,$C188*F188,IF($A188=Factores!$D$25,$D188*G188,$E188*H188)),)","v":0}]
[0,{"$f":"Factores!C49","v":""},{"$f":"1/(Factores!$G49*8760)*Factores!$Z49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H49*Factores!$Z49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I49*Factores!$P49","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B189)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B189,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B189,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A189=Factores!$D$24,$C189*F189,IF($A189=Factores!$D$25,$D189*G189,$E189*H189)),)","v":0}]
[0,{"$f":"Factores!C50","v":""},{"$f":"1/(Factores!$G50*8760)*Factores!$Z50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H50*Factores!$Z50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I50*Factores!$P50","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B190)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B190,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B190,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A190=Factores!$D$24,$C190*F190,IF($A190=Factores!$D$25,$D190*G190,$E190*H190)),)","v":0}]
[0,{"$f":"Factores!C51","v":""},{"$f":"1/(Factores!$G51*8760)*Factores!$Z51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H51*Factores!$Z51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I51*Factores!$P51","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B191)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B191,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B191,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A191=Factores!$D$24,$C191*F191,IF($A191=Factores!$D$25,$D191*G191,$E191*H191)),)","v":0}]
[0,{"$f":"Factores!C52","v":""},{"$f":"1/(Factores!$G52*8760)*Factores!$Z52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H52*Factores!$Z52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I52*Factores!$P52","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B192)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B192,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B192,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A192=Factores!$D$24,$C192*F192,IF($A192=Factores!$D$25,$D192*G192,$E192*H192)),)","v":0}]
[0,{"$f":"Factores!C53","v":""},{"$f":"1/(Factores!$G53*8760)*Factores!$Z53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H53*Factores!$Z53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I53*Factores!$P53","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B193)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B193,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B193,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A193=Factores!$D$24,$C193*F193,IF($A193=Factores!$D$25,$D193*G193,$E193*H193)),)","v":0}]
["Energia",{"$f":"Factores!C54","v":"AP"},{"$f":"1/(Factores!$G54*8760)*Factores!$Z54","v":0},{"$f":"Factores!$H54*Factores!$Z54","v":0},{"$f":"Factores!$I54*Factores!$P54","v":0},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B194)","v":258868.55749143075},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B194,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B194,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A194=Factores!$D$24,$C194*F194,IF($A194=Factores!$D$25,$D194*G194,$E194*H194)),)","v":0}]
[]
[]
[null,"Potencia BT coincidente",null,null,null,null,null,null,{"$f":"SUM(I174:I194)*Balance!K436","v":1731.8700744180708}]
[{"$f":"A149","v":0},{"$f":"Factores!C55","v":""},{"$f":"1/(Factores!$G55*8760)*Factores!$Z55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H55*Factores!$Z55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I55*Factores!$P55","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B198)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B198,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B198,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A198=Factores!$D$24,$C198*F198,IF($A198=Factores!$D$25,$D198*G198,$E198*H198)),)","v":0}]
[0,{"$f":"Factores!C56","v":""},{"$f":"1/(Factores!$G56*8760)*Factores!$Z56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H56*Factores!$Z56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I56*Factores!$P56","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B199)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B199,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B199,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A199=Factores!$D$24,$C199*F199,IF($A199=Factores!$D$25,$D199*G199,$E199*H199)),)","v":0}]
[0,{"$f":"Factores!C57","v":""},{"$f":"1/(Factores!$G57*8760)*Factores!$Z57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H57*Factores!$Z57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I57*Factores!$P57","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B200)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B200,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B200,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A200=Factores!$D$24,$C200*F200,IF($A200=Factores!$D$25,$D200*G200,$E200*H200)),)","v":0}]
[0,{"$f":"Factores!C58","v":""},{"$f":"1/(Factores!$G58*8760)*Factores!$Z58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H58*Factores!$Z58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I58*Factores!$P58","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B201)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B201,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B201,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A201=Factores!$D$24,$C201*F201,IF($A201=Factores!$D$25,$D201*G201,$E201*H201)),)","v":0}]
[0,{"$f":"Factores!C59","v":""},{"$f":"1/(Factores!$G59*8760)*Factores!$Z59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H59*Factores!$Z59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I59*Factores!$P59","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B202)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B202,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B202,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A202=Factores!$D$24,$C202*F202,IF($A202=Factores!$D$25,$D202*G202,$E202*H202)),)","v":0}]
[0,{"$f":"Factores!C60","v":""},{"$f":"1/(Factores!$G60*8760)*Factores!$Z60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H60*Factores!$Z60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I60*Factores!$P60","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B203)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B203,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B203,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A203=Factores!$D$24,$C203*F203,IF($A203=Factores!$D$25,$D203*G203,$E203*H203)),)","v":0}]
["Pot_Max",{"$f":"Factores!C61","v":"MTD"},{"$f":"1/(Factores!$G61*8760)*Factores!$Z61","v":1.5535630516408378E-4},{"$f":"Factores!$H61*Factores!$Z61","v":0.76815678310991209},{"$f":"Factores!$I61*Factores!$P61","v":0.79432788969104251},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B204)","v":1213373.9415247019},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B204,Potencia!M:M,G$95)","v":279.6697123791746},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B204,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A204=Factores!$D$24,$C204*F204,IF($A204=Factores!$D$25,$D204*G204,$E204*H204)),)","v":214.83018659446111}]
["Pot_Max_P",{"$f":"Factores!C62","v":"MTH"},{"$f":"1/(Factores!$G62*8760)*Factores!$Z62","v":1.5535630516408378E-4},{"$f":"Factores!$H62*Factores!$Z62","v":0.76815678310991209},{"$f":"Factores!$I62*Factores!$P62","v":0.79432788969104251},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B205)","v":146212.81134763887},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B205,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B205,Potencia!M:M,H$95)","v":39.227326665516316},{"$f":"IFERROR(IF($A205=Factores!$D$24,$C205*F205,IF($A205=Factores!$D$25,$D205*G205,$E205*H205)),)","v":31.159359608440734}]
["Pot_Max",{"$f":"Factores!C63","v":"MTA"},{"$f":"1/(Factores!$G63*8760)*Factores!$Z63","v":1.5535630516408378E-4},{"$f":"Factores!$H63*Factores!$Z63","v":0.76815678310991209},{"$f":"Factores!$I63*Factores!$P63","v":0.79432788969104251},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B206)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B206,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B206,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A206=Factores!$D$24,$C206*F206,IF($A206=Factores!$D$25,$D206*G206,$E206*H206)),)","v":0}]
["Pot_Max",{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"1/(Factores!$G64*8760)*Factores!$Z64","v":1.5535630516408378E-4},{"$f":"Factores!$H64*Factores!$Z64","v":0.76815678310991209},{"$f":"Factores!$I64*Factores!$P64","v":0.79432788969104251},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B207)","v":1590282.4841047721},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B207,Potencia!M:M,G$95)","v":333.664434301087},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B207,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A207=Factores!$D$24,$C207*F207,IF($A207=Factores!$D$25,$D207*G207,$E207*H207)),)","v":256.3065984909116}]
[0,{"$f":"Factores!C65","v":""},{"$f":"1/(Factores!$G65*8760)*Factores!$Z65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H65*Factores!$Z65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I65*Factores!$P65","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B208)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B208,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B208,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A208=Factores!$D$24,$C208*F208,IF($A208=Factores!$D$25,$D208*G208,$E208*H208)),)","v":0}]
[0,{"$f":"Factores!C66","v":""},{"$f":"1/(Factores!$G66*8760)*Factores!$Z66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H66*Factores!$Z66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I66*Factores!$P66","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B209)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B209,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B209,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A209=Factores!$D$24,$C209*F209,IF($A209=Factores!$D$25,$D209*G209,$E209*H209)),)","v":0}]
[0,{"$f":"Factores!C67","v":""},{"$f":"1/(Factores!$G67*8760)*Factores!$Z67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H67*Factores!$Z67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I67*Factores!$P67","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B210)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B210,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B210,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A210=Factores!$D$24,$C210*F210,IF($A210=Factores!$D$25,$D210*G210,$E210*H210)),)","v":0}]
[0,{"$f":"Factores!C68","v":""},{"$f":"1/(Factores!$G68*8760)*Factores!$Z68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H68*Factores!$Z68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I68*Factores!$P68","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B211)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B211,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B211,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A211=Factores!$D$24,$C211*F211,IF($A211=Factores!$D$25,$D211*G211,$E211*H211)),)","v":0}]
[0,{"$f":"Factores!C69","v":""},{"$f":"1/(Factores!$G69*8760)*Factores!$Z69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H69*Factores!$Z69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I69*Factores!$P69","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B212)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B212,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B212,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A212=Factores!$D$24,$C212*F212,IF($A212=Factores!$D$25,$D212*G212,$E212*H212)),)","v":0}]
["Pot_Max_P",{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"1/(Factores!$G70*8760)*Factores!$Z70","v":1.5535630516408378E-4},{"$f":"Factores!$H70*Factores!$Z70","v":0.76815678310991209},{"$f":"Factores!$I70*Factores!$P70","v":0.79432788969104251},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B213)","v":422479.90395806974},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B213,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B213,Potencia!M:M,H$95)","v":76.275595988386442},{"$f":"IFERROR(IF($A213=Factores!$D$24,$C213*F213,IF($A213=Factores!$D$25,$D213*G213,$E213*H213)),)","v":60.587833196381553}]
[0,{"$f":"Factores!C71","v":""},{"$f":"1/(Factores!$G71*8760)*Factores!$Z71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H71*Factores!$Z71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I71*Factores!$P71","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B214)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B214,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B214,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A214=Factores!$D$24,$C214*F214,IF($A214=Factores!$D$25,$D214*G214,$E214*H214)),)","v":0}]
[0,{"$f":"Factores!C72","v":""},{"$f":"1/(Factores!$G72*8760)*Factores!$Z72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H72*Factores!$Z72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I72*Factores!$P72","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B215)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B215,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B215,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A215=Factores!$D$24,$C215*F215,IF($A215=Factores!$D$25,$D215*G215,$E215*H215)),)","v":0}]
[0,{"$f":"Factores!C73","v":""},{"$f":"1/(Factores!$G73*8760)*Factores!$Z73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H73*Factores!$Z73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I73*Factores!$P73","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B216)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B216,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B216,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A216=Factores!$D$24,$C216*F216,IF($A216=Factores!$D$25,$D216*G216,$E216*H216)),)","v":0}]
[0,{"$f":"Factores!C74","v":""},{"$f":"1/(Factores!$G74*8760)*Factores!$Z74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H74*Factores!$Z74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I74*Factores!$P74","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B217)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B217,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B217,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A217=Factores!$D$24,$C217*F217,IF($A217=Factores!$D$25,$D217*G217,$E217*H217)),)","v":0}]
[]
[null,"Potencia MT coincidente",null,null,null,null,null,null,{"$f":"SUM(I197:I217)*Balance!K437","v":2405.0098489461302}]
[{"$f":"Factores!AK75","v":0},{"$f":"Factores!C75","v":""},{"$f":"1/(Factores!$G75*8760)*Factores!$Z75","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H75*Factores!$Z75","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I75*Factores!$P75","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B220)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B220,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B220,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A220=Factores!$D$24,$C220*F220,IF($A220=Factores!$D$25,$D220*G220,$E220*H220)),)","v":0}]
[{"$f":"Factores!AK76","v":0},{"$f":"Factores!C76","v":""},{"$f":"1/(Factores!$G76*8760)*Factores!$Z76","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H76*Factores!$Z76","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I76*Factores!$P76","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B221)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B221,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B221,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A221=Factores!$D$24,$C221*F221,IF($A221=Factores!$D$25,$D221*G221,$E221*H221)),)","v":0}]
[{"$f":"Factores!AK77","v":0},{"$f":"Factores!C77","v":""},{"$f":"1/(Factores!$G77*8760)*Factores!$Z77","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H77*Factores!$Z77","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I77*Factores!$P77","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B222)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B222,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B222,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A222=Factores!$D$24,$C222*F222,IF($A222=Factores!$D$25,$D222*G222,$E222*H222)),)","v":0}]
[{"$f":"Factores!AK78","v":0},{"$f":"Factores!C78","v":""},{"$f":"1/(Factores!$G78*8760)*Factores!$Z78","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H78*Factores!$Z78","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I78*Factores!$P78","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B223)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B223,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B223,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A223=Factores!$D$24,$C223*F223,IF($A223=Factores!$D$25,$D223*G223,$E223*H223)),)","v":0}]
[{"$f":"Factores!AK79","v":0},{"$f":"Factores!C79","v":""},{"$f":"1/(Factores!$G79*8760)*Factores!$Z79","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H79*Factores!$Z79","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I79*Factores!$P79","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B224)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B224,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B224,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A224=Factores!$D$24,$C224*F224,IF($A224=Factores!$D$25,$D224*G224,$E224*H224)),)","v":0}]
[{"$f":"Factores!AK80","v":0},{"$f":"Factores!C80","v":""},{"$f":"1/(Factores!$G80*8760)*Factores!$Z80","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H80*Factores!$Z80","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I80*Factores!$P80","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B225)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B225,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B225,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A225=Factores!$D$24,$C225*F225,IF($A225=Factores!$D$25,$D225*G225,$E225*H225)),)","v":0}]
[{"$f":"Factores!AK81","v":0},{"$f":"Factores!C81","v":""},{"$f":"1/(Factores!$G81*8760)*Factores!$Z81","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H81*Factores!$Z81","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I81*Factores!$P81","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B226)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B226,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B226,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A226=Factores!$D$24,$C226*F226,IF($A226=Factores!$D$25,$D226*G226,$E226*H226)),)","v":0}]
[{"$f":"Factores!AK82","v":0},{"$f":"Factores!C82","v":""},{"$f":"1/(Factores!$G82*8760)*Factores!$Z82","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H82*Factores!$Z82","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I82*Factores!$P82","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B227)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B227,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B227,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A227=Factores!$D$24,$C227*F227,IF($A227=Factores!$D$25,$D227*G227,$E227*H227)),)","v":0}]
[{"$f":"Factores!AK83","v":0},{"$f":"Factores!C83","v":""},{"$f":"1/(Factores!$G83*8760)*Factores!$Z83","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H83*Factores!$Z83","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I83*Factores!$P83","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B228)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B228,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B228,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A228=Factores!$D$24,$C228*F228,IF($A228=Factores!$D$25,$D228*G228,$E228*H228)),)","v":0}]
[{"$f":"Factores!AK84","v":0},{"$f":"Factores!C84","v":""},{"$f":"1/(Factores!$G84*8760)*Factores!$Z84","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H84*Factores!$Z84","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I84*Factores!$P84","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B229)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B229,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B229,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A229=Factores!$D$24,$C229*F229,IF($A229=Factores!$D$25,$D229*G229,$E229*H229)),)","v":0}]
[{"$f":"Factores!AK85","v":"Pot_Max"},{"$f":"Factores!C85","v":"ATD"},{"$f":"1/(Factores!$G85*8760)*Factores!$Z85","v":1.1292620038953504E-4},{"$f":"Factores!$H85*Factores!$Z85","v":0.90596435947207032},{"$f":"Factores!$I85*Factores!$P85","v":0.91255551770602039},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B230)","v":9.5149444661830668E-4},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B230,Potencia!M:M,G$95)","v":1.4592085705638858E-7},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B230,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A230=Factores!$D$24,$C230*F230,IF($A230=Factores!$D$25,$D230*G230,$E230*H230)),)","v":1.3219909579670662E-7}]
[{"$f":"Factores!AK86","v":"Pot_Max_P"},{"$f":"Factores!C86","v":"ATH"},{"$f":"1/(Factores!$G86*8760)*Factores!$Z86","v":1.1292620038953504E-4},{"$f":"Factores!$H86*Factores!$Z86","v":0.90596435947207032},{"$f":"Factores!$I86*Factores!$P86","v":0.91255551770602039},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B231)","v":736575.21587900165},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B231,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B231,Potencia!M:M,H$95)","v":97.998622058266349},{"$f":"IFERROR(IF($A231=Factores!$D$24,$C231*F231,IF($A231=Factores!$D$25,$D231*G231,$E231*H231)),)","v":89.429183286857878}]
[{"$f":"Factores!AK87","v":"Pot_Max"},{"$f":"Factores!C87","v":"ATD PEAJE"},{"$f":"1/(Factores!$G87*8760)*Factores!$Z87","v":1.1292620038953504E-4},{"$f":"Factores!$H87*Factores!$Z87","v":0.90596435947207032},{"$f":"Factores!$I87*Factores!$P87","v":0.91255551770602039},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B232)","v":216427.38177347125},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B232,Potencia!M:M,G$95)","v":33.191227916355892},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B232,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A232=Factores!$D$24,$C232*F232,IF($A232=Factores!$D$25,$D232*G232,$E232*H232)),)","v":30.070069539332867}]
[{"$f":"Factores!AK88","v":"Pot_Max"},{"$f":"Factores!C88","v":"EDEMET"},{"$f":"1/(Factores!$G88*8760)*Factores!$Z88","v":1.5071713863420839E-4},{"$f":"Factores!$H88*Factores!$Z88","v":0.95970264662158267},{"$f":"Factores!$I88*Factores!$P88","v":0.95970264662158267},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B233)","v":778896.77737914072},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B233,Potencia!M:M,G$95)","v":226.30120799433988},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B233,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A233=Factores!$D$24,$C233*F233,IF($A233=Factores!$D$25,$D233*G233,$E233*H233)),)","v":217.18186824582924}]
[{"$f":"Factores!AK89","v":"Pot_Max"},{"$f":"Factores!C89","v":"ATD_A"},{"$f":"1/(Factores!$G89*8760)*Factores!$Z89","v":1.1292620038953504E-4},{"$f":"Factores!$H89*Factores!$Z89","v":0.90596435947207032},{"$f":"Factores!$I89*Factores!$P89","v":0.91255551770602039},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B234)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B234,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B234,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A234=Factores!$D$24,$C234*F234,IF($A234=Factores!$D$25,$D234*G234,$E234*H234)),)","v":0}]
[{"$f":"Factores!AK90","v":"Pot_Max_P"},{"$f":"Factores!C90","v":"ATH PEAJE"},{"$f":"1/(Factores!$G90*8760)*Factores!$Z90","v":1.1292620038953504E-4},{"$f":"Factores!$H90*Factores!$Z90","v":0.90596435947207032},{"$f":"Factores!$I90*Factores!$P90","v":0.91255551770602039},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B235)","v":357601.45431443735},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B235,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B235,Potencia!M:M,H$95)","v":47.461989968059669},{"$f":"IFERROR(IF($A235=Factores!$D$24,$C235*F235,IF($A235=Factores!$D$25,$D235*G235,$E235*H235)),)","v":43.31170082666064}]
[{"$f":"Factores!AK91","v":0},{"$f":"Factores!C91","v":""},{"$f":"1/(Factores!$G91*8760)*Factores!$Z91","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H91*Factores!$Z91","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I91*Factores!$P91","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B236)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B236,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B236,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A236=Factores!$D$24,$C236*F236,IF($A236=Factores!$D$25,$D236*G236,$E236*H236)),)","v":0}]
[{"$f":"Factores!AK92","v":0},{"$f":"Factores!C92","v":""},{"$f":"1/(Factores!$G92*8760)*Factores!$Z92","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H92*Factores!$Z92","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I92*Factores!$P92","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B237)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B237,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B237,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A237=Factores!$D$24,$C237*F237,IF($A237=Factores!$D$25,$D237*G237,$E237*H237)),)","v":0}]
[{"$f":"Factores!AK93","v":0},{"$f":"Factores!C93","v":""},{"$f":"1/(Factores!$G93*8760)*Factores!$Z93","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H93*Factores!$Z93","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I93*Factores!$P93","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B238)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B238,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B238,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A238=Factores!$D$24,$C238*F238,IF($A238=Factores!$D$25,$D238*G238,$E238*H238)),)","v":0}]
[{"$f":"Factores!AK94","v":0},{"$f":"Factores!C94","v":""},{"$f":"1/(Factores!$G94*8760)*Factores!$Z94","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H94*Factores!$Z94","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I94*Factores!$P94","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B239)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B239,Potencia!M:M,G$95)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B239,Potencia!M:M,H$95)","v":0},{"$f":"IFERROR(IF($A239=Factores!$D$24,$C239*F239,IF($A239=Factores!$D$25,$D239*G239,$E239*H239)),)","v":0}]
[]
[null,"Potencia Máxima",null,null,null,null,null,null,{"$f":"SUM(I219:I239)*Balance!K438","v":2808.6036185389894}]
[]
[]
[]
[]
[]
[]
[]
["BALANCE DE POTENCIA HORAS FUERA DE PUNTA"]
[null,null,null,null,null,null,"M","FP","V. Presente"]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Variable de Facturación",null,null,"Potencia coincidente con máxima BT"]
["Variable Facturación",null,"Energía","Potencia máxima","Potencia por franja horaria",{"$f":"C252","v":"Energía"},{"$f":"D252","v":"Potencia máxima"},"Potencia por franja horaria"]
[{"$f":"Factores!AL34","v":"Energia"},{"$f":"Factores!C34","v":"BTS"},{"$f":"1/(Factores!$G34*8760)*Factores!$AA34","v":1.2836674585488275E-4},{"$f":"Factores!$H34*Factores!$AA34","v":0.32284618904741069},{"$f":"Factores!$J34*Factores!$Q34","v":0.33956322060077421},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B253)","v":6643868.1065428313},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B253,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B253,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A253=Factores!$D$24,$C253*F253,IF($A253=Factores!$D$25,$D253*G253,$E253*H253)),)","v":852.85172872594467}]
[{"$f":"Factores!AL35","v":"Pot_Max"},{"$f":"Factores!C35","v":"BTD"},{"$f":"1/(Factores!$G35*8760)*Factores!$AA35","v":1.2437858862147556E-4},{"$f":"Factores!$H35*Factores!$AA35","v":0.42543714035565361},{"$f":"Factores!$J35*Factores!$Q35","v":0.44800713758684452},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B254)","v":2476254.5068148598},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B254,Potencia!M:M,G$250)","v":790.68244694060127},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B254,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A254=Factores!$D$24,$C254*F254,IF($A254=Factores!$D$25,$D254*G254,$E254*H254)),)","v":336.38567915582024}]
[{"$f":"Factores!AL36","v":"Pot_Max_FP"},{"$f":"Factores!C36","v":"BTH"},{"$f":"1/(Factores!$G36*8760)*Factores!$AA36","v":1.2437858862147556E-4},{"$f":"Factores!$H36*Factores!$AA36","v":0.42543714035565361},{"$f":"Factores!$J36*Factores!$Q36","v":0.44800713758684452},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B255)","v":117029.70064049715},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B255,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B255,Potencia!M:M,H$250)","v":16.397400488533378},{"$f":"IFERROR(IF($A255=Factores!$D$24,$C255*F255,IF($A255=Factores!$D$25,$D255*G255,$E255*H255)),)","v":7.3461524567329644}]
[{"$f":"Factores!AL37","v":"Energia"},{"$f":"Factores!C37","v":"BTS_A"},{"$f":"1/(Factores!$G37*8760)*Factores!$AA37","v":1.2836674585488275E-4},{"$f":"Factores!$H37*Factores!$AA37","v":0.32284618904741069},{"$f":"Factores!$J37*Factores!$Q37","v":0.33956322060077421},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B256)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B256,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B256,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A256=Factores!$D$24,$C256*F256,IF($A256=Factores!$D$25,$D256*G256,$E256*H256)),)","v":0}]
[{"$f":"Factores!AL38","v":"Pot_Max"},{"$f":"Factores!C38","v":"BTA"},{"$f":"1/(Factores!$G38*8760)*Factores!$AA38","v":1.2437858862147556E-4},{"$f":"Factores!$H38*Factores!$AA38","v":0.42543714035565361},{"$f":"Factores!$J38*Factores!$Q38","v":0.44800713758684452},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B257)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B257,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B257,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A257=Factores!$D$24,$C257*F257,IF($A257=Factores!$D$25,$D257*G257,$E257*H257)),)","v":0}]
[{"$f":"Factores!AL39","v":"Pot_Max"},{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"1/(Factores!$G39*8760)*Factores!$AA39","v":1.2437858862147556E-4},{"$f":"Factores!$H39*Factores!$AA39","v":0.42543714035565361},{"$f":"Factores!$J39*Factores!$Q39","v":0.44800713758684452},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B258)","v":384099.02358122752},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B258,Potencia!M:M,G$250)","v":78.565727971273034},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B258,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A258=Factores!$D$24,$C258*F258,IF($A258=Factores!$D$25,$D258*G258,$E258*H258)),)","v":33.424778638058584}]
[{"$f":"Factores!AL40","v":"Pot_Max_FP"},{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"1/(Factores!$G40*8760)*Factores!$AA40","v":1.2437858862147556E-4},{"$f":"Factores!$H40*Factores!$AA40","v":0.42543714035565361},{"$f":"Factores!$J40*Factores!$Q40","v":0.44800713758684452},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B259)","v":11475.720396095358},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B259,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B259,Potencia!M:M,H$250)","v":2.0604127400301895},{"$f":"IFERROR(IF($A259=Factores!$D$24,$C259*F259,IF($A259=Factores!$D$25,$D259*G259,$E259*H259)),)","v":0.92307961390839244}]
[{"$f":"Factores!AL41","v":"Energia"},{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"1/(Factores!$G41*8760)*Factores!$AA41","v":1.2836674585488275E-4},{"$f":"Factores!$H41*Factores!$AA41","v":0.32284618904741069},{"$f":"Factores!$J41*Factores!$Q41","v":0.33956322060077421},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B260)","v":645140.37790368032},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B260,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B260,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A260=Factores!$D$24,$C260*F260,IF($A260=Factores!$D$25,$D260*G260,$E260*H260)),)","v":82.814570931084745}]
[{"$f":"Factores!AL42","v":0},{"$f":"Factores!C42","v":0},{"$f":"1/(Factores!$G42*8760)*Factores!$AA42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H42*Factores!$AA42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J42*Factores!$Q42","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B261)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B261,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B261,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A261=Factores!$D$24,$C261*F261,IF($A261=Factores!$D$25,$D261*G261,$E261*H261)),)","v":0}]
[{"$f":"Factores!AL43","v":0},{"$f":"Factores!C43","v":""},{"$f":"1/(Factores!$G43*8760)*Factores!$AA43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H43*Factores!$AA43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J43*Factores!$Q43","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B262)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B262,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B262,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A262=Factores!$D$24,$C262*F262,IF($A262=Factores!$D$25,$D262*G262,$E262*H262)),)","v":0}]
[{"$f":"Factores!AL44","v":0},{"$f":"Factores!C44","v":""},{"$f":"1/(Factores!$G44*8760)*Factores!$AA44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H44*Factores!$AA44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J44*Factores!$Q44","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B263)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B263,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B263,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A263=Factores!$D$24,$C263*F263,IF($A263=Factores!$D$25,$D263*G263,$E263*H263)),)","v":0}]
[{"$f":"Factores!AL45","v":0},{"$f":"Factores!C45","v":""},{"$f":"1/(Factores!$G45*8760)*Factores!$AA45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H45*Factores!$AA45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J45*Factores!$Q45","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B264)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B264,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B264,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A264=Factores!$D$24,$C264*F264,IF($A264=Factores!$D$25,$D264*G264,$E264*H264)),)","v":0}]
[{"$f":"Factores!AL46","v":0},{"$f":"Factores!C46","v":""},{"$f":"1/(Factores!$G46*8760)*Factores!$AA46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H46*Factores!$AA46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J46*Factores!$Q46","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B265)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B265,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B265,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A265=Factores!$D$24,$C265*F265,IF($A265=Factores!$D$25,$D265*G265,$E265*H265)),)","v":0}]
[{"$f":"Factores!AL47","v":0},{"$f":"Factores!C47","v":""},{"$f":"1/(Factores!$G47*8760)*Factores!$AA47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H47*Factores!$AA47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J47*Factores!$Q47","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B266)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B266,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B266,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A266=Factores!$D$24,$C266*F266,IF($A266=Factores!$D$25,$D266*G266,$E266*H266)),)","v":0}]
[{"$f":"Factores!AL48","v":0},{"$f":"Factores!C48","v":""},{"$f":"1/(Factores!$G48*8760)*Factores!$AA48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H48*Factores!$AA48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J48*Factores!$Q48","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B267)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B267,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B267,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A267=Factores!$D$24,$C267*F267,IF($A267=Factores!$D$25,$D267*G267,$E267*H267)),)","v":0}]
[{"$f":"Factores!AL49","v":0},{"$f":"Factores!C49","v":""},{"$f":"1/(Factores!$G49*8760)*Factores!$AA49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H49*Factores!$AA49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J49*Factores!$Q49","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B268)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B268,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B268,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A268=Factores!$D$24,$C268*F268,IF($A268=Factores!$D$25,$D268*G268,$E268*H268)),)","v":0}]
[{"$f":"Factores!AL50","v":0},{"$f":"Factores!C50","v":""},{"$f":"1/(Factores!$G50*8760)*Factores!$AA50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H50*Factores!$AA50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J50*Factores!$Q50","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B269)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B269,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B269,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A269=Factores!$D$24,$C269*F269,IF($A269=Factores!$D$25,$D269*G269,$E269*H269)),)","v":0}]
[{"$f":"Factores!AL51","v":0},{"$f":"Factores!C51","v":""},{"$f":"1/(Factores!$G51*8760)*Factores!$AA51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H51*Factores!$AA51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J51*Factores!$Q51","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B270)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B270,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B270,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A270=Factores!$D$24,$C270*F270,IF($A270=Factores!$D$25,$D270*G270,$E270*H270)),)","v":0}]
[{"$f":"Factores!AL52","v":0},{"$f":"Factores!C52","v":""},{"$f":"1/(Factores!$G52*8760)*Factores!$AA52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H52*Factores!$AA52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J52*Factores!$Q52","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B271)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B271,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B271,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A271=Factores!$D$24,$C271*F271,IF($A271=Factores!$D$25,$D271*G271,$E271*H271)),)","v":0}]
[{"$f":"Factores!AL53","v":0},{"$f":"Factores!C53","v":""},{"$f":"1/(Factores!$G53*8760)*Factores!$AA53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H53*Factores!$AA53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J53*Factores!$Q53","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B272)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B272,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B272,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A272=Factores!$D$24,$C272*F272,IF($A272=Factores!$D$25,$D272*G272,$E272*H272)),)","v":0}]
[{"$f":"Factores!AL54","v":"Energia"},{"$f":"Factores!C54","v":"AP"},{"$f":"1/(Factores!$G54*8760)*Factores!$AA54","v":2.2831050228310461E-4},{"$f":"Factores!$H54*Factores!$AA54","v":1},{"$f":"Factores!$J54*Factores!$Q54","v":1},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B273)","v":258868.55749143075},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B273,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B273,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A273=Factores!$D$24,$C273*F273,IF($A273=Factores!$D$25,$D273*G273,$E273*H273)),)","v":59.1024103861713}]
[]
[]
[null,"Potencia Máxima BT",null,null,null,null,null,null,{"$f":"SUM(I253:I273)*Balance!K454","v":1525.3602250564441}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Variable de Facturación",null,null,"Potencia coincidente con máxima MT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria",{"$f":"C279","v":"Energía"},{"$f":"D279","v":"Potencia máxima"},{"$f":"E279","v":"Potencia por franja horaria"}]
[{"$f":"A253","v":"Energia"},{"$f":"Factores!C34","v":"BTS"},{"$f":"1/(Factores!$G34*8760)*Factores!$AB34","v":1.2836674585488275E-4},{"$f":"Factores!$H34*Factores!$AB34","v":0.32284618904741069},{"$f":"Factores!$J34*Factores!$R34","v":0.33956322060077421},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B280)","v":6643868.1065428313},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B280,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B280,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A280=Factores!$D$24,$C280*F280,IF($A280=Factores!$D$25,$D280*G280,$E280*H280)),)","v":852.85172872594467}]
["Pot_Max",{"$f":"Factores!C35","v":"BTD"},{"$f":"1/(Factores!$G35*8760)*Factores!$AB35","v":1.2437858862147556E-4},{"$f":"Factores!$H35*Factores!$AB35","v":0.42543714035565361},{"$f":"Factores!$J35*Factores!$R35","v":0.44800713758684452},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B281)","v":2476254.5068148598},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B281,Potencia!M:M,G$250)","v":790.68244694060127},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B281,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A281=Factores!$D$24,$C281*F281,IF($A281=Factores!$D$25,$D281*G281,$E281*H281)),)","v":336.38567915582024}]
["Pot_Max_FP",{"$f":"Factores!C36","v":"BTH"},{"$f":"1/(Factores!$G36*8760)*Factores!$AB36","v":1.2437858862147556E-4},{"$f":"Factores!$H36*Factores!$AB36","v":0.42543714035565361},{"$f":"Factores!$J36*Factores!$R36","v":0.44800713758684452},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B282)","v":117029.70064049715},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B282,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B282,Potencia!M:M,H$250)","v":16.397400488533378},{"$f":"IFERROR(IF($A282=Factores!$D$24,$C282*F282,IF($A282=Factores!$D$25,$D282*G282,$E282*H282)),)","v":7.3461524567329644}]
["Energia",{"$f":"Factores!C37","v":"BTS_A"},{"$f":"1/(Factores!$G37*8760)*Factores!$AB37","v":1.2836674585488275E-4},{"$f":"Factores!$H37*Factores!$AB37","v":0.32284618904741069},{"$f":"Factores!$J37*Factores!$R37","v":0.33956322060077421},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B283)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B283,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B283,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A283=Factores!$D$24,$C283*F283,IF($A283=Factores!$D$25,$D283*G283,$E283*H283)),)","v":0}]
["Pot_Max",{"$f":"Factores!C38","v":"BTA"},{"$f":"1/(Factores!$G38*8760)*Factores!$AB38","v":1.2437858862147556E-4},{"$f":"Factores!$H38*Factores!$AB38","v":0.42543714035565361},{"$f":"Factores!$J38*Factores!$R38","v":0.44800713758684452},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B284)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B284,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B284,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A284=Factores!$D$24,$C284*F284,IF($A284=Factores!$D$25,$D284*G284,$E284*H284)),)","v":0}]
["Pot_Max",{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"1/(Factores!$G39*8760)*Factores!$AB39","v":1.2437858862147556E-4},{"$f":"Factores!$H39*Factores!$AB39","v":0.42543714035565361},{"$f":"Factores!$J39*Factores!$R39","v":0.44800713758684452},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B285)","v":384099.02358122752},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B285,Potencia!M:M,G$250)","v":78.565727971273034},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B285,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A285=Factores!$D$24,$C285*F285,IF($A285=Factores!$D$25,$D285*G285,$E285*H285)),)","v":33.424778638058584}]
["Pot_Max_FP",{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"1/(Factores!$G40*8760)*Factores!$AB40","v":1.2437858862147556E-4},{"$f":"Factores!$H40*Factores!$AB40","v":0.42543714035565361},{"$f":"Factores!$J40*Factores!$R40","v":0.44800713758684452},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B286)","v":11475.720396095358},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B286,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B286,Potencia!M:M,H$250)","v":2.0604127400301895},{"$f":"IFERROR(IF($A286=Factores!$D$24,$C286*F286,IF($A286=Factores!$D$25,$D286*G286,$E286*H286)),)","v":0.92307961390839244}]
["Energia",{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"1/(Factores!$G41*8760)*Factores!$AB41","v":1.2836674585488275E-4},{"$f":"Factores!$H41*Factores!$AB41","v":0.32284618904741069},{"$f":"Factores!$J41*Factores!$R41","v":0.33956322060077421},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B287)","v":645140.37790368032},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B287,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B287,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A287=Factores!$D$24,$C287*F287,IF($A287=Factores!$D$25,$D287*G287,$E287*H287)),)","v":82.814570931084745}]
[0,{"$f":"Factores!C42","v":0},{"$f":"1/(Factores!$G42*8760)*Factores!$AB42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H42*Factores!$AB42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J42*Factores!$R42","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B288)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B288,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B288,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A288=Factores!$D$24,$C288*F288,IF($A288=Factores!$D$25,$D288*G288,$E288*H288)),)","v":0}]
[0,{"$f":"Factores!C43","v":""},{"$f":"1/(Factores!$G43*8760)*Factores!$AB43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H43*Factores!$AB43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J43*Factores!$R43","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B289)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B289,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B289,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A289=Factores!$D$24,$C289*F289,IF($A289=Factores!$D$25,$D289*G289,$E289*H289)),)","v":0}]
[0,{"$f":"Factores!C44","v":""},{"$f":"1/(Factores!$G44*8760)*Factores!$AB44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H44*Factores!$AB44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J44*Factores!$R44","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B290)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B290,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B290,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A290=Factores!$D$24,$C290*F290,IF($A290=Factores!$D$25,$D290*G290,$E290*H290)),)","v":0}]
[0,{"$f":"Factores!C45","v":""},{"$f":"1/(Factores!$G45*8760)*Factores!$AB45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H45*Factores!$AB45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J45*Factores!$R45","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B291)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B291,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B291,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A291=Factores!$D$24,$C291*F291,IF($A291=Factores!$D$25,$D291*G291,$E291*H291)),)","v":0}]
[0,{"$f":"Factores!C46","v":""},{"$f":"1/(Factores!$G46*8760)*Factores!$AB46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H46*Factores!$AB46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J46*Factores!$R46","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B292)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B292,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B292,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A292=Factores!$D$24,$C292*F292,IF($A292=Factores!$D$25,$D292*G292,$E292*H292)),)","v":0}]
[0,{"$f":"Factores!C47","v":""},{"$f":"1/(Factores!$G47*8760)*Factores!$AB47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H47*Factores!$AB47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J47*Factores!$R47","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B293)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B293,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B293,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A293=Factores!$D$24,$C293*F293,IF($A293=Factores!$D$25,$D293*G293,$E293*H293)),)","v":0}]
[0,{"$f":"Factores!C48","v":""},{"$f":"1/(Factores!$G48*8760)*Factores!$AB48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H48*Factores!$AB48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J48*Factores!$R48","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B294)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B294,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B294,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A294=Factores!$D$24,$C294*F294,IF($A294=Factores!$D$25,$D294*G294,$E294*H294)),)","v":0}]
[0,{"$f":"Factores!C49","v":""},{"$f":"1/(Factores!$G49*8760)*Factores!$AB49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H49*Factores!$AB49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J49*Factores!$R49","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B295)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B295,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B295,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A295=Factores!$D$24,$C295*F295,IF($A295=Factores!$D$25,$D295*G295,$E295*H295)),)","v":0}]
[0,{"$f":"Factores!C50","v":""},{"$f":"1/(Factores!$G50*8760)*Factores!$AB50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H50*Factores!$AB50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J50*Factores!$R50","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B296)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B296,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B296,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A296=Factores!$D$24,$C296*F296,IF($A296=Factores!$D$25,$D296*G296,$E296*H296)),)","v":0}]
[0,{"$f":"Factores!C51","v":""},{"$f":"1/(Factores!$G51*8760)*Factores!$AB51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H51*Factores!$AB51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J51*Factores!$R51","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B297)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B297,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B297,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A297=Factores!$D$24,$C297*F297,IF($A297=Factores!$D$25,$D297*G297,$E297*H297)),)","v":0}]
[0,{"$f":"Factores!C52","v":""},{"$f":"1/(Factores!$G52*8760)*Factores!$AB52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H52*Factores!$AB52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J52*Factores!$R52","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B298)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B298,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B298,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A298=Factores!$D$24,$C298*F298,IF($A298=Factores!$D$25,$D298*G298,$E298*H298)),)","v":0}]
[0,{"$f":"Factores!C53","v":""},{"$f":"1/(Factores!$G53*8760)*Factores!$AB53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H53*Factores!$AB53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J53*Factores!$R53","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B299)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B299,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B299,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A299=Factores!$D$24,$C299*F299,IF($A299=Factores!$D$25,$D299*G299,$E299*H299)),)","v":0}]
["Energia",{"$f":"Factores!C54","v":"AP"},{"$f":"1/(Factores!$G54*8760)*Factores!$AB54","v":2.2831050228310461E-4},{"$f":"Factores!$H54*Factores!$AB54","v":1},{"$f":"Factores!$J54*Factores!$R54","v":1},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B300)","v":258868.55749143075},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B300,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B300,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A300=Factores!$D$24,$C300*F300,IF($A300=Factores!$D$25,$D300*G300,$E300*H300)),)","v":59.1024103861713}]
[]
[]
[null,"Potencia BT coincidente con Máx MT",null,null,null,null,null,null,{"$f":"SUM(I280:I300)*Balance!K457","v":1525.3602250564441}]
[{"$f":"Factores!AL55","v":0},{"$f":"Factores!C55","v":""},{"$f":"1/(Factores!$G55*8760)*Factores!$AB55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H55*Factores!$AB55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J55*Factores!$R55","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B304)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B304,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B304,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A304=Factores!$D$24,$C304*F304,IF($A304=Factores!$D$25,$D304*G304,$E304*H304)),)","v":0}]
[{"$f":"Factores!AL56","v":0},{"$f":"Factores!C56","v":""},{"$f":"1/(Factores!$G56*8760)*Factores!$AB56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H56*Factores!$AB56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J56*Factores!$R56","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B305)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B305,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B305,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A305=Factores!$D$24,$C305*F305,IF($A305=Factores!$D$25,$D305*G305,$E305*H305)),)","v":0}]
[{"$f":"Factores!AL57","v":0},{"$f":"Factores!C57","v":""},{"$f":"1/(Factores!$G57*8760)*Factores!$AB57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H57*Factores!$AB57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J57*Factores!$R57","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B306)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B306,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B306,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A306=Factores!$D$24,$C306*F306,IF($A306=Factores!$D$25,$D306*G306,$E306*H306)),)","v":0}]
[{"$f":"Factores!AL58","v":0},{"$f":"Factores!C58","v":""},{"$f":"1/(Factores!$G58*8760)*Factores!$AB58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H58*Factores!$AB58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J58*Factores!$R58","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B307)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B307,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B307,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A307=Factores!$D$24,$C307*F307,IF($A307=Factores!$D$25,$D307*G307,$E307*H307)),)","v":0}]
[{"$f":"Factores!AL59","v":0},{"$f":"Factores!C59","v":""},{"$f":"1/(Factores!$G59*8760)*Factores!$AB59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H59*Factores!$AB59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J59*Factores!$R59","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B308)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B308,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B308,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A308=Factores!$D$24,$C308*F308,IF($A308=Factores!$D$25,$D308*G308,$E308*H308)),)","v":0}]
[{"$f":"Factores!AL60","v":0},{"$f":"Factores!C60","v":""},{"$f":"1/(Factores!$G60*8760)*Factores!$AB60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H60*Factores!$AB60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J60*Factores!$R60","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B309)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B309,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B309,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A309=Factores!$D$24,$C309*F309,IF($A309=Factores!$D$25,$D309*G309,$E309*H309)),)","v":0}]
[{"$f":"Factores!AL61","v":"Pot_Max"},{"$f":"Factores!C61","v":"MTD"},{"$f":"1/(Factores!$G61*8760)*Factores!$AB61","v":1.2964458639703116E-4},{"$f":"Factores!$H61*Factores!$AB61","v":0.64102559808677617},{"$f":"Factores!$J61*Factores!$R61","v":0.66446279815281528},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B310)","v":1213373.9415247019},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B310,Potencia!M:M,G$250)","v":279.6697123791746},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B310,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A310=Factores!$D$24,$C310*F310,IF($A310=Factores!$D$25,$D310*G310,$E310*H310)),)","v":179.27544464461707}]
[{"$f":"Factores!AL62","v":"Pot_Max_FP"},{"$f":"Factores!C62","v":"MTH"},{"$f":"1/(Factores!$G62*8760)*Factores!$AB62","v":1.2964458639703116E-4},{"$f":"Factores!$H62*Factores!$AB62","v":0.64102559808677617},{"$f":"Factores!$J62*Factores!$R62","v":0.66446279815281528},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B311)","v":146212.81134763887},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B311,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B311,Potencia!M:M,H$250)","v":38.476971451306831},{"$f":"IFERROR(IF($A311=Factores!$D$24,$C311*F311,IF($A311=Factores!$D$25,$D311*G311,$E311*H311)),)","v":25.566516114981326}]
[{"$f":"Factores!AL63","v":"Pot_Max"},{"$f":"Factores!C63","v":"MTA"},{"$f":"1/(Factores!$G63*8760)*Factores!$AB63","v":1.2964458639703116E-4},{"$f":"Factores!$H63*Factores!$AB63","v":0.64102559808677617},{"$f":"Factores!$J63*Factores!$R63","v":0.66446279815281528},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B312)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B312,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B312,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A312=Factores!$D$24,$C312*F312,IF($A312=Factores!$D$25,$D312*G312,$E312*H312)),)","v":0}]
[{"$f":"Factores!AL64","v":"Pot_Max"},{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"1/(Factores!$G64*8760)*Factores!$AB64","v":1.2964458639703116E-4},{"$f":"Factores!$H64*Factores!$AB64","v":0.64102559808677617},{"$f":"Factores!$J64*Factores!$R64","v":0.66446279815281528},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B313)","v":1590282.4841047721},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B313,Potencia!M:M,G$250)","v":333.664434301087},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B313,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A313=Factores!$D$24,$C313*F313,IF($A313=Factores!$D$25,$D313*G313,$E313*H313)),)","v":213.88744355814012}]
[{"$f":"Factores!AL65","v":0},{"$f":"Factores!C65","v":""},{"$f":"1/(Factores!$G65*8760)*Factores!$AB65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H65*Factores!$AB65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J65*Factores!$R65","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B314)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B314,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B314,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A314=Factores!$D$24,$C314*F314,IF($A314=Factores!$D$25,$D314*G314,$E314*H314)),)","v":0}]
[{"$f":"Factores!AL66","v":0},{"$f":"Factores!C66","v":""},{"$f":"1/(Factores!$G66*8760)*Factores!$AB66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H66*Factores!$AB66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J66*Factores!$R66","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B315)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B315,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B315,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A315=Factores!$D$24,$C315*F315,IF($A315=Factores!$D$25,$D315*G315,$E315*H315)),)","v":0}]
[{"$f":"Factores!AL67","v":0},{"$f":"Factores!C67","v":""},{"$f":"1/(Factores!$G67*8760)*Factores!$AB67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H67*Factores!$AB67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J67*Factores!$R67","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B316)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B316,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B316,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A316=Factores!$D$24,$C316*F316,IF($A316=Factores!$D$25,$D316*G316,$E316*H316)),)","v":0}]
[{"$f":"Factores!AL68","v":0},{"$f":"Factores!C68","v":""},{"$f":"1/(Factores!$G68*8760)*Factores!$AB68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H68*Factores!$AB68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J68*Factores!$R68","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B317)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B317,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B317,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A317=Factores!$D$24,$C317*F317,IF($A317=Factores!$D$25,$D317*G317,$E317*H317)),)","v":0}]
[{"$f":"Factores!AL69","v":0},{"$f":"Factores!C69","v":""},{"$f":"1/(Factores!$G69*8760)*Factores!$AB69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H69*Factores!$AB69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J69*Factores!$R69","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B318)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B318,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B318,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A318=Factores!$D$24,$C318*F318,IF($A318=Factores!$D$25,$D318*G318,$E318*H318)),)","v":0}]
[{"$f":"Factores!AL70","v":"Pot_Max_FP"},{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"1/(Factores!$G70*8760)*Factores!$AB70","v":1.2964458639703116E-4},{"$f":"Factores!$H70*Factores!$AB70","v":0.64102559808677617},{"$f":"Factores!$J70*Factores!$R70","v":0.66446279815281528},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B319)","v":422479.90395806974},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B319,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B319,Potencia!M:M,H$250)","v":74.746560072195777},{"$f":"IFERROR(IF($A319=Factores!$D$24,$C319*F319,IF($A319=Factores!$D$25,$D319*G319,$E319*H319)),)","v":49.666308457868702}]
[{"$f":"Factores!AL71","v":0},{"$f":"Factores!C71","v":""},{"$f":"1/(Factores!$G71*8760)*Factores!$AB71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H71*Factores!$AB71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J71*Factores!$R71","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B320)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B320,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B320,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A320=Factores!$D$24,$C320*F320,IF($A320=Factores!$D$25,$D320*G320,$E320*H320)),)","v":0}]
[{"$f":"Factores!AL72","v":0},{"$f":"Factores!C72","v":""},{"$f":"1/(Factores!$G72*8760)*Factores!$AB72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H72*Factores!$AB72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J72*Factores!$R72","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B321)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B321,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B321,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A321=Factores!$D$24,$C321*F321,IF($A321=Factores!$D$25,$D321*G321,$E321*H321)),)","v":0}]
[{"$f":"Factores!AL73","v":0},{"$f":"Factores!C73","v":""},{"$f":"1/(Factores!$G73*8760)*Factores!$AB73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H73*Factores!$AB73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J73*Factores!$R73","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B322)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B322,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B322,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A322=Factores!$D$24,$C322*F322,IF($A322=Factores!$D$25,$D322*G322,$E322*H322)),)","v":0}]
[{"$f":"Factores!AL74","v":0},{"$f":"Factores!C74","v":""},{"$f":"1/(Factores!$G74*8760)*Factores!$AB74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H74*Factores!$AB74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J74*Factores!$R74","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B323)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B323,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B323,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A323=Factores!$D$24,$C323*F323,IF($A323=Factores!$D$25,$D323*G323,$E323*H323)),)","v":0}]
[]
[null,"Potencia Máxima MT",null,null,null,null,null,null,{"$f":"SUM(I303:I323)*Balance!K458","v":2089.5497225095828}]
[]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Variable de Facturación",null,null,"Potencia coincidente con máxima AT"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria",{"$f":"C328","v":"Energía"},{"$f":"D328","v":"Potencia máxima"},{"$f":"E328","v":"Potencia por franja horaria"}]
[{"$f":"A253","v":"Energia"},{"$f":"Factores!C34","v":"BTS"},{"$f":"1/(Factores!$G34*8760)*Factores!$AC34","v":1.1004880551859142E-4},{"$f":"Factores!$H34*Factores!$AC34","v":0.27677602352763436},{"$f":"Factores!$J34*Factores!$S34","v":0.29110753393566491},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B329)","v":6643868.1065428313},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B329,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B329,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A329=Factores!$D$24,$C329*F329,IF($A329=Factores!$D$25,$D329*G329,$E329*H329)),)","v":731.14974914810421}]
["Pot_Max",{"$f":"Factores!C35","v":"BTD"},{"$f":"1/(Factores!$G35*8760)*Factores!$AC35","v":1.8583723084944137E-4},{"$f":"Factores!$H35*Factores!$AC35","v":0.6356565140388537},{"$f":"Factores!$J35*Factores!$S35","v":0.66937892423992806},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B330)","v":2476254.5068148598},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B330,Potencia!M:M,G$250)","v":790.68244694060127},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B330,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A330=Factores!$D$24,$C330*F330,IF($A330=Factores!$D$25,$D330*G330,$E330*H330)),)","v":502.60244793397351}]
["Pot_Max_FP",{"$f":"Factores!C36","v":"BTH"},{"$f":"1/(Factores!$G36*8760)*Factores!$AC36","v":1.8583723084944137E-4},{"$f":"Factores!$H36*Factores!$AC36","v":0.6356565140388537},{"$f":"Factores!$J36*Factores!$S36","v":0.66937892423992806},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B331)","v":117029.70064049715},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B331,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B331,Potencia!M:M,H$250)","v":16.397400488533378},{"$f":"IFERROR(IF($A331=Factores!$D$24,$C331*F331,IF($A331=Factores!$D$25,$D331*G331,$E331*H331)),)","v":10.976074299345743}]
["Energia",{"$f":"Factores!C37","v":"BTS_A"},{"$f":"1/(Factores!$G37*8760)*Factores!$AC37","v":1.1004880551859142E-4},{"$f":"Factores!$H37*Factores!$AC37","v":0.27677602352763436},{"$f":"Factores!$J37*Factores!$S37","v":0.29110753393566491},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B332)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B332,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B332,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A332=Factores!$D$24,$C332*F332,IF($A332=Factores!$D$25,$D332*G332,$E332*H332)),)","v":0}]
["Pot_Max",{"$f":"Factores!C38","v":"BTA"},{"$f":"1/(Factores!$G38*8760)*Factores!$AC38","v":1.8583723084944137E-4},{"$f":"Factores!$H38*Factores!$AC38","v":0.6356565140388537},{"$f":"Factores!$J38*Factores!$S38","v":0.66937892423992806},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B333)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B333,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B333,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A333=Factores!$D$24,$C333*F333,IF($A333=Factores!$D$25,$D333*G333,$E333*H333)),)","v":0}]
["Pot_Max",{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"1/(Factores!$G39*8760)*Factores!$AC39","v":1.8583723084944137E-4},{"$f":"Factores!$H39*Factores!$AC39","v":0.6356565140388537},{"$f":"Factores!$J39*Factores!$S39","v":0.66937892423992806},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B334)","v":384099.02358122752},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B334,Potencia!M:M,G$250)","v":78.565727971273034},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B334,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A334=Factores!$D$24,$C334*F334,IF($A334=Factores!$D$25,$D334*G334,$E334*H334)),)","v":49.940816765144277}]
["Pot_Max_FP",{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"1/(Factores!$G40*8760)*Factores!$AC40","v":1.8583723084944137E-4},{"$f":"Factores!$H40*Factores!$AC40","v":0.6356565140388537},{"$f":"Factores!$J40*Factores!$S40","v":0.66937892423992806},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B335)","v":11475.720396095358},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B335,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B335,Potencia!M:M,H$250)","v":2.0604127400301895},{"$f":"IFERROR(IF($A335=Factores!$D$24,$C335*F335,IF($A335=Factores!$D$25,$D335*G335,$E335*H335)),)","v":1.3791968634116507}]
["Energia",{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"1/(Factores!$G41*8760)*Factores!$AC41","v":1.1004880551859142E-4},{"$f":"Factores!$H41*Factores!$AC41","v":0.27677602352763436},{"$f":"Factores!$J41*Factores!$S41","v":0.29110753393566491},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B336)","v":645140.37790368032},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B336,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B336,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A336=Factores!$D$24,$C336*F336,IF($A336=Factores!$D$25,$D336*G336,$E336*H336)),)","v":70.996927980112687}]
[0,{"$f":"Factores!C42","v":0},{"$f":"1/(Factores!$G42*8760)*Factores!$AC42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H42*Factores!$AC42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J42*Factores!$S42","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B337)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B337,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B337,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A337=Factores!$D$24,$C337*F337,IF($A337=Factores!$D$25,$D337*G337,$E337*H337)),)","v":0}]
[0,{"$f":"Factores!C43","v":""},{"$f":"1/(Factores!$G43*8760)*Factores!$AC43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H43*Factores!$AC43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J43*Factores!$S43","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B338)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B338,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B338,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A338=Factores!$D$24,$C338*F338,IF($A338=Factores!$D$25,$D338*G338,$E338*H338)),)","v":0}]
[0,{"$f":"Factores!C44","v":""},{"$f":"1/(Factores!$G44*8760)*Factores!$AC44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H44*Factores!$AC44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J44*Factores!$S44","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B339)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B339,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B339,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A339=Factores!$D$24,$C339*F339,IF($A339=Factores!$D$25,$D339*G339,$E339*H339)),)","v":0}]
[0,{"$f":"Factores!C45","v":""},{"$f":"1/(Factores!$G45*8760)*Factores!$AC45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H45*Factores!$AC45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J45*Factores!$S45","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B340)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B340,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B340,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A340=Factores!$D$24,$C340*F340,IF($A340=Factores!$D$25,$D340*G340,$E340*H340)),)","v":0}]
[0,{"$f":"Factores!C46","v":""},{"$f":"1/(Factores!$G46*8760)*Factores!$AC46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H46*Factores!$AC46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J46*Factores!$S46","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B341)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B341,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B341,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A341=Factores!$D$24,$C341*F341,IF($A341=Factores!$D$25,$D341*G341,$E341*H341)),)","v":0}]
[0,{"$f":"Factores!C47","v":""},{"$f":"1/(Factores!$G47*8760)*Factores!$AC47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H47*Factores!$AC47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J47*Factores!$S47","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B342)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B342,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B342,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A342=Factores!$D$24,$C342*F342,IF($A342=Factores!$D$25,$D342*G342,$E342*H342)),)","v":0}]
[0,{"$f":"Factores!C48","v":""},{"$f":"1/(Factores!$G48*8760)*Factores!$AC48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H48*Factores!$AC48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J48*Factores!$S48","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B343)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B343,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B343,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A343=Factores!$D$24,$C343*F343,IF($A343=Factores!$D$25,$D343*G343,$E343*H343)),)","v":0}]
[0,{"$f":"Factores!C49","v":""},{"$f":"1/(Factores!$G49*8760)*Factores!$AC49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H49*Factores!$AC49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J49*Factores!$S49","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B344)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B344,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B344,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A344=Factores!$D$24,$C344*F344,IF($A344=Factores!$D$25,$D344*G344,$E344*H344)),)","v":0}]
[0,{"$f":"Factores!C50","v":""},{"$f":"1/(Factores!$G50*8760)*Factores!$AC50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H50*Factores!$AC50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J50*Factores!$S50","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B345)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B345,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B345,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A345=Factores!$D$24,$C345*F345,IF($A345=Factores!$D$25,$D345*G345,$E345*H345)),)","v":0}]
[0,{"$f":"Factores!C51","v":""},{"$f":"1/(Factores!$G51*8760)*Factores!$AC51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H51*Factores!$AC51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J51*Factores!$S51","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B346)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B346,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B346,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A346=Factores!$D$24,$C346*F346,IF($A346=Factores!$D$25,$D346*G346,$E346*H346)),)","v":0}]
[0,{"$f":"Factores!C52","v":""},{"$f":"1/(Factores!$G52*8760)*Factores!$AC52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H52*Factores!$AC52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J52*Factores!$S52","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B347)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B347,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B347,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A347=Factores!$D$24,$C347*F347,IF($A347=Factores!$D$25,$D347*G347,$E347*H347)),)","v":0}]
[0,{"$f":"Factores!C53","v":""},{"$f":"1/(Factores!$G53*8760)*Factores!$AC53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H53*Factores!$AC53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J53*Factores!$S53","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B348)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B348,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B348,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A348=Factores!$D$24,$C348*F348,IF($A348=Factores!$D$25,$D348*G348,$E348*H348)),)","v":0}]
["Energia",{"$f":"Factores!C54","v":"AP"},{"$f":"1/(Factores!$G54*8760)*Factores!$AC54","v":0},{"$f":"Factores!$H54*Factores!$AC54","v":0},{"$f":"Factores!$J54*Factores!$S54","v":0},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B349)","v":258868.55749143075},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B349,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B349,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A349=Factores!$D$24,$C349*F349,IF($A349=Factores!$D$25,$D349*G349,$E349*H349)),)","v":0}]
[null,"Pérdida NT BT"]
[null,"Pérdida T BT"]
[null,"Potencia BT coincidente",null,null,null,null,null,null,{"$f":"SUM(I329:I349)*Balance!K461","v":1518.912386907444}]
[{"$f":"A304","v":0},{"$f":"Factores!C55","v":""},{"$f":"1/(Factores!$G55*8760)*Factores!$AC55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H55*Factores!$AC55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J55*Factores!$S55","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B353)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B353,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B353,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A353=Factores!$D$24,$C353*F353,IF($A353=Factores!$D$25,$D353*G353,$E353*H353)),)","v":0},{"$f":"IFERROR(IF($A353=Factores!$D$24,$C353*F353,IF($A353=Factores!$D$25,$D353*G353,$E353*H353)),)","v":0}]
[0,{"$f":"Factores!C56","v":""},{"$f":"1/(Factores!$G56*8760)*Factores!$AC56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H56*Factores!$AC56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J56*Factores!$S56","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B354)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B354,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B354,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A354=Factores!$D$24,$C354*F354,IF($A354=Factores!$D$25,$D354*G354,$E354*H354)),)","v":0},{"$f":"IFERROR(IF($A354=Factores!$D$24,$C354*F354,IF($A354=Factores!$D$25,$D354*G354,$E354*H354)),)","v":0}]
[0,{"$f":"Factores!C57","v":""},{"$f":"1/(Factores!$G57*8760)*Factores!$AC57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H57*Factores!$AC57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J57*Factores!$S57","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B355)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B355,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B355,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A355=Factores!$D$24,$C355*F355,IF($A355=Factores!$D$25,$D355*G355,$E355*H355)),)","v":0},{"$f":"IFERROR(IF($A355=Factores!$D$24,$C355*F355,IF($A355=Factores!$D$25,$D355*G355,$E355*H355)),)","v":0}]
[0,{"$f":"Factores!C58","v":""},{"$f":"1/(Factores!$G58*8760)*Factores!$AC58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H58*Factores!$AC58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J58*Factores!$S58","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B356)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B356,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B356,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A356=Factores!$D$24,$C356*F356,IF($A356=Factores!$D$25,$D356*G356,$E356*H356)),)","v":0},{"$f":"IFERROR(IF($A356=Factores!$D$24,$C356*F356,IF($A356=Factores!$D$25,$D356*G356,$E356*H356)),)","v":0}]
[0,{"$f":"Factores!C59","v":""},{"$f":"1/(Factores!$G59*8760)*Factores!$AC59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H59*Factores!$AC59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J59*Factores!$S59","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B357)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B357,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B357,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A357=Factores!$D$24,$C357*F357,IF($A357=Factores!$D$25,$D357*G357,$E357*H357)),)","v":0},{"$f":"IFERROR(IF($A357=Factores!$D$24,$C357*F357,IF($A357=Factores!$D$25,$D357*G357,$E357*H357)),)","v":0}]
[0,{"$f":"Factores!C60","v":""},{"$f":"1/(Factores!$G60*8760)*Factores!$AC60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H60*Factores!$AC60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J60*Factores!$S60","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B358)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B358,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B358,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A358=Factores!$D$24,$C358*F358,IF($A358=Factores!$D$25,$D358*G358,$E358*H358)),)","v":0},{"$f":"IFERROR(IF($A358=Factores!$D$24,$C358*F358,IF($A358=Factores!$D$25,$D358*G358,$E358*H358)),)","v":0}]
["Pot_Max",{"$f":"Factores!C61","v":"MTD"},{"$f":"1/(Factores!$G61*8760)*Factores!$AC61","v":1.4723008927266924E-4},{"$f":"Factores!$H61*Factores!$AC61","v":0.72797683771656119},{"$f":"Factores!$J61*Factores!$S61","v":0.75459315201029376},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B359)","v":1213373.9415247019},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B359,Potencia!M:M,G$250)","v":279.6697123791746},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B359,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A359=Factores!$D$24,$C359*F359,IF($A359=Factores!$D$25,$D359*G359,$E359*H359)),)","v":203.59307282289174},{"$f":"IFERROR(IF($A359=Factores!$D$24,$C359*F359,IF($A359=Factores!$D$25,$D359*G359,$E359*H359)),)","v":203.59307282289174}]
["Pot_Max_FP",{"$f":"Factores!C62","v":"MTH"},{"$f":"1/(Factores!$G62*8760)*Factores!$AC62","v":1.4723008927266924E-4},{"$f":"Factores!$H62*Factores!$AC62","v":0.72797683771656119},{"$f":"Factores!$J62*Factores!$S62","v":0.75459315201029376},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B360)","v":146212.81134763887},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B360,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B360,Potencia!M:M,H$250)","v":38.476971451306831},{"$f":"IFERROR(IF($A360=Factores!$D$24,$C360*F360,IF($A360=Factores!$D$25,$D360*G360,$E360*H360)),)","v":29.034459167251708},{"$f":"IFERROR(IF($A360=Factores!$D$24,$C360*F360,IF($A360=Factores!$D$25,$D360*G360,$E360*H360)),)","v":29.034459167251708}]
["Pot_Max",{"$f":"Factores!C63","v":"MTA"},{"$f":"1/(Factores!$G63*8760)*Factores!$AC63","v":1.4723008927266924E-4},{"$f":"Factores!$H63*Factores!$AC63","v":0.72797683771656119},{"$f":"Factores!$J63*Factores!$S63","v":0.75459315201029376},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B361)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B361,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B361,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A361=Factores!$D$24,$C361*F361,IF($A361=Factores!$D$25,$D361*G361,$E361*H361)),)","v":0},{"$f":"IFERROR(IF($A361=Factores!$D$24,$C361*F361,IF($A361=Factores!$D$25,$D361*G361,$E361*H361)),)","v":0}]
["Pot_Max",{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"1/(Factores!$G64*8760)*Factores!$AC64","v":1.4723008927266924E-4},{"$f":"Factores!$H64*Factores!$AC64","v":0.72797683771656119},{"$f":"Factores!$J64*Factores!$S64","v":0.75459315201029376},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B362)","v":1590282.4841047721},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B362,Potencia!M:M,G$250)","v":333.664434301087},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B362,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A362=Factores!$D$24,$C362*F362,IF($A362=Factores!$D$25,$D362*G362,$E362*H362)),)","v":242.8999797409906},{"$f":"IFERROR(IF($A362=Factores!$D$24,$C362*F362,IF($A362=Factores!$D$25,$D362*G362,$E362*H362)),)","v":242.8999797409906}]
[0,{"$f":"Factores!C65","v":""},{"$f":"1/(Factores!$G65*8760)*Factores!$AC65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H65*Factores!$AC65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J65*Factores!$S65","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B363)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B363,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B363,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A363=Factores!$D$24,$C363*F363,IF($A363=Factores!$D$25,$D363*G363,$E363*H363)),)","v":0},{"$f":"IFERROR(IF($A363=Factores!$D$24,$C363*F363,IF($A363=Factores!$D$25,$D363*G363,$E363*H363)),)","v":0}]
[0,{"$f":"Factores!C66","v":""},{"$f":"1/(Factores!$G66*8760)*Factores!$AC66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H66*Factores!$AC66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J66*Factores!$S66","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B364)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B364,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B364,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A364=Factores!$D$24,$C364*F364,IF($A364=Factores!$D$25,$D364*G364,$E364*H364)),)","v":0},{"$f":"IFERROR(IF($A364=Factores!$D$24,$C364*F364,IF($A364=Factores!$D$25,$D364*G364,$E364*H364)),)","v":0}]
[0,{"$f":"Factores!C67","v":""},{"$f":"1/(Factores!$G67*8760)*Factores!$AC67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H67*Factores!$AC67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J67*Factores!$S67","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B365)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B365,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B365,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A365=Factores!$D$24,$C365*F365,IF($A365=Factores!$D$25,$D365*G365,$E365*H365)),)","v":0},{"$f":"IFERROR(IF($A365=Factores!$D$24,$C365*F365,IF($A365=Factores!$D$25,$D365*G365,$E365*H365)),)","v":0}]
[0,{"$f":"Factores!C68","v":""},{"$f":"1/(Factores!$G68*8760)*Factores!$AC68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H68*Factores!$AC68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J68*Factores!$S68","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B366)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B366,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B366,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A366=Factores!$D$24,$C366*F366,IF($A366=Factores!$D$25,$D366*G366,$E366*H366)),)","v":0},{"$f":"IFERROR(IF($A366=Factores!$D$24,$C366*F366,IF($A366=Factores!$D$25,$D366*G366,$E366*H366)),)","v":0}]
[0,{"$f":"Factores!C69","v":""},{"$f":"1/(Factores!$G69*8760)*Factores!$AC69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H69*Factores!$AC69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J69*Factores!$S69","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B367)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B367,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B367,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A367=Factores!$D$24,$C367*F367,IF($A367=Factores!$D$25,$D367*G367,$E367*H367)),)","v":0},{"$f":"IFERROR(IF($A367=Factores!$D$24,$C367*F367,IF($A367=Factores!$D$25,$D367*G367,$E367*H367)),)","v":0}]
["Pot_Max_FP",{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"1/(Factores!$G70*8760)*Factores!$AC70","v":1.4723008927266924E-4},{"$f":"Factores!$H70*Factores!$AC70","v":0.72797683771656119},{"$f":"Factores!$J70*Factores!$S70","v":0.75459315201029376},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B368)","v":422479.90395806974},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B368,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B368,Potencia!M:M,H$250)","v":74.746560072195777},{"$f":"IFERROR(IF($A368=Factores!$D$24,$C368*F368,IF($A368=Factores!$D$25,$D368*G368,$E368*H368)),)","v":56.403242366804982},{"$f":"IFERROR(IF($A368=Factores!$D$24,$C368*F368,IF($A368=Factores!$D$25,$D368*G368,$E368*H368)),)","v":56.403242366804982}]
[0,{"$f":"Factores!C71","v":""},{"$f":"1/(Factores!$G71*8760)*Factores!$AC71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H71*Factores!$AC71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J71*Factores!$S71","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B369)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B369,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B369,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A369=Factores!$D$24,$C369*F369,IF($A369=Factores!$D$25,$D369*G369,$E369*H369)),)","v":0},{"$f":"IFERROR(IF($A369=Factores!$D$24,$C369*F369,IF($A369=Factores!$D$25,$D369*G369,$E369*H369)),)","v":0}]
[0,{"$f":"Factores!C72","v":""},{"$f":"1/(Factores!$G72*8760)*Factores!$AC72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H72*Factores!$AC72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J72*Factores!$S72","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B370)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B370,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B370,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A370=Factores!$D$24,$C370*F370,IF($A370=Factores!$D$25,$D370*G370,$E370*H370)),)","v":0},{"$f":"IFERROR(IF($A370=Factores!$D$24,$C370*F370,IF($A370=Factores!$D$25,$D370*G370,$E370*H370)),)","v":0}]
[0,{"$f":"Factores!C73","v":""},{"$f":"1/(Factores!$G73*8760)*Factores!$AC73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H73*Factores!$AC73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J73*Factores!$S73","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B371)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B371,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B371,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A371=Factores!$D$24,$C371*F371,IF($A371=Factores!$D$25,$D371*G371,$E371*H371)),)","v":0},{"$f":"IFERROR(IF($A371=Factores!$D$24,$C371*F371,IF($A371=Factores!$D$25,$D371*G371,$E371*H371)),)","v":0}]
[0,{"$f":"Factores!C74","v":""},{"$f":"1/(Factores!$G74*8760)*Factores!$AC74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H74*Factores!$AC74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J74*Factores!$S74","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B372)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B372,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B372,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A372=Factores!$D$24,$C372*F372,IF($A372=Factores!$D$25,$D372*G372,$E372*H372)),)","v":0},{"$f":"IFERROR(IF($A372=Factores!$D$24,$C372*F372,IF($A372=Factores!$D$25,$D372*G372,$E372*H372)),)","v":0}]
[null,"Pérdida MT"]
[null,"Potencia MT coincidente",null,null,null,null,null,null,{"$f":"SUM(I352:I372)*Balance!K462","v":2149.3797738660187}]
[{"$f":"Factores!AL75","v":0},{"$f":"Factores!C75","v":""},{"$f":"1/(Factores!$G75*8760)*Factores!$AC75","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H75*Factores!$AC75","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J75*Factores!$S75","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B375)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B375,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B375,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A375=Factores!$D$24,$C375*F375,IF($A375=Factores!$D$25,$D375*G375,$E375*H375)),)","v":0},{"$f":"IFERROR(IF($A375=Factores!$D$24,$C375*F375,IF($A375=Factores!$D$25,$D375*G375,$E375*H375)),)","v":0}]
[{"$f":"Factores!AL76","v":0},{"$f":"Factores!C76","v":""},{"$f":"1/(Factores!$G76*8760)*Factores!$AC76","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H76*Factores!$AC76","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J76*Factores!$S76","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B376)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B376,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B376,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A376=Factores!$D$24,$C376*F376,IF($A376=Factores!$D$25,$D376*G376,$E376*H376)),)","v":0},{"$f":"IFERROR(IF($A376=Factores!$D$24,$C376*F376,IF($A376=Factores!$D$25,$D376*G376,$E376*H376)),)","v":0}]
[{"$f":"Factores!AL77","v":0},{"$f":"Factores!C77","v":""},{"$f":"1/(Factores!$G77*8760)*Factores!$AC77","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H77*Factores!$AC77","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J77*Factores!$S77","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B377)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B377,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B377,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A377=Factores!$D$24,$C377*F377,IF($A377=Factores!$D$25,$D377*G377,$E377*H377)),)","v":0},{"$f":"IFERROR(IF($A377=Factores!$D$24,$C377*F377,IF($A377=Factores!$D$25,$D377*G377,$E377*H377)),)","v":0}]
[{"$f":"Factores!AL78","v":0},{"$f":"Factores!C78","v":""},{"$f":"1/(Factores!$G78*8760)*Factores!$AC78","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H78*Factores!$AC78","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J78*Factores!$S78","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B378)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B378,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B378,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A378=Factores!$D$24,$C378*F378,IF($A378=Factores!$D$25,$D378*G378,$E378*H378)),)","v":0},{"$f":"IFERROR(IF($A378=Factores!$D$24,$C378*F378,IF($A378=Factores!$D$25,$D378*G378,$E378*H378)),)","v":0}]
[{"$f":"Factores!AL79","v":0},{"$f":"Factores!C79","v":""},{"$f":"1/(Factores!$G79*8760)*Factores!$AC79","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H79*Factores!$AC79","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J79*Factores!$S79","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B379)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B379,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B379,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A379=Factores!$D$24,$C379*F379,IF($A379=Factores!$D$25,$D379*G379,$E379*H379)),)","v":0},{"$f":"IFERROR(IF($A379=Factores!$D$24,$C379*F379,IF($A379=Factores!$D$25,$D379*G379,$E379*H379)),)","v":0}]
[{"$f":"Factores!AL80","v":0},{"$f":"Factores!C80","v":""},{"$f":"1/(Factores!$G80*8760)*Factores!$AC80","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H80*Factores!$AC80","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J80*Factores!$S80","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B380)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B380,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B380,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A380=Factores!$D$24,$C380*F380,IF($A380=Factores!$D$25,$D380*G380,$E380*H380)),)","v":0},{"$f":"IFERROR(IF($A380=Factores!$D$24,$C380*F380,IF($A380=Factores!$D$25,$D380*G380,$E380*H380)),)","v":0}]
[{"$f":"Factores!AL81","v":0},{"$f":"Factores!C81","v":""},{"$f":"1/(Factores!$G81*8760)*Factores!$AC81","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H81*Factores!$AC81","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J81*Factores!$S81","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B381)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B381,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B381,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A381=Factores!$D$24,$C381*F381,IF($A381=Factores!$D$25,$D381*G381,$E381*H381)),)","v":0},{"$f":"IFERROR(IF($A381=Factores!$D$24,$C381*F381,IF($A381=Factores!$D$25,$D381*G381,$E381*H381)),)","v":0}]
[{"$f":"Factores!AL82","v":0},{"$f":"Factores!C82","v":""},{"$f":"1/(Factores!$G82*8760)*Factores!$AC82","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H82*Factores!$AC82","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J82*Factores!$S82","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B382)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B382,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B382,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A382=Factores!$D$24,$C382*F382,IF($A382=Factores!$D$25,$D382*G382,$E382*H382)),)","v":0},{"$f":"IFERROR(IF($A382=Factores!$D$24,$C382*F382,IF($A382=Factores!$D$25,$D382*G382,$E382*H382)),)","v":0}]
[{"$f":"Factores!AL83","v":0},{"$f":"Factores!C83","v":""},{"$f":"1/(Factores!$G83*8760)*Factores!$AC83","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H83*Factores!$AC83","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J83*Factores!$S83","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B383)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B383,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B383,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A383=Factores!$D$24,$C383*F383,IF($A383=Factores!$D$25,$D383*G383,$E383*H383)),)","v":0},{"$f":"IFERROR(IF($A383=Factores!$D$24,$C383*F383,IF($A383=Factores!$D$25,$D383*G383,$E383*H383)),)","v":0}]
[{"$f":"Factores!AL84","v":0},{"$f":"Factores!C84","v":""},{"$f":"1/(Factores!$G84*8760)*Factores!$AC84","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H84*Factores!$AC84","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J84*Factores!$S84","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B384)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B384,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B384,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A384=Factores!$D$24,$C384*F384,IF($A384=Factores!$D$25,$D384*G384,$E384*H384)),)","v":0},{"$f":"IFERROR(IF($A384=Factores!$D$24,$C384*F384,IF($A384=Factores!$D$25,$D384*G384,$E384*H384)),)","v":0}]
[{"$f":"Factores!AL85","v":"Pot_Max"},{"$f":"Factores!C85","v":"ATD"},{"$f":"1/(Factores!$G85*8760)*Factores!$AC85","v":1.1738917249666033E-4},{"$f":"Factores!$H85*Factores!$AC85","v":0.94176910321113416},{"$f":"Factores!$J85*Factores!$S85","v":0.94694715881879599},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B385)","v":9.5149444661830668E-4},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B385,Potencia!M:M,G$250)","v":1.4592085705638858E-7},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B385,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A385=Factores!$D$24,$C385*F385,IF($A385=Factores!$D$25,$D385*G385,$E385*H385)),)","v":1.3742375468979519E-7},{"$f":"IFERROR(IF($A385=Factores!$D$24,$C385*F385,IF($A385=Factores!$D$25,$D385*G385,$E385*H385)),)","v":1.3742375468979519E-7}]
[{"$f":"Factores!AL86","v":"Pot_Max_FP"},{"$f":"Factores!C86","v":"ATH"},{"$f":"1/(Factores!$G86*8760)*Factores!$AC86","v":1.1738917249666033E-4},{"$f":"Factores!$H86*Factores!$AC86","v":0.94176910321113416},{"$f":"Factores!$J86*Factores!$S86","v":0.94694715881879599},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B386)","v":736575.21587900165},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B386,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B386,Potencia!M:M,H$250)","v":99.347002334632975},{"$f":"IFERROR(IF($A386=Factores!$D$24,$C386*F386,IF($A386=Factores!$D$25,$D386*G386,$E386*H386)),)","v":94.076361597944981},{"$f":"IFERROR(IF($A386=Factores!$D$24,$C386*F386,IF($A386=Factores!$D$25,$D386*G386,$E386*H386)),)","v":94.076361597944981}]
[{"$f":"Factores!AL87","v":"Pot_Max"},{"$f":"Factores!C87","v":"ATD PEAJE"},{"$f":"1/(Factores!$G87*8760)*Factores!$AC87","v":1.1738917249666033E-4},{"$f":"Factores!$H87*Factores!$AC87","v":0.94176910321113416},{"$f":"Factores!$J87*Factores!$S87","v":0.94694715881879599},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B387)","v":216427.38177347125},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B387,Potencia!M:M,G$250)","v":33.191227916355892},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B387,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A387=Factores!$D$24,$C387*F387,IF($A387=Factores!$D$25,$D387*G387,$E387*H387)),)","v":31.258472949262849},{"$f":"IFERROR(IF($A387=Factores!$D$24,$C387*F387,IF($A387=Factores!$D$25,$D387*G387,$E387*H387)),)","v":31.258472949262849}]
[{"$f":"Factores!AL88","v":"Pot_Max"},{"$f":"Factores!C88","v":"EDEMET"},{"$f":"1/(Factores!$G88*8760)*Factores!$AC88","v":1.4863241029157759E-4},{"$f":"Factores!$H88*Factores!$AC88","v":0.9464279830628114},{"$f":"Factores!$J88*Factores!$S88","v":0.99368522996895026},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B388)","v":778896.77737914072},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B388,Potencia!M:M,G$250)","v":226.30120799433988},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B388,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A388=Factores!$D$24,$C388*F388,IF($A388=Factores!$D$25,$D388*G388,$E388*H388)),)","v":214.17779584676086},{"$f":"IFERROR(IF($A388=Factores!$D$24,$C388*F388,IF($A388=Factores!$D$25,$D388*G388,$E388*H388)),)","v":214.17779584676086}]
[{"$f":"Factores!AL89","v":"Pot_Max"},{"$f":"Factores!C89","v":"ATD_A"},{"$f":"1/(Factores!$G89*8760)*Factores!$AC89","v":1.1738917249666033E-4},{"$f":"Factores!$H89*Factores!$AC89","v":0.94176910321113416},{"$f":"Factores!$J89*Factores!$S89","v":0.94694715881879599},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B389)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B389,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B389,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A389=Factores!$D$24,$C389*F389,IF($A389=Factores!$D$25,$D389*G389,$E389*H389)),)","v":0},{"$f":"IFERROR(IF($A389=Factores!$D$24,$C389*F389,IF($A389=Factores!$D$25,$D389*G389,$E389*H389)),)","v":0}]
[{"$f":"Factores!AL90","v":"Pot_Max_FP"},{"$f":"Factores!C90","v":"ATH PEAJE"},{"$f":"1/(Factores!$G90*8760)*Factores!$AC90","v":1.1738917249666033E-4},{"$f":"Factores!$H90*Factores!$AC90","v":0.94176910321113416},{"$f":"Factores!$J90*Factores!$S90","v":0.94694715881879599},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B390)","v":357601.45431443735},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B390,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B390,Potencia!M:M,H$250)","v":48.649673391914988},{"$f":"IFERROR(IF($A390=Factores!$D$24,$C390*F390,IF($A390=Factores!$D$25,$D390*G390,$E390*H390)),)","v":46.068669995936276},{"$f":"IFERROR(IF($A390=Factores!$D$24,$C390*F390,IF($A390=Factores!$D$25,$D390*G390,$E390*H390)),)","v":46.068669995936276}]
[{"$f":"Factores!AL91","v":0},{"$f":"Factores!C91","v":""},{"$f":"1/(Factores!$G91*8760)*Factores!$AC91","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H91*Factores!$AC91","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J91*Factores!$S91","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B391)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B391,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B391,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A391=Factores!$D$24,$C391*F391,IF($A391=Factores!$D$25,$D391*G391,$E391*H391)),)","v":0},{"$f":"IFERROR(IF($A391=Factores!$D$24,$C391*F391,IF($A391=Factores!$D$25,$D391*G391,$E391*H391)),)","v":0}]
[{"$f":"Factores!AL92","v":0},{"$f":"Factores!C92","v":""},{"$f":"1/(Factores!$G92*8760)*Factores!$AC92","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H92*Factores!$AC92","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J92*Factores!$S92","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B392)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B392,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B392,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A392=Factores!$D$24,$C392*F392,IF($A392=Factores!$D$25,$D392*G392,$E392*H392)),)","v":0},{"$f":"IFERROR(IF($A392=Factores!$D$24,$C392*F392,IF($A392=Factores!$D$25,$D392*G392,$E392*H392)),)","v":0}]
[{"$f":"Factores!AL93","v":0},{"$f":"Factores!C93","v":""},{"$f":"1/(Factores!$G93*8760)*Factores!$AC93","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H93*Factores!$AC93","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J93*Factores!$S93","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B393)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B393,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B393,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A393=Factores!$D$24,$C393*F393,IF($A393=Factores!$D$25,$D393*G393,$E393*H393)),)","v":0},{"$f":"IFERROR(IF($A393=Factores!$D$24,$C393*F393,IF($A393=Factores!$D$25,$D393*G393,$E393*H393)),)","v":0}]
[{"$f":"Factores!AL94","v":0},{"$f":"Factores!C94","v":""},{"$f":"1/(Factores!$G94*8760)*Factores!$AC94","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H94*Factores!$AC94","v":{"$error":"#VALUE!"}},{"$f":"Factores!$J94*Factores!$S94","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B394)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,$B394,Potencia!M:M,G$250)","v":0},{"$f":"SUMIFS(Potencia!K:K,Potencia!B:B,B394,Potencia!M:M,H$250)","v":0},{"$f":"IFERROR(IF($A394=Factores!$D$24,$C394*F394,IF($A394=Factores!$D$25,$D394*G394,$E394*H394)),)","v":0},{"$f":"IFERROR(IF($A394=Factores!$D$24,$C394*F394,IF($A394=Factores!$D$25,$D394*G394,$E394*H394)),)","v":0}]
[null,"Pérdida AT"]
[null,"Potencia Máxima",null,null,null,null,null,null,{"$f":"SUM(I374:I394)*Balance!K463","v":2556.4430945048139}]

{"sheet":"cargos_comercialización","index":18,"n_rows":109,"n_cols":20,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
["DISEÑO DE LOS COMPONENTES DE COSTOS POR COMERCIALIZACIÓN"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Valor Presente"]
[null,null,"Costo Comercialización Fijo (B/./mes)",null,null,null,null,null,"Grupo Tarifario","Anualidad Medidor (B/./año)",null,"Clientes por tipo de medidor","Anualidad total por tipo de medidor","Participación por tipo de medidor",null,"IMPCOvariable por tipo de medidor"]
[null,"Categoría","Vigente","Vigente","Estimado","vigente sin ajustar por inflación","inflación 1er sem 2023",null,"BTS",{"$f":"Costo_medidores!D6","v":15.054230754068818},null,{"$f":"SUMIFS(D:D,E:E,$I6,F:F,1)","v":1898191.0307913816},{"$f":"J6*L6","v":28575805.79283721},{"$f":"M6/SUM($M$6:$M$12)","v":0.79835785435155726},null,{"$f":"N6*($C$20-$H$102/1000)","v":120260.11685233314}]
[null,"AT_conSMEC",{"$f":"SUMIFS(D7:E7,$D$6:$E$6,$C$6)","v":5.01},{"$f":"F7*(1+G7)","v":5.01},null,{"$f":"F8/2","v":5.01},0,null,"BTD",{"$f":"Costo_medidores!D7","v":168.8224448849146},null,20072.357934934858,{"$f":"J7*L7","v":3388664.5411808183},9.4673339111663743E-2,null,14261.056946219589]
[null,"AT_sinSMEC",{"$f":"SUMIFS(D8:E8,$D$6:$E$6,$C$6)","v":10.02},{"$f":"F8*(1+G8)","v":10.02},null,10.02,{"$f":"G7","v":0},null,"MTD",{"$f":"Costo_medidores!D8","v":1685.5361933573481},null,2180.4775248467313,3675273.7869314118,0.10268069834883063,null,15467.240304085393]
[null,"MT_conSMEC",5.01,5.01,null,{"$f":"F10/2","v":5.01},{"$f":"G8","v":0},null,"ATD",{"$f":"Costo_medidores!D9","v":9338.6568184348125},null,16.435472775096237,153485.23989535219,4.2881081879483597E-3,null,645.93639174123109]
[null,"MT_sinSMEC",10.02,10.02,null,10.02,0,null,"BTSH",{"$f":"Costo_medidores!D10","v":0},null,0,0,0,null,0]
[null,"BT_conSMEC",2.7850000000000001,2.7850000000000001,null,{"$f":"F12/2","v":2.7850000000000001},0,null,null,null,null,0,0,0,null,0]
[null,"BT_sinSMEC",5.57,5.57,null,5.57,0,null,null,null,null,0,0,0,null,0]
[null,"BTS",2.61,2.61,null,2.61,0,null,null,null,null,null,null,{"$f":"SUM(N6:N12)","v":1},null,{"$f":"SUM(P6:P12)","v":150634.35049437938}]
[null,null,null,null,null,"Fuente: CargosVAD2.xlsx (sin suspensión I sem 26)"]
[]
[]
[]
[null,"IPCO",{"$f":"Costos!F16","v":211640.0964993269}]
[null,"IPCOFR",{"$f":"D88","v":61005.746004947585}]
[null,"IPCOVR",{"$f":"J88+H107*H105/1000","v":150634.35049437935}]
[null,"IPCOR",{"$f":"C19+C20","v":211640.09649932693}]
[null,"Diferencia",{"$f":"C18-C21","v":0},null,null,null,null,null,null,null,null,null,null,"CCOMF_","CCOMF_",null,null,"CCOMV_"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22&\"cliente\"","v":"CCOMF_cliente"},{"$f":"O22&\"kWh\"","v":"CCOMF_kWh"},null,null,{"$f":"R22&\"kWh_\"","v":"CCOMV_kWh_"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cargos de Comercialización Fijo (B/./mes)",null,null,null,"Cargos de Comercialización Variable (B/./kWh)"]
[null,null,null,"V. Presente Vble. Facturación",null,null,null,"V. Presente Vble. Facturación",null,null,null,null,null,"Unidad de Aplicación: por cliente","Unidad de Aplicación: por kWh",null,"Unidad de Aplicación: kWh"]
["Tipo Medición","Categoría Tarifaria","Cargo Comercialización Fijo (B/./mes)","Clientes","Tipo de medidor","Paga Costo Variable",{"$f":"J5","v":"Anualidad Medidor (B/./año)"},"Energía","Asignación IMPCOV a categorías","Cargo Comercialización Variable (B/./kWh)","Identificador de categoría con CF energizado",null,"Identificación","Valor",null,null,"Identificación","Valor"]
["BTS",{"$f":"Factores!C34","v":"BTS"},{"$f":"IFERROR(VLOOKUP(A27,$B$7:$C$13,2,0),)","v":2.61},{"$f":"IF(B27=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B27))","v":1589131.8956696466},"BTS",1,{"$f":"IFERROR(VLOOKUP(E27,$I$6:$J$12,2,0),)","v":15.054230754068818},{"$f":"IF(B27=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B27))","v":6643868.1065428313},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E27))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":120260.1168523331},{"$f":"IF(F27=0,,I27/SUMPRODUCT(($H$27:$H$87)*($F$27:$F$87)*($E$27:$E$87=E27)))","v":1.6498830685812409E-2},0,null,{"$f":"CONCATENATE(N$22,$B27)","v":"CCOMF_BTS"},{"$f":"IF(K27=1,0,C27)","v":2.61},{"$f":"IFERROR(IF(K27=1,C27*D27*12/(H27*1000),0),0)","v":0},null,{"$f":"CONCATENATE(R$22,$B27)","v":"CCOMV_BTS"},{"$f":"J27","v":1.6498830685812409E-2},null,{"$f":"C27*D27*12","v":49771610.972373322}]
["BT_sinSMEC",{"$f":"Factores!C35","v":"BTD"},{"$f":"IFERROR(VLOOKUP(A28,$B$7:$C$13,2,0),)","v":5.57},{"$f":"IF(B28=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B28))","v":19367.365111904397},"BTD",1,168.8224448849146,{"$f":"IF(B28=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B28))","v":2476254.5068148598},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E28))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":14261.056946219589},{"$f":"IF(F28=0,,I28/SUMPRODUCT(($H$27:$H$87)*($F$27:$F$87)*($E$27:$E$87=E28)))","v":4.7714051341846333E-3},0,null,{"$f":"CONCATENATE(N$22,$B28)","v":"CCOMF_BTD"},{"$f":"IF(K28=1,0,C28)","v":5.57},{"$f":"IFERROR(IF(K28=1,C28*D28*12/(H28*1000),0),0)","v":0},null,{"$f":"CONCATENATE(R$22,$B28)","v":"CCOMV_BTD"},{"$f":"J28","v":4.7714051341846333E-3},null,{"$f":"C28*D28*12","v":1294514.6840796899}]
["BT_sinSMEC",{"$f":"Factores!C36","v":"BTH"},5.57,{"$f":"IF(B29=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B29))","v":308.6756901335981},"BTD",1,168.8224448849146,{"$f":"IF(B29=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B29))","v":117029.70064049715},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E29))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":14261.056946219589},4.7714051341846333E-3,0,null,"CCOMF_BTH",5.57,0,null,"CCOMV_BTH",4.7714051341846333E-3,null,20631.883128529698]
["BT_sinSMEC",{"$f":"Factores!C37","v":"BTS_A"},5.57,{"$f":"IF(B30=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B30))","v":0},"BTD",1,168.8224448849146,{"$f":"IF(B30=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B30))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E30))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":14261.056946219589},4.7714051341846333E-3,0,null,"CCOMF_BTS_A",5.57,0,null,"CCOMV_BTS_A",4.7714051341846333E-3,null,0]
["BT_sinSMEC",{"$f":"Factores!C38","v":"BTA"},5.57,{"$f":"IF(B31=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B31))","v":0},"BTD",1,168.8224448849146,{"$f":"IF(B31=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B31))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E31))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":14261.056946219589},4.7714051341846333E-3,0,null,"CCOMF_BTA",5.57,0,null,"CCOMV_BTA",4.7714051341846333E-3,null,0]
["BT_conSMEC",{"$f":"Factores!C39","v":"BTD PEAJE"},2.7850000000000001,{"$f":"IF(B32=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B32))","v":386.4558492318082},"BTD",1,168.8224448849146,{"$f":"IF(B32=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B32))","v":384099.02358122752},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E32))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":14261.056946219589},4.7714051341846333E-3,0,null,"CCOMF_BTD PEAJE",2.7850000000000001,0,null,"CCOMV_BTD PEAJE",4.7714051341846333E-3,null,12915.354481327031]
["BT_conSMEC",{"$f":"Factores!C40","v":"BTH PEAJE"},2.7850000000000001,{"$f":"IF(B33=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B33))","v":9.8612836650577407},"BTD",1,168.8224448849146,{"$f":"IF(B33=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B33))","v":11475.720396095358},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E33))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":14261.056946219589},4.7714051341846333E-3,0,null,"CCOMF_BTH PEAJE",2.7850000000000001,0,null,"CCOMV_BTH PEAJE",4.7714051341846333E-3,null,329.5641000862297]
["BTS",{"$f":"Factores!C41","v":"BTS_Prepago"},2.61,{"$f":"IF(B34=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B34))","v":309059.13512173499},"BTS",1,15.054230754068818,{"$f":"IF(B34=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B34))","v":645140.37790368032},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E34))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":120260.1168523331},1.6498830685812409E-2,1,null,"CCOMF_BTS_Prepago",0,1.5004071119321456E-2,null,"CCOMV_BTS_Prepago",1.6498830685812409E-2,null,9679732.1120127402]
[null,{"$f":"Factores!C42","v":0},0,{"$f":"IF(B35=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B35))","v":0},null,null,0,{"$f":"IF(B35=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B35))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E35))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_0",0,0,null,"CCOMV_0",0,null,0]
[null,{"$f":"Factores!C43","v":""},0,{"$f":"IF(B36=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B36))","v":0},null,null,0,{"$f":"IF(B36=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B36))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E36))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C44","v":""},0,{"$f":"IF(B37=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B37))","v":0},null,null,0,{"$f":"IF(B37=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B37))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E37))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C45","v":""},0,{"$f":"IF(B38=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B38))","v":0},null,null,0,{"$f":"IF(B38=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B38))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E38))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C46","v":""},0,{"$f":"IF(B39=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B39))","v":0},null,null,0,{"$f":"IF(B39=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B39))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E39))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C47","v":""},0,{"$f":"IF(B40=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B40))","v":0},null,null,0,{"$f":"IF(B40=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B40))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E40))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C48","v":""},0,{"$f":"IF(B41=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B41))","v":0},null,null,0,{"$f":"IF(B41=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B41))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E41))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C49","v":""},0,{"$f":"IF(B42=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B42))","v":0},null,null,0,{"$f":"IF(B42=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B42))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E42))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C50","v":""},0,{"$f":"IF(B43=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B43))","v":0},null,null,0,{"$f":"IF(B43=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B43))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E43))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C51","v":""},0,{"$f":"IF(B44=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B44))","v":0},null,null,0,{"$f":"IF(B44=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B44))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E44))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C52","v":""},0,{"$f":"IF(B45=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B45))","v":0},null,null,0,{"$f":"IF(B45=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B45))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E45))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C53","v":""},0,{"$f":"IF(B46=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B46))","v":0},null,null,0,{"$f":"IF(B46=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B46))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E46))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C54","v":"AP"},0,{"$f":"IF(B47=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B47))","v":0},null,null,0,{"$f":"IF(B47=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B47))","v":258868.55749143075},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E47))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_AP",0,0,null,"CCOMV_AP",0,null,0]
[null,{"$f":"Factores!C55","v":""},0,{"$f":"IF(B48=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B48))","v":0},null,null,0,{"$f":"IF(B48=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B48))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E48))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C56","v":""},0,{"$f":"IF(B49=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B49))","v":0},null,null,0,{"$f":"IF(B49=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B49))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E49))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C57","v":""},0,{"$f":"IF(B50=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B50))","v":0},null,null,0,{"$f":"IF(B50=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B50))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E50))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C58","v":""},0,{"$f":"IF(B51=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B51))","v":0},null,null,0,{"$f":"IF(B51=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B51))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E51))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C59","v":""},0,{"$f":"IF(B52=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B52))","v":0},null,null,0,{"$f":"IF(B52=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B52))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E52))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C60","v":""},0,{"$f":"IF(B53=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B53))","v":0},null,null,0,{"$f":"IF(B53=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B53))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E53))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
["MT_sinSMEC",{"$f":"Factores!C61","v":"MTD"},10.02,{"$f":"IF(B54=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B54))","v":1460.7765615372784},"MTD",1,1685.5361933573481,{"$f":"IF(B54=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B54))","v":1213373.9415247019},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E54))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":15467.24030408539},4.5864884262239187E-3,0,null,"CCOMF_MTD",10.02,0,null,"CCOMV_MTD",4.5864884262239187E-3,null,175643.77375924235]
["MT_sinSMEC",{"$f":"Factores!C62","v":"MTH"},10.02,{"$f":"IF(B55=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B55))","v":88.500631680540465},"MTD",1,1685.5361933573481,{"$f":"IF(B55=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B55))","v":146212.81134763887},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E55))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":15467.24030408539},4.5864884262239187E-3,0,null,"CCOMF_MTH",10.02,0,null,"CCOMV_MTH",4.5864884262239187E-3,null,10641.315953268186]
["MT_sinSMEC",{"$f":"Factores!C63","v":"MTA"},10.02,{"$f":"IF(B56=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B56))","v":0},"MTD",1,1685.5361933573481,{"$f":"IF(B56=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B56))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E56))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":15467.24030408539},4.5864884262239187E-3,0,null,"CCOMF_MTA",10.02,0,null,"CCOMV_MTA",4.5864884262239187E-3,null,0]
["MT_conSMEC",{"$f":"Factores!C64","v":"MTD PEAJE"},5.01,{"$f":"IF(B57=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B57))","v":528.0749105371666},"MTD",1,1685.5361933573481,{"$f":"IF(B57=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B57))","v":1590282.4841047721},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E57))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":15467.24030408539},4.5864884262239187E-3,0,null,"CCOMF_MTD PEAJE",5.01,0,null,"CCOMV_MTD PEAJE",4.5864884262239187E-3,null,31747.863621494456]
[null,{"$f":"Factores!C65","v":""},0,{"$f":"IF(B58=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B58))","v":0},null,null,0,{"$f":"IF(B58=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B58))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E58))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C66","v":""},0,{"$f":"IF(B59=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B59))","v":0},null,null,{"$f":"IFERROR(VLOOKUP(E59,$I$6:$J$12,2,0),)","v":0},{"$f":"IF(B59=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B59))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E59))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C67","v":""},0,{"$f":"IF(B60=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B60))","v":0},null,null,0,{"$f":"IF(B60=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B60))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E60))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C68","v":""},0,{"$f":"IF(B61=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B61))","v":0},null,null,0,{"$f":"IF(B61=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B61))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E61))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C69","v":""},0,{"$f":"IF(B62=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B62))","v":0},null,null,0,{"$f":"IF(B62=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B62))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E62))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
["MT_conSMEC",{"$f":"Factores!C70","v":"MTH PEAJE"},5.01,{"$f":"IF(B63=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B63))","v":103.12542109174574},"MTD",1,1685.5361933573481,{"$f":"IF(B63=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B63))","v":422479.90395806974},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E63))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":15467.24030408539},4.5864884262239187E-3,0,null,"CCOMF_MTH PEAJE",5.01,0,null,"CCOMV_MTH PEAJE",4.5864884262239187E-3,null,6199.9003160357533]
[null,{"$f":"Factores!C71","v":""},0,{"$f":"IF(B64=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B64))","v":0},null,null,0,{"$f":"IF(B64=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B64))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E64))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C72","v":""},0,{"$f":"IF(B65=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B65))","v":0},null,null,0,{"$f":"IF(B65=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B65))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E65))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C73","v":""},0,{"$f":"IF(B66=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B66))","v":0},null,null,0,{"$f":"IF(B66=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B66))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E66))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C74","v":""},0,{"$f":"IF(B67=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B67))","v":0},null,null,0,{"$f":"IF(B67=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B67))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E67))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C75","v":""},0,{"$f":"IF(B68=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B68))","v":0},null,null,0,{"$f":"IF(B68=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B68))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E68))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C76","v":""},0,{"$f":"IF(B69=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B69))","v":0},null,null,0,{"$f":"IF(B69=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B69))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E69))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C77","v":""},0,{"$f":"IF(B70=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B70))","v":0},null,null,0,{"$f":"IF(B70=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B70))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E70))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C78","v":""},0,{"$f":"IF(B71=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B71))","v":0},null,null,0,{"$f":"IF(B71=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B71))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E71))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C79","v":""},0,{"$f":"IF(B72=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B72))","v":0},null,null,0,{"$f":"IF(B72=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B72))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E72))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C80","v":""},0,{"$f":"IF(B73=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B73))","v":0},null,null,0,{"$f":"IF(B73=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B73))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E73))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C81","v":""},0,{"$f":"IF(B74=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B74))","v":0},null,null,0,{"$f":"IF(B74=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B74))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E74))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C82","v":""},0,{"$f":"IF(B75=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B75))","v":0},null,null,0,{"$f":"IF(B75=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B75))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E75))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C83","v":""},0,{"$f":"IF(B76=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B76))","v":0},null,null,0,{"$f":"IF(B76=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B76))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E76))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C84","v":""},0,{"$f":"IF(B77=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B77))","v":0},null,null,0,{"$f":"IF(B77=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B77))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E77))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
["AT_sinSMEC",{"$f":"Factores!C85","v":"ATD"},10.02,{"$f":"IF(B78=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B78))","v":0},"ATD",1,9338.6568184348125,{"$f":"IF(B78=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B78))","v":9.5149444661830668E-4},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E78))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":645.93639174123098},4.9285395562670789E-4,0,null,"CCOMF_ATD",10.02,0,null,"CCOMV_ATD",4.9285395562670789E-4,null,0]
["AT_sinSMEC",{"$f":"Factores!C86","v":"ATH"},10.02,{"$f":"IF(B79=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B79))","v":9.8612836650577407},"ATD",1,9338.6568184348125,{"$f":"IF(B79=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B79))","v":736575.21587900165},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E79))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":645.93639174123098},4.9285395562670789E-4,0,null,"CCOMF_ATH",10.02,0,null,"CCOMV_ATH",4.9285395562670789E-4,null,1185.7207478865425]
["AT_conSMEC",{"$f":"Factores!C87","v":"ATD PEAJE"},5.01,{"$f":"IF(B80=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B80))","v":3.2870945550192472},"ATD",1,9338.6568184348125,{"$f":"IF(B80=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B80))","v":216427.38177347125},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E80))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":645.93639174123098},4.9285395562670789E-4,0,null,"CCOMF_ATD PEAJE",5.01,0,null,"CCOMV_ATD PEAJE",4.9285395562670789E-4,null,197.62012464775711]
["AT_conSMEC",{"$f":"Factores!C88","v":"EDEMET"},5.01,{"$f":"IF(B81=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B81))","v":3.2870945550192472},"ATD",0,9338.6568184348125,{"$f":"IF(B81=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B81))","v":778896.77737914072},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E81))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":645.93639174123098},0,0,null,"CCOMF_EDEMET",5.01,0,null,"CCOMV_EDEMET",0,null,197.62012464775711]
["AT_sinSMEC",{"$f":"Factores!C89","v":"ATD_A"},10.02,{"$f":"IF(B82=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B82))","v":0},"ATD",1,9338.6568184348125,{"$f":"IF(B82=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B82))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E82))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":645.93639174123098},4.9285395562670789E-4,0,null,"CCOMF_ATD_A",10.02,0,null,"CCOMV_ATD_A",4.9285395562670789E-4,null,0]
["AT_conSMEC",{"$f":"Factores!C90","v":"ATH PEAJE"},5.01,{"$f":"IF(B83=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B83))","v":3.2870945550192472},"ATD",1,9338.6568184348125,{"$f":"IF(B83=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B83))","v":357601.45431443735},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E83))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":645.93639174123098},4.9285395562670789E-4,0,null,"CCOMF_ATH PEAJE",5.01,0,null,"CCOMV_ATH PEAJE",4.9285395562670789E-4,null,197.62012464775711]
[null,{"$f":"Factores!C91","v":""},0,{"$f":"IF(B84=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B84))","v":0},null,null,0,{"$f":"IF(B84=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B84))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E84))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C92","v":""},0,{"$f":"IF(B85=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B85))","v":0},null,null,0,{"$f":"IF(B85=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B85))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E85))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C93","v":""},0,{"$f":"IF(B86=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B86))","v":0},null,null,0,{"$f":"IF(B86=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B86))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E86))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,{"$f":"Factores!C94","v":""},0,{"$f":"IF(B87=\"\",0,SUMIFS(Clientes!K:K,Clientes!C:C,B87))","v":0},null,null,0,{"$f":"IF(B87=\"\",0,SUMIFS(Energia!K:K,Energia!C:C,B87))","v":0},{"$f":"SUMPRODUCT(($G$27:$G$87)*($F$27:$F$87)*($D$27:$D$87)*($E$27:$E$87=E87))/$G$88*(Costos!$F$16-$D$88-$H$102/1000)","v":0},0,null,null,"CCOMF_",0,0,null,"CCOMV_",0,null,0]
[null,null,null,{"$f":"SUMPRODUCT(D27:D87,C27:C87)*12/1000","v":61005.746004947585},null,null,{"$f":"SUMPRODUCT($G$27:$G$87,$D$27:$D$87,$F$27:$F$87)","v":35793229.360844791},null,null,{"$f":"SUMPRODUCT(J27:J87,H27:H87)","v":150634.35049437935}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Migración/Conexión a BTSH"]
["Concepto",null,"unidad",1,2,3,4,"Vpte"]
["medidores",null,null,{"$f":"Params!D24","v":0},{"$f":"Params!E24","v":0},{"$f":"Params!F24","v":0},{"$f":"Params!G24","v":0},{"$f":"SUMPRODUCT(Params!$B$19:$E$19,D100:G100)","v":0}]
["costo medidor",null,"B/.",{"$f":"Costo_medidores!F25","v":245.50624999999999},{"$f":"$D$101","v":245.50624999999999},{"$f":"$D$101","v":245.50624999999999},245.50624999999999]
["Costo Total Medidores BTSH",null,"B/.",{"$f":"D100*D101","v":0},{"$f":"E100*E101","v":0},0,0,{"$f":"SUMPRODUCT(Params!$B$19:$E$19,D102:G102)","v":0}]
[]
["Consumo medio BTSH","kWh/mes","kWh",{"$f":"Params!C25","v":317.96651264495642},{"$f":"$D$104","v":317.96651264495642},{"$f":"$D$104","v":317.96651264495642},317.96651264495642]
["Consumo clientes BTSH","kWh/año","kWh",{"$f":"D104*12*SUM($D100:D100)","v":0},{"$f":"E104*12*SUM($D100:E100)","v":0},{"$f":"F104*12*SUM($D100:F100)","v":0},{"$f":"G104*12*SUM($D100:G100)","v":0},{"$f":"SUMPRODUCT(Params!$B$19:$E$19,D105:G105)","v":0}]
[]
["Costo variable adicional costo medidor BTSH (B/./kWh)",null,null,null,null,null,null,{"$f":"IFERROR(H102/H105,)","v":0}]
[]
["Ingreso cargo energía comercialización adicional costo medidor BTSH (miles B/.)",null,null,null,null,null,null,{"$f":"H107*H105/1000","v":0}]

{"sheet":"cargos_reconexión","index":19,"n_rows":70,"n_cols":4,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[]
[]
["DISEÑO DE LOS COMPONENTES DE COSTOS POR COMERCIALIZACIÓN (Cargo por Reconexión)"]
[]
[null,null,null,"CRX_"]
[null,null,null,{"$f":"D5&\"reconex_\"","v":"CRX_reconex_"}]
[null,null,"Cargos por Reconexión (B/./conexión)"]
[null,null,"Unidad de Aplicación: Reconexión"]
[null,null,"Identificación","Valor"]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B21)","v":"CRX_BTS"},{"$f":"cargos_conexión!G21","v":16.690000000000001}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B22)","v":"CRX_BTD"},{"$f":"cargos_conexión!G22","v":71.849999999999994}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B23)","v":"CRX_BTH"},{"$f":"cargos_conexión!G23","v":71.849999999999994}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B24)","v":"CRX_BTS_A"},{"$f":"cargos_conexión!G24","v":71.849999999999994}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B25)","v":"CRX_BTA"},{"$f":"cargos_conexión!G25","v":71.849999999999994}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B26)","v":"CRX_BTD PEAJE"},{"$f":"cargos_conexión!G26","v":71.849999999999994}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B27)","v":"CRX_BTH PEAJE"},{"$f":"cargos_conexión!G27","v":71.849999999999994}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B28)","v":"CRX_BTS_Prepago"},{"$f":"cargos_conexión!G28","v":16.690000000000001}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B29)","v":"CRX_0"},{"$f":"cargos_conexión!G29","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B30)","v":"CRX_"},{"$f":"cargos_conexión!G30","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B31)","v":"CRX_"},{"$f":"cargos_conexión!G31","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B32)","v":"CRX_"},{"$f":"cargos_conexión!G32","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B33)","v":"CRX_"},{"$f":"cargos_conexión!G33","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B34)","v":"CRX_"},{"$f":"cargos_conexión!G34","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B35)","v":"CRX_"},{"$f":"cargos_conexión!G35","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B36)","v":"CRX_"},{"$f":"cargos_conexión!G36","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B37)","v":"CRX_"},{"$f":"cargos_conexión!G37","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B38)","v":"CRX_"},{"$f":"cargos_conexión!G38","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B39)","v":"CRX_"},{"$f":"cargos_conexión!G39","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B40)","v":"CRX_"},{"$f":"cargos_conexión!G40","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B41)","v":"CRX_AP"},{"$f":"cargos_conexión!G41","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B42)","v":"CRX_"},{"$f":"cargos_conexión!G42","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B43)","v":"CRX_"},{"$f":"cargos_conexión!G43","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B44)","v":"CRX_"},{"$f":"cargos_conexión!G44","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B45)","v":"CRX_"},{"$f":"cargos_conexión!G45","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B46)","v":"CRX_"},{"$f":"cargos_conexión!G46","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B47)","v":"CRX_"},{"$f":"cargos_conexión!G47","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B48)","v":"CRX_MTD"},{"$f":"cargos_conexión!G48","v":141.52000000000001}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B49)","v":"CRX_MTH"},{"$f":"cargos_conexión!G49","v":141.52000000000001}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B50)","v":"CRX_MTA"},{"$f":"cargos_conexión!G50","v":141.52000000000001}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B51)","v":"CRX_MTD PEAJE"},{"$f":"cargos_conexión!G51","v":141.52000000000001}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B52)","v":"CRX_"},{"$f":"cargos_conexión!G52","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B53)","v":"CRX_"},{"$f":"cargos_conexión!G53","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B54)","v":"CRX_"},{"$f":"cargos_conexión!G54","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B55)","v":"CRX_"},{"$f":"cargos_conexión!G55","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B56)","v":"CRX_"},{"$f":"cargos_conexión!G56","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B57)","v":"CRX_MTH PEAJE"},{"$f":"cargos_conexión!G57","v":141.52000000000001}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B58)","v":"CRX_"},{"$f":"cargos_conexión!G58","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B59)","v":"CRX_"},{"$f":"cargos_conexión!G59","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B60)","v":"CRX_"},{"$f":"cargos_conexión!G60","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B61)","v":"CRX_"},{"$f":"cargos_conexión!G61","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B62)","v":"CRX_"},{"$f":"cargos_conexión!G62","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B63)","v":"CRX_"},{"$f":"cargos_conexión!G63","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B64)","v":"CRX_"},{"$f":"cargos_conexión!G64","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B65)","v":"CRX_"},{"$f":"cargos_conexión!G65","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B66)","v":"CRX_"},{"$f":"cargos_conexión!G66","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B67)","v":"CRX_"},{"$f":"cargos_conexión!G67","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B68)","v":"CRX_"},{"$f":"cargos_conexión!G68","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B69)","v":"CRX_"},{"$f":"cargos_conexión!G69","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B70)","v":"CRX_"},{"$f":"cargos_conexión!G70","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B71)","v":"CRX_"},{"$f":"cargos_conexión!G71","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B72)","v":"CRX_ATD"},{"$f":"cargos_conexión!G72","v":202.17}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B73)","v":"CRX_ATH"},{"$f":"cargos_conexión!G73","v":202.17}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B74)","v":"CRX_ATD PEAJE"},{"$f":"cargos_conexión!G74","v":202.17}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B75)","v":"CRX_EDEMET"},{"$f":"cargos_conexión!G75","v":202.17}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B76)","v":"CRX_ATD_A"},{"$f":"cargos_conexión!G76","v":202.17}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B77)","v":"CRX_ATH PEAJE"},{"$f":"cargos_conexión!G77","v":202.17}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B78)","v":"CRX_"},{"$f":"cargos_conexión!G78","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B79)","v":"CRX_"},{"$f":"cargos_conexión!G79","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B80)","v":"CRX_"},{"$f":"cargos_conexión!G80","v":0}]
[null,null,{"$f":"CONCATENATE(D$5,cargos_conexión!B81)","v":"CRX_"},{"$f":"cargos_conexión!G81","v":0}]

{"sheet":"cargos_AP","index":20,"n_rows":88,"n_cols":14,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[]
["DISEÑO DE LOS COMPONENTES DE COSTOS POR ALUMBRADO PÚBLICO"]
[]
["Concepto","u. medida","Valor"]
["CD_AP","(B/./kWh)",{"$f":"VLOOKUP(A5,cargos_distribución!$AF$26:$AG$86,2,0)","v":2.8024600515358867E-2}]
["Energía AP","V.Pte. MWh",{"$f":"INDEX(cargos_distribución!$Y$26:$Y$86,MATCH(\"AP\",cargos_distribución!$B$26:$B$86,0),1)","v":258868.55749143075}]
["IMP (AP)","miles B/.",{"$f":"C5*C6","v":7254.6879096845569}]
[]
["Concepto","miles B/."]
["ALUMPU",{"$f":"Costos!F17","v":27580.102587867899}]
["IMP (AP)",{"$f":"C7","v":7254.6879096845569}]
["ALUMPU + IMP(AP)",{"$f":"B10+B11","v":34834.790497552458}]
[]
["ALUMPU +  IMP_AP","miles B/.",{"$f":"B12","v":34834.790497552458}]
["Ventas energía","MWh",{"$f":"SUMPRODUCT(C28:C88,D28:D88)","v":14960820.62973278}]
["CSAP","B/./kWh",{"$f":"C14/C15","v":2.3284010523007422E-3}]
[]
["Consumo AP (1er semestre)","MWh",{"$f":"SUMIFS(Energia!G:G,Energia!C:C,\"AP\")/2","v":39376.5}]
["CEGFP","B/./kWh",{"$f":"cargos_abastecimiento!D40","v":8.5394205433827558E-2}]
["CCAP","B/./kWh",{"$f":"C18*C19/SUMPRODUCT(E28:E88,D28:D88)","v":1.50652209665633E-3}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"CSERAP_",null,null,"CCONAP_"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K23&\"kWh_\"","v":"CSERAP_kWh_"},null,null,{"$f":"N23&\"kWh_\"","v":"CCONAP_kWh_"}]
[null,null,null,null,null,null,null,null,null,"Cargos por Servicio de Alumbrado Público (B/./kWh)",null,null,"Cargos por Consumo de Alumbrado Público (B/./kWh)"]
[null,null,"V. Presente V. Facturación (MWh)",null,"V. Presente V. Facturación (MWh)",null,null,null,null,"Unidad de Aplicación: kWh",null,null,"Unidad de Aplicación: kWh"]
[null,"Categoría","Energía","Paga AP","Energía (1er semestre)",null,null,null,null,"Identificación","Valor",null,"Identificación","Valor"]
[null,{"$f":"Factores!C34","v":"BTS"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B28)","v":6643868.1065428313},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B28)/2","v":991186.99024515203},null,null,null,null,{"$f":"CONCATENATE(K$23,$B28)","v":"CSERAP_BTS"},{"$f":"IF(D28=1,$C$16,)","v":2.3284010523007422E-3},null,{"$f":"CONCATENATE(N$23,$B28)","v":"CCONAP_BTS"},{"$f":"IF(D28=1,$C$20,)","v":1.50652209665633E-3}]
[null,{"$f":"Factores!C35","v":"BTD"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B29)","v":2476254.5068148598},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B29)/2","v":369428.05190152838},null,null,null,null,{"$f":"CONCATENATE(K$23,$B29)","v":"CSERAP_BTD"},{"$f":"IF(D29=1,$C$16,)","v":2.3284010523007422E-3},null,{"$f":"CONCATENATE(N$23,$B29)","v":"CCONAP_BTD"},{"$f":"IF(D29=1,$C$20,)","v":1.50652209665633E-3}]
[null,{"$f":"Factores!C36","v":"BTH"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B30)","v":117029.70064049715},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B30)/2","v":17459.455077518956},null,null,null,null,"CSERAP_BTH",2.3284010523007422E-3,null,"CCONAP_BTH",1.50652209665633E-3]
[null,{"$f":"Factores!C37","v":"BTS_A"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B31)","v":0},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B31)/2","v":0},null,null,null,null,"CSERAP_BTS_A",2.3284010523007422E-3,null,"CCONAP_BTS_A",1.50652209665633E-3]
[null,{"$f":"Factores!C38","v":"BTA"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B32)","v":0},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B32)/2","v":0},null,null,null,null,"CSERAP_BTA",2.3284010523007422E-3,null,"CCONAP_BTA",1.50652209665633E-3]
[null,{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B33)","v":384099.02358122752},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B33)/2","v":57303.057350680137},null,null,null,null,"CSERAP_BTD PEAJE",2.3284010523007422E-3,null,"CCONAP_BTD PEAJE",1.50652209665633E-3]
[null,{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B34)","v":11475.720396095358},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B34)/2","v":1712.0425297273819},null,null,null,null,"CSERAP_BTH PEAJE",2.3284010523007422E-3,null,"CCONAP_BTH PEAJE",1.50652209665633E-3]
[null,{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B35)","v":645140.37790368032},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B35)/2","v":96247.357594326502},null,null,null,null,"CSERAP_BTS_Prepago",2.3284010523007422E-3,null,"CCONAP_BTS_Prepago",1.50652209665633E-3]
[null,{"$f":"Factores!C42","v":0},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B36)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B36)/2","v":0},null,null,null,null,"CSERAP_0",0,null,"CCONAP_0",0]
[null,{"$f":"Factores!C43","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B37)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B37)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C44","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B38)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B38)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C45","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B39)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B39)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C46","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B40)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B40)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C47","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B41)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B41)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C48","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B42)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B42)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C49","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B43)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B43)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C50","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B44)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B44)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C51","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B45)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B45)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C52","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B46)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B46)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C53","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B47)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B47)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C54","v":"AP"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B48)","v":258868.55749143075},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B48)/2","v":39376.5},null,null,null,null,"CSERAP_AP",0,null,"CCONAP_AP",0]
[null,{"$f":"Factores!C55","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B49)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B49)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C56","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B50)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B50)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C57","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B51)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B51)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C58","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B52)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B52)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C59","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B53)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B53)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C60","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B54)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B54)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C61","v":"MTD"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B55)","v":1213373.9415247019},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B55)/2","v":181021.12291443226},null,null,null,null,"CSERAP_MTD",2.3284010523007422E-3,null,"CCONAP_MTD",1.50652209665633E-3]
[null,{"$f":"Factores!C62","v":"MTH"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B56)","v":146212.81134763887},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B56)/2","v":21813.232004444526},null,null,null,null,"CSERAP_MTH",2.3284010523007422E-3,null,"CCONAP_MTH",1.50652209665633E-3]
[null,{"$f":"Factores!C63","v":"MTA"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B57)","v":0},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B57)/2","v":0},null,null,null,null,"CSERAP_MTA",2.3284010523007422E-3,null,"CCONAP_MTA",1.50652209665633E-3]
[null,{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B58)","v":1590282.4841047721},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B58)/2","v":237251.44505910593},null,null,null,null,"CSERAP_MTD PEAJE",2.3284010523007422E-3,null,"CCONAP_MTD PEAJE",1.50652209665633E-3]
[null,{"$f":"Factores!C65","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B59)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B59)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C66","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B60)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B60)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",{"$f":"IF(D60=1,$C$16,)","v":0},null,"CCONAP_",0]
[null,{"$f":"Factores!C67","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B61)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B61)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C68","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B62)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B62)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C69","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B63)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B63)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B64)","v":422479.90395806974},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B64)/2","v":63029.033347436802},null,null,null,null,"CSERAP_MTH PEAJE",2.3284010523007422E-3,null,"CCONAP_MTH PEAJE",1.50652209665633E-3]
[null,{"$f":"Factores!C71","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B65)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B65)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C72","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B66)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B66)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C73","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B67)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B67)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C74","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B68)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B68)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C75","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B69)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B69)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C76","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B70)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B70)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C77","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B71)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B71)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C78","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B72)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B72)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C79","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B73)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B73)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C80","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B74)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B74)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C81","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B75)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B75)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C82","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B76)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B76)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C83","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B77)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B77)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C84","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B78)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B78)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C85","v":"ATD"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B79)","v":9.5149444661830668E-4},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B79)/2","v":5.0000000000000001E-4},null,null,null,null,"CSERAP_ATD",2.3284010523007422E-3,null,"CCONAP_ATD",1.50652209665633E-3]
[null,{"$f":"Factores!C86","v":"ATH"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B80)","v":736575.21587900165},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B80)/2","v":109888.36015532873},null,null,null,null,"CSERAP_ATH",2.3284010523007422E-3,null,"CCONAP_ATH",1.50652209665633E-3]
[null,{"$f":"Factores!C87","v":"ATD PEAJE"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B81)","v":216427.38177347125},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B81)/2","v":32288.420195371993},null,null,null,null,"CSERAP_ATD PEAJE",2.3284010523007422E-3,null,"CCONAP_ATD PEAJE",1.50652209665633E-3]
[null,{"$f":"Factores!C88","v":"EDEMET"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B82)","v":778896.77737914072},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B82)/2","v":118478},null,null,null,null,"CSERAP_EDEMET",0,null,"CCONAP_EDEMET",0]
[null,{"$f":"Factores!C89","v":"ATD_A"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B83)","v":0},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B83)/2","v":0},null,null,null,null,"CSERAP_ATD_A",2.3284010523007422E-3,null,"CCONAP_ATD_A",1.50652209665633E-3]
[null,{"$f":"Factores!C90","v":"ATH PEAJE"},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B84)","v":357601.45431443735},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B84)/2","v":53349.93162494553},null,null,null,null,"CSERAP_ATH PEAJE",2.3284010523007422E-3,null,"CCONAP_ATH PEAJE",1.50652209665633E-3]
[null,{"$f":"Factores!C91","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B85)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B85)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C92","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B86)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B86)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C93","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B87)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B87)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]
[null,{"$f":"Factores!C94","v":""},{"$f":"SUMIFS(Energia!K:K,Energia!C:C,B88)","v":0},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B88)/2","v":2389833.0009999992},null,null,null,null,"CSERAP_",0,null,"CCONAP_",0]

{"sheet":"cargos_pérdidas","index":21,"n_rows":114,"n_cols":52,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,"Precio Energía Punta (B/./kWh)","Precio Energía Fuera Punta (B/./kWh)","Precio Potencia (B/./kW)"]
[null,null,null,null,"1er Semestre",{"$f":"cargos_abastecimiento!D39","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!D40","v":8.5394205433827558E-2},{"$f":"cargos_abastecimiento!D30","v":16}]
[]
[null,null,"Coeficientes de Pérdidas Técnicas Acumuladas",null,null,"Componentes de Costos por Pérdidas"]
[null,null,"PET%","PET%","PPT%","CPEP","CPEFP","CPP"]
[null,"BT",{"$f":"Balance!K404-1","v":5.7464922783913464E-2},{"$f":"C8","v":5.7464922783913464E-2},{"$f":"Balance!K414-1","v":7.7379223433798439E-2},{"$f":"F$4*C8","v":4.9071714214485437E-3},{"$f":"G$4*D8","v":4.9071714214485437E-3},{"$f":"H$4*E8","v":1.238067574940775}]
[null,"MT",{"$f":"Balance!K405-1","v":4.2146950567589325E-2},{"$f":"C9","v":4.2146950567589325E-2},{"$f":"Balance!K415-1","v":5.692835403203178E-2},{"$f":"F$4*C9","v":3.5991053551780979E-3},3.5991053551780979E-3,0.91085366451250849]
[null,"AT",{"$f":"Balance!K406-1","v":6.2702981446671746E-3},{"$f":"C10","v":6.2702981446671746E-3},{"$f":"Balance!K416-1","v":8.474299794369422E-3},5.3544712789705654E-4,5.3544712789705654E-4,0.13558879670991075]
[]
[null,null,null,"Energía","Potencia"]
[null,"IPPD (miles B/.) Ajuste monómico",{"$f":"Costos!$F$15*Factor_Monomico!C12","v":209736.39292400586},{"$f":"Costos!$F$15*Factor_Monomico!C12-E13","v":192957.4814900854},{"$f":"Costos!$F$15*Costos!B20*Factor_Monomico!C12","v":16778.911433920468}]
[null,"IPPDR sin ajuste (miles B/.)",{"$f":"SUM(K90:M90,Z90:AB90)","v":209736.39292400589},{"$f":"SUM(H90:J90)","v":63691.514425774396},{"$f":"SUM(W90:Y90)","v":29928.199749565461}]
[null,"Factor de Ajuste",null,{"$f":"D13/D14","v":3.0295634077747762},{"$f":"E13/E14","v":0.5606388481206287}]
[null,"Diferencia",{"$f":"C13-C14","v":0},{"$f":"D13-SUM(K90:M90)","v":0},{"$f":"E13-SUM(Z90:AB90)","v":0}]
[]
[null,null,"Variable Facturación","Grupos Tarifarios"]
[null,null,"Energía","BTS"]
[null,null,"Energía H","BTDH"]
[null,null,"Potencia","MTDH"]
[null,null,"Potencia P","ATDH"]
[null,null,null,"EDEMET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPERDE_",null,"CPERDE_",null,"CPERDE_",null,null,"CPERDP_",null,"CPERDP_",null,"CPERDP_"]
[null,"Pérdidas de Energía. Cargos Tarifarios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pérdidas de Potencia. Cargos Tarifarios",null,null,null,"M","P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO24&\"kWh_\"","v":"CPERDE_kWh_"},null,{"$f":"AQ24&\"kWhP_\"","v":"CPERDE_kWhP_"},null,{"$f":"AS24&\"kWhFP_\"","v":"CPERDE_kWhFP_"},null,null,{"$f":"AV24&\"kWh_\"","v":"CPERDP_kWh_"},null,{"$f":"AX24&\"kW_\"","v":"CPERDP_kW_"},null,{"$f":"AZ24&\"kWP_\"","v":"CPERDP_kWP_"}]
[null,null,null,null,{"$f":"Factores!D24","v":"Energia"},"P","FP",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Factores!D24","v":"Energia"},{"$f":"Factores!D25","v":"Pot_Max"},{"$f":"Factores!D26","v":"Pot_Max_P"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargos por pérdidas de energía en distribución (B/./kWh)",null,null,null,null,null,null,"Cargos por pérdidas de potencia en distribución (B/./kWh, B/./kW, B/./kWP)"]
[null,null,null,null,"V. Presente (MWh)",null,null,"Cargo Tarifario sin ajustar (B/./kWh)",null,null,"Cargo Tarifario (B/./kWh)",null,null,null,null,null,null,null,null,"V. Presente (MWh, MW)",null,null,"Cargo Tarifario sin ajustar (B/./kWh, B/./kW)",null,null,"Cargo Tarifario (B/./kWh, B/./kW)",null,null,null,null,null,"cargos potencia ajustados",null,null,"cargos energía ajustados",null,null,null,null,"Unidad de Aplicación: kWh",null,"Unidad de Aplicación: kWhP",null,"Unidad de Aplicación: kWhFP",null,null,"Unidad de Aplicación: kWh",null,"Unidad de Aplicación: kW",null,"Unidad de Aplicación: kWP"]
["Grupos Tarifarios","paga pérdidas?","Variable de Facturación","Categoría","Energía","Energía Punta","Energía Fuera de Punta",{"$f":"E28","v":"Energía"},{"$f":"F28","v":"Energía Punta"},"Energía Fuera de Punta",{"$f":"E28","v":"Energía"},{"$f":"F28","v":"Energía Punta"},{"$f":"G28","v":"Energía Fuera de Punta"},null,null,null,"paga pérdidas?","Variable de Facturación","Categoría","Energía","Potencia máxima","Potencia Máxima en Punta",{"$f":"T28","v":"Energía"},{"$f":"U28","v":"Potencia máxima"},"Potencia Máxima en Punta",{"$f":"T28","v":"Energía"},{"$f":"U28","v":"Potencia máxima"},{"$f":"V28","v":"Potencia Máxima en Punta"},"Ingresos cargos potencia por grupo tarifario","Ingresos por grupo tarifario","% Ingresos con cargos por potencia",{"$f":"AA28","v":"Potencia máxima"},{"$f":"AB28","v":"Potencia Máxima en Punta"},{"$f":"Z28","v":"Energía"},{"$f":"K28","v":"Energía"},{"$f":"L28","v":"Energía Punta"},{"$f":"M28","v":"Energía Fuera de Punta"},null,null,"Identificación","Valor",{"$f":"AN28","v":"Identificación"},{"$f":"AO28","v":"Valor"},"Identificación","Valor",null,"Identificación","Valor",{"$f":"AU28","v":"Identificación"},{"$f":"AV28","v":"Valor"},{"$f":"AW28","v":"Identificación"},{"$f":"AX28","v":"Valor"}]
["BTS",1,"Energia",{"$f":"Factores!C34","v":"BTS"},{"$f":"IF($C29=E$26,SUMIFS(Energia!K:K,Energia!C:C,D29),)","v":6643868.1065428313},{"$f":"IF($C29<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D29,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C29<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D29,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D34+$G$8*(1-Factores!D34))*B29,)","v":4.9071714214485437E-3},{"$f":"IFERROR(($F$8)*B29,)","v":4.9071714214485437E-3},{"$f":"IFERROR(($G$8)*B29,)","v":4.9071714214485437E-3},{"$f":"H29*$D$15","v":1.4866586974098643E-2},{"$f":"I29*$D$15","v":1.4866586974098643E-2},{"$f":"J29*$D$15","v":1.4866586974098643E-2},null,null,null,{"$f":"B29","v":1},"Energia",{"$f":"D29","v":"BTS"},{"$f":"IF($R29=T$26,SUMIFS(Energia!K:K,Energia!C:C,S29),)","v":6643868.1065428313},{"$f":"IF($R29=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S29,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R29=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S29,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G34*730)*Factores!$Z34)*$Q29,)","v":1.9087251185772474E-3},{"$f":"IFERROR($H$8*(Factores!$H34*Factores!$Z34)*$Q29,)","v":0.40004171015882806},{"$f":"IFERROR($H$8*(Factores!$I34*Factores!$P34)*$Q29,)","v":0.53772302472159839},{"$f":"W29*$E$15","v":1.0701054518580584E-3},{"$f":"X29*$E$15","v":0.22427892358365176},{"$f":"Y29*$E$15","v":0.30146841718785727},{"$f":"SUMPRODUCT(($AA$29:$AB$89)*($U$29:$V$89)*($Q$29:$Q$89)*($A$29:$A$89=$A29))*12","v":0},{"$f":"AC29+SUMPRODUCT(($Z$29:$Z$89)*($T$29:$T$89)*($Q$29:$Q$89)*($A$29:$A$89=$A29))+SUMPRODUCT(($K$29:$M$89)*($E$29:$G$89)*($Q$29:$Q$89)*($A$29:$A$89=$A29))","v":116162.68630681286},{"$f":"IFERROR(AC29/AD29,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE29*AA29,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE29*AB29,)","v":0},{"$f":"IF(AE29=0,Z29,(1-Costos!$B$20)/(1-AE29)*Z29)","v":1.0701054518580584E-3},{"$f":"IF(AE29=0,K29,(1-Costos!$B$20)/(1-AE29)*K29)","v":1.4866586974098643E-2},{"$f":"IF(AE29=0,L29,(1-Costos!$B$20)/(1-AE29)*L29)","v":1.4866586974098643E-2},{"$f":"IF(AE29=0,M29,(1-Costos!$B$20)/(1-AE29)*M29)","v":1.4866586974098643E-2},null,null,{"$f":"CONCATENATE(AO$24,D29)","v":"CPERDE_BTS"},{"$f":"IF(AND(C29=Factores!$D$24,B29=1),K29,)","v":1.4866586974098643E-2},{"$f":"CONCATENATE(AQ$24,D29)","v":"CPERDE_BTS"},{"$f":"IF(C29<>Factores!$D$24,L29,)","v":0},{"$f":"CONCATENATE(AS$24,D29)","v":"CPERDE_BTS"},{"$f":"IF(C29<>Factores!$D$24,M29,)","v":0},null,{"$f":"CONCATENATE(AV$24,D29)","v":"CPERDP_BTS"},{"$f":"IF(AND(R29=Factores!$D$24,B29=1),Z29,)","v":1.0701054518580584E-3},{"$f":"CONCATENATE(AX$24,D29)","v":"CPERDP_BTS"},{"$f":"IF(AND(R29=Factores!$D$25,B29=1),AA29,)","v":0},{"$f":"CONCATENATE(AZ$24,D29)","v":"CPERDP_BTS"},{"$f":"IF(AND(R29=Factores!$D$26,B29=1),AB29,)","v":0}]
["BTDH",1,"Energia",{"$f":"Factores!C35","v":"BTD"},{"$f":"IF($C30=E$26,SUMIFS(Energia!K:K,Energia!C:C,D30),)","v":2476254.5068148598},{"$f":"IF($C30<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D30,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C30<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D30,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D35+$G$8*(1-Factores!D35))*B30,)","v":4.9071714214485437E-3},{"$f":"IFERROR(($F$8)*B30,)","v":4.9071714214485437E-3},{"$f":"IFERROR(($G$8)*B30,)","v":4.9071714214485437E-3},1.4866586974098643E-2,1.4866586974098643E-2,1.4866586974098643E-2,null,null,null,{"$f":"B30","v":1},"Pot_Max",{"$f":"D30","v":"BTD"},{"$f":"IF($R30=T$26,SUMIFS(Energia!K:K,Energia!C:C,S30),)","v":0},{"$f":"IF($R30=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S30,Potencia!M:M,U$25),)","v":790.68244694060127},{"$f":"IF($R30=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S30,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G35*730)*Factores!$Z35)*$Q30,)","v":3.0498096444601811E-3},{"$f":"IFERROR($H$8*(Factores!$H35*Factores!$Z35)*$Q30,)","v":0.86932318774264872},{"$f":"IFERROR($H$8*(Factores!$I35*Factores!$P35)*$Q30,)","v":0.90773489627089599},1.7098417660573401E-3,0.48737635062059165,0.50891144664421351,{"$f":"SUMPRODUCT(($AA$29:$AB$89)*($U$29:$V$89)*($Q$29:$Q$89)*($A$29:$A$89=$A30))*12","v":5182.9680791666706},49617.099633953876,{"$f":"IFERROR(AC30/AD30,)","v":0.10445931175751096},{"$f":"IFERROR(Costos!$B$20/AE30*AA30,)","v":0.37325641336942678},{"$f":"IFERROR(Costos!$B$20/AE30*AB30,)","v":0.38974903286790696},{"$f":"IF(AE30=0,Z30,(1-Costos!$B$20)/(1-AE30)*Z30)","v":1.7565415457112218E-3},{"$f":"IF(AE30=0,K30,(1-Costos!$B$20)/(1-AE30)*K30)","v":1.5272628252115004E-2},{"$f":"IF(AE30=0,L30,(1-Costos!$B$20)/(1-AE30)*L30)","v":1.5272628252115004E-2},{"$f":"IF(AE30=0,M30,(1-Costos!$B$20)/(1-AE30)*M30)","v":1.5272628252115004E-2},null,null,{"$f":"CONCATENATE(AO$24,D30)","v":"CPERDE_BTD"},{"$f":"IF(AND(C30=Factores!$D$24,B30=1),K30,)","v":1.4866586974098643E-2},{"$f":"CONCATENATE(AQ$24,D30)","v":"CPERDE_BTD"},{"$f":"IF(C30<>Factores!$D$24,L30,)","v":0},{"$f":"CONCATENATE(AS$24,D30)","v":"CPERDE_BTD"},{"$f":"IF(C30<>Factores!$D$24,M30,)","v":0},null,{"$f":"CONCATENATE(AV$24,D30)","v":"CPERDP_BTD"},{"$f":"IF(AND(R30=Factores!$D$24,B30=1),Z30,)","v":0},{"$f":"CONCATENATE(AX$24,D30)","v":"CPERDP_BTD"},{"$f":"IF(AND(R30=Factores!$D$25,B30=1),AA30,)","v":0.48737635062059165},{"$f":"CONCATENATE(AZ$24,D30)","v":"CPERDP_BTD"},{"$f":"IF(AND(R30=Factores!$D$26,B30=1),AB30,)","v":0}]
["BTDH",1,"Energia_P",{"$f":"Factores!C36","v":"BTH"},{"$f":"IF($C31=E$26,SUMIFS(Energia!K:K,Energia!C:C,D31),)","v":0},{"$f":"IF($C31<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D31,Energia!AA:AA,F$26),)","v":28184.369382412555},{"$f":"IF($C31<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D31,Energia!AA:AA,G$26),)","v":88845.331258084581},{"$f":"IFERROR(($F$8*Factores!D36+$G$8*(1-Factores!D36))*B31,)","v":4.9071714214485437E-3},4.9071714214485437E-3,4.9071714214485437E-3,1.4866586974098643E-2,1.4866586974098643E-2,1.4866586974098643E-2,null,null,null,1,"Pot_Max_P","BTH",{"$f":"IF($R31=T$26,SUMIFS(Energia!K:K,Energia!C:C,S31),)","v":0},{"$f":"IF($R31=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S31,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R31=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S31,Potencia!M:M,V$25),)","v":14.143965181914231},{"$f":"IFERROR($H$8*(1/(Factores!$G36*730)*Factores!$Z36)*$Q31,)","v":3.0498096444601811E-3},{"$f":"IFERROR($H$8*(Factores!$H36*Factores!$Z36)*$Q31,)","v":0.86932318774264872},{"$f":"IFERROR($H$8*(Factores!$I36*Factores!$P36)*$Q31,)","v":0.90773489627089599},1.7098417660573401E-3,0.48737635062059165,0.50891144664421351,5182.9680791666706,49617.099633953876,0.10445931175751096,{"$f":"IFERROR(Costos!$B$20/AE31*AA31,)","v":0.37325641336942678},{"$f":"IFERROR(Costos!$B$20/AE31*AB31,)","v":0.38974903286790696},{"$f":"IF(AE31=0,Z31,(1-Costos!$B$20)/(1-AE31)*Z31)","v":1.7565415457112218E-3},{"$f":"IF(AE31=0,K31,(1-Costos!$B$20)/(1-AE31)*K31)","v":1.5272628252115004E-2},{"$f":"IF(AE31=0,L31,(1-Costos!$B$20)/(1-AE31)*L31)","v":1.5272628252115004E-2},{"$f":"IF(AE31=0,M31,(1-Costos!$B$20)/(1-AE31)*M31)","v":1.5272628252115004E-2},null,null,"CPERDE_BTH",{"$f":"IF(AND(C31=Factores!$D$24,B31=1),K31,)","v":0},"CPERDE_BTH",{"$f":"IF(C31<>Factores!$D$24,L31,)","v":1.4866586974098643E-2},"CPERDE_BTH",{"$f":"IF(C31<>Factores!$D$24,M31,)","v":1.4866586974098643E-2},null,"CPERDP_BTH",{"$f":"IF(AND(R31=Factores!$D$24,B31=1),Z31,)","v":0},"CPERDP_BTH",{"$f":"IF(AND(R31=Factores!$D$25,B31=1),AA31,)","v":0},"CPERDP_BTH",{"$f":"IF(AND(R31=Factores!$D$26,B31=1),AB31,)","v":0.50891144664421351}]
["BTS",1,"Energia",{"$f":"Factores!C37","v":"BTS_A"},{"$f":"IF($C32=E$26,SUMIFS(Energia!K:K,Energia!C:C,D32),)","v":0},{"$f":"IF($C32<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D32,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C32<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D32,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D37+$G$8*(1-Factores!D37))*B32,)","v":4.9071714214485437E-3},4.9071714214485437E-3,4.9071714214485437E-3,1.4866586974098643E-2,1.4866586974098643E-2,1.4866586974098643E-2,null,null,null,1,"Energia","BTS_A",{"$f":"IF($R32=T$26,SUMIFS(Energia!K:K,Energia!C:C,S32),)","v":0},{"$f":"IF($R32=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S32,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R32=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S32,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G37*730)*Factores!$Z37)*$Q32,)","v":1.9087251185772474E-3},{"$f":"IFERROR($H$8*(Factores!$H37*Factores!$Z37)*$Q32,)","v":0.40004171015882806},{"$f":"IFERROR($H$8*(Factores!$I37*Factores!$P37)*$Q32,)","v":0.53772302472159839},1.0701054518580584E-3,0.22427892358365176,0.30146841718785727,0,116162.68630681286,0,{"$f":"IFERROR(Costos!$B$20/AE32*AA32,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE32*AB32,)","v":0},{"$f":"IF(AE32=0,Z32,(1-Costos!$B$20)/(1-AE32)*Z32)","v":1.0701054518580584E-3},{"$f":"IF(AE32=0,K32,(1-Costos!$B$20)/(1-AE32)*K32)","v":1.4866586974098643E-2},{"$f":"IF(AE32=0,L32,(1-Costos!$B$20)/(1-AE32)*L32)","v":1.4866586974098643E-2},{"$f":"IF(AE32=0,M32,(1-Costos!$B$20)/(1-AE32)*M32)","v":1.4866586974098643E-2},null,null,"CPERDE_BTS_A",{"$f":"IF(AND(C32=Factores!$D$24,B32=1),K32,)","v":1.4866586974098643E-2},"CPERDE_BTS_A",{"$f":"IF(C32<>Factores!$D$24,L32,)","v":0},"CPERDE_BTS_A",{"$f":"IF(C32<>Factores!$D$24,M32,)","v":0},null,"CPERDP_BTS_A",{"$f":"IF(AND(R32=Factores!$D$24,B32=1),Z32,)","v":1.0701054518580584E-3},"CPERDP_BTS_A",{"$f":"IF(AND(R32=Factores!$D$25,B32=1),AA32,)","v":0},"CPERDP_BTS_A",{"$f":"IF(AND(R32=Factores!$D$26,B32=1),AB32,)","v":0}]
["BTDH",1,"Energia",{"$f":"Factores!C38","v":"BTA"},{"$f":"IF($C33=E$26,SUMIFS(Energia!K:K,Energia!C:C,D33),)","v":0},{"$f":"IF($C33<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D33,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C33<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D33,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D38+$G$8*(1-Factores!D38))*B33,)","v":4.9071714214485437E-3},4.9071714214485437E-3,4.9071714214485437E-3,1.4866586974098643E-2,1.4866586974098643E-2,1.4866586974098643E-2,null,null,null,1,"Energia","BTA",{"$f":"IF($R33=T$26,SUMIFS(Energia!K:K,Energia!C:C,S33),)","v":0},{"$f":"IF($R33=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S33,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R33=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S33,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G38*730)*Factores!$Z38)*$Q33,)","v":3.0498096444601811E-3},{"$f":"IFERROR($H$8*(Factores!$H38*Factores!$Z38)*$Q33,)","v":0.86932318774264872},{"$f":"IFERROR($H$8*(Factores!$I38*Factores!$P38)*$Q33,)","v":0.90773489627089599},1.7098417660573401E-3,0.48737635062059165,0.50891144664421351,5182.9680791666706,49617.099633953876,0.10445931175751096,{"$f":"IFERROR(Costos!$B$20/AE33*AA33,)","v":0.37325641336942678},{"$f":"IFERROR(Costos!$B$20/AE33*AB33,)","v":0.38974903286790696},{"$f":"IF(AE33=0,Z33,(1-Costos!$B$20)/(1-AE33)*Z33)","v":1.7565415457112218E-3},{"$f":"IF(AE33=0,K33,(1-Costos!$B$20)/(1-AE33)*K33)","v":1.5272628252115004E-2},{"$f":"IF(AE33=0,L33,(1-Costos!$B$20)/(1-AE33)*L33)","v":1.5272628252115004E-2},{"$f":"IF(AE33=0,M33,(1-Costos!$B$20)/(1-AE33)*M33)","v":1.5272628252115004E-2},null,null,"CPERDE_BTA",{"$f":"IF(AND(C33=Factores!$D$24,B33=1),K33,)","v":1.4866586974098643E-2},"CPERDE_BTA",{"$f":"IF(C33<>Factores!$D$24,L33,)","v":0},"CPERDE_BTA",{"$f":"IF(C33<>Factores!$D$24,M33,)","v":0},null,"CPERDP_BTA",{"$f":"IF(AND(R33=Factores!$D$24,B33=1),Z33,)","v":1.7098417660573401E-3},"CPERDP_BTA",{"$f":"IF(AND(R33=Factores!$D$25,B33=1),AA33,)","v":0},"CPERDP_BTA",{"$f":"IF(AND(R33=Factores!$D$26,B33=1),AB33,)","v":0}]
["BTDH",1,"Energia",{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"IF($C34=E$26,SUMIFS(Energia!K:K,Energia!C:C,D34),)","v":384099.02358122752},{"$f":"IF($C34<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D34,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C34<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D34,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D39+$G$8*(1-Factores!D39))*B34,)","v":4.9071714214485437E-3},4.9071714214485437E-3,4.9071714214485437E-3,1.4866586974098643E-2,1.4866586974098643E-2,1.4866586974098643E-2,null,null,null,1,"Pot_Max","BTD PEAJE",{"$f":"IF($R34=T$26,SUMIFS(Energia!K:K,Energia!C:C,S34),)","v":0},{"$f":"IF($R34=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S34,Potencia!M:M,U$25),)","v":78.565727971273034},{"$f":"IF($R34=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S34,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G39*730)*Factores!$Z39)*$Q34,)","v":3.0498096444601811E-3},{"$f":"IFERROR($H$8*(Factores!$H39*Factores!$Z39)*$Q34,)","v":0.86932318774264872},{"$f":"IFERROR($H$8*(Factores!$I39*Factores!$P39)*$Q34,)","v":0.90773489627089599},1.7098417660573401E-3,0.48737635062059165,0.50891144664421351,5182.9680791666706,49617.099633953876,0.10445931175751096,{"$f":"IFERROR(Costos!$B$20/AE34*AA34,)","v":0.37325641336942678},{"$f":"IFERROR(Costos!$B$20/AE34*AB34,)","v":0.38974903286790696},{"$f":"IF(AE34=0,Z34,(1-Costos!$B$20)/(1-AE34)*Z34)","v":1.7565415457112218E-3},{"$f":"IF(AE34=0,K34,(1-Costos!$B$20)/(1-AE34)*K34)","v":1.5272628252115004E-2},{"$f":"IF(AE34=0,L34,(1-Costos!$B$20)/(1-AE34)*L34)","v":1.5272628252115004E-2},{"$f":"IF(AE34=0,M34,(1-Costos!$B$20)/(1-AE34)*M34)","v":1.5272628252115004E-2},null,null,"CPERDE_BTD PEAJE",{"$f":"IF(AND(C34=Factores!$D$24,B34=1),K34,)","v":1.4866586974098643E-2},"CPERDE_BTD PEAJE",{"$f":"IF(C34<>Factores!$D$24,L34,)","v":0},"CPERDE_BTD PEAJE",{"$f":"IF(C34<>Factores!$D$24,M34,)","v":0},null,"CPERDP_BTD PEAJE",{"$f":"IF(AND(R34=Factores!$D$24,B34=1),Z34,)","v":0},"CPERDP_BTD PEAJE",{"$f":"IF(AND(R34=Factores!$D$25,B34=1),AA34,)","v":0.48737635062059165},"CPERDP_BTD PEAJE",{"$f":"IF(AND(R34=Factores!$D$26,B34=1),AB34,)","v":0}]
["BTDH",1,"Energia_P",{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"IF($C35=E$26,SUMIFS(Energia!K:K,Energia!C:C,D35),)","v":0},{"$f":"IF($C35<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D35,Energia!AA:AA,F$26),)","v":3846.7691315435286},{"$f":"IF($C35<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D35,Energia!AA:AA,G$26),)","v":7628.9512645518298},{"$f":"IFERROR(($F$8*Factores!D40+$G$8*(1-Factores!D40))*B35,)","v":4.9071714214485437E-3},4.9071714214485437E-3,4.9071714214485437E-3,1.4866586974098643E-2,1.4866586974098643E-2,1.4866586974098643E-2,null,null,null,1,"Pot_Max_P","BTH PEAJE",{"$f":"IF($R35=T$26,SUMIFS(Energia!K:K,Energia!C:C,S35),)","v":0},{"$f":"IF($R35=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S35,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R35=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S35,Potencia!M:M,V$25),)","v":2.0926578682258081},{"$f":"IFERROR($H$8*(1/(Factores!$G40*730)*Factores!$Z40)*$Q35,)","v":3.0498096444601811E-3},{"$f":"IFERROR($H$8*(Factores!$H40*Factores!$Z40)*$Q35,)","v":0.86932318774264872},{"$f":"IFERROR($H$8*(Factores!$I40*Factores!$P40)*$Q35,)","v":0.90773489627089599},1.7098417660573401E-3,0.48737635062059165,0.50891144664421351,5182.9680791666706,49617.099633953876,0.10445931175751096,{"$f":"IFERROR(Costos!$B$20/AE35*AA35,)","v":0.37325641336942678},{"$f":"IFERROR(Costos!$B$20/AE35*AB35,)","v":0.38974903286790696},{"$f":"IF(AE35=0,Z35,(1-Costos!$B$20)/(1-AE35)*Z35)","v":1.7565415457112218E-3},{"$f":"IF(AE35=0,K35,(1-Costos!$B$20)/(1-AE35)*K35)","v":1.5272628252115004E-2},{"$f":"IF(AE35=0,L35,(1-Costos!$B$20)/(1-AE35)*L35)","v":1.5272628252115004E-2},{"$f":"IF(AE35=0,M35,(1-Costos!$B$20)/(1-AE35)*M35)","v":1.5272628252115004E-2},null,null,"CPERDE_BTH PEAJE",{"$f":"IF(AND(C35=Factores!$D$24,B35=1),K35,)","v":0},"CPERDE_BTH PEAJE",{"$f":"IF(C35<>Factores!$D$24,L35,)","v":1.4866586974098643E-2},"CPERDE_BTH PEAJE",{"$f":"IF(C35<>Factores!$D$24,M35,)","v":1.4866586974098643E-2},null,"CPERDP_BTH PEAJE",{"$f":"IF(AND(R35=Factores!$D$24,B35=1),Z35,)","v":0},"CPERDP_BTH PEAJE",{"$f":"IF(AND(R35=Factores!$D$25,B35=1),AA35,)","v":0},"CPERDP_BTH PEAJE",{"$f":"IF(AND(R35=Factores!$D$26,B35=1),AB35,)","v":0.50891144664421351}]
["BTS",1,"Energia",{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"IF($C36=E$26,SUMIFS(Energia!K:K,Energia!C:C,D36),)","v":645140.37790368032},{"$f":"IF($C36<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D36,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C36<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D36,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D41+$G$8*(1-Factores!D41))*B36,)","v":4.9071714214485437E-3},4.9071714214485437E-3,4.9071714214485437E-3,1.4866586974098643E-2,1.4866586974098643E-2,1.4866586974098643E-2,null,null,null,1,"Energia","BTS_Prepago",{"$f":"IF($R36=T$26,SUMIFS(Energia!K:K,Energia!C:C,S36),)","v":645140.37790368032},{"$f":"IF($R36=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S36,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R36=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S36,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G41*730)*Factores!$Z41)*$Q36,)","v":1.9087251185772474E-3},{"$f":"IFERROR($H$8*(Factores!$H41*Factores!$Z41)*$Q36,)","v":0.40004171015882806},{"$f":"IFERROR($H$8*(Factores!$I41*Factores!$P41)*$Q36,)","v":0.53772302472159839},1.0701054518580584E-3,0.22427892358365176,0.30146841718785727,0,116162.68630681286,0,{"$f":"IFERROR(Costos!$B$20/AE36*AA36,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE36*AB36,)","v":0},{"$f":"IF(AE36=0,Z36,(1-Costos!$B$20)/(1-AE36)*Z36)","v":1.0701054518580584E-3},{"$f":"IF(AE36=0,K36,(1-Costos!$B$20)/(1-AE36)*K36)","v":1.4866586974098643E-2},{"$f":"IF(AE36=0,L36,(1-Costos!$B$20)/(1-AE36)*L36)","v":1.4866586974098643E-2},{"$f":"IF(AE36=0,M36,(1-Costos!$B$20)/(1-AE36)*M36)","v":1.4866586974098643E-2},null,null,"CPERDE_BTS_Prepago",{"$f":"IF(AND(C36=Factores!$D$24,B36=1),K36,)","v":1.4866586974098643E-2},"CPERDE_BTS_Prepago",{"$f":"IF(C36<>Factores!$D$24,L36,)","v":0},"CPERDE_BTS_Prepago",{"$f":"IF(C36<>Factores!$D$24,M36,)","v":0},null,"CPERDP_BTS_Prepago",{"$f":"IF(AND(R36=Factores!$D$24,B36=1),Z36,)","v":1.0701054518580584E-3},"CPERDP_BTS_Prepago",{"$f":"IF(AND(R36=Factores!$D$25,B36=1),AA36,)","v":0},"CPERDP_BTS_Prepago",{"$f":"IF(AND(R36=Factores!$D$26,B36=1),AB36,)","v":0}]
[null,null,null,{"$f":"Factores!C42","v":0},{"$f":"IF($C37=E$26,SUMIFS(Energia!K:K,Energia!C:C,D37),)","v":0},{"$f":"IF($C37<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D37,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C37<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D37,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D42+$G$8*(1-Factores!D42))*B37,)","v":0},0,0,0,0,0,null,null,null,0,null,0,{"$f":"IF($R37=T$26,SUMIFS(Energia!K:K,Energia!C:C,S37),)","v":0},{"$f":"IF($R37=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S37,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R37=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S37,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G42*730)*Factores!$Z42)*$Q37,)","v":0},{"$f":"IFERROR($H$8*(Factores!$H42*Factores!$Z42)*$Q37,)","v":0},{"$f":"IFERROR($H$8*(Factores!$I42*Factores!$P42)*$Q37,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE37*AA37,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE37*AB37,)","v":0},{"$f":"IF(AE37=0,Z37,(1-Costos!$B$20)/(1-AE37)*Z37)","v":0},{"$f":"IF(AE37=0,K37,(1-Costos!$B$20)/(1-AE37)*K37)","v":0},{"$f":"IF(AE37=0,L37,(1-Costos!$B$20)/(1-AE37)*L37)","v":0},{"$f":"IF(AE37=0,M37,(1-Costos!$B$20)/(1-AE37)*M37)","v":0},null,null,"CPERDE_0",{"$f":"IF(AND(C37=Factores!$D$24,B37=1),K37,)","v":0},"CPERDE_0",{"$f":"IF(C37<>Factores!$D$24,L37,)","v":0},"CPERDE_0",{"$f":"IF(C37<>Factores!$D$24,M37,)","v":0},null,"CPERDP_0",{"$f":"IF(AND(R37=Factores!$D$24,B37=1),Z37,)","v":0},"CPERDP_0",{"$f":"IF(AND(R37=Factores!$D$25,B37=1),AA37,)","v":0},"CPERDP_0",{"$f":"IF(AND(R37=Factores!$D$26,B37=1),AB37,)","v":0}]
[null,null,null,{"$f":"Factores!C43","v":""},{"$f":"IF($C38=E$26,SUMIFS(Energia!K:K,Energia!C:C,D38),)","v":0},{"$f":"IF($C38<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D38,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C38<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D38,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D43+$G$8*(1-Factores!D43))*B38,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R38=T$26,SUMIFS(Energia!K:K,Energia!C:C,S38),)","v":0},{"$f":"IF($R38=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S38,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R38=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S38,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G43*730)*Factores!$Z43)*$Q38,)","v":0},{"$f":"IFERROR($H$8*(Factores!$H43*Factores!$Z43)*$Q38,)","v":0},{"$f":"IFERROR($H$8*(Factores!$I43*Factores!$P43)*$Q38,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE38*AA38,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE38*AB38,)","v":0},{"$f":"IF(AE38=0,Z38,(1-Costos!$B$20)/(1-AE38)*Z38)","v":0},{"$f":"IF(AE38=0,K38,(1-Costos!$B$20)/(1-AE38)*K38)","v":0},{"$f":"IF(AE38=0,L38,(1-Costos!$B$20)/(1-AE38)*L38)","v":0},{"$f":"IF(AE38=0,M38,(1-Costos!$B$20)/(1-AE38)*M38)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C38=Factores!$D$24,B38=1),K38,)","v":0},"CPERDE_",{"$f":"IF(C38<>Factores!$D$24,L38,)","v":0},"CPERDE_",{"$f":"IF(C38<>Factores!$D$24,M38,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R38=Factores!$D$24,B38=1),Z38,)","v":0},"CPERDP_",{"$f":"IF(AND(R38=Factores!$D$25,B38=1),AA38,)","v":0},"CPERDP_",{"$f":"IF(AND(R38=Factores!$D$26,B38=1),AB38,)","v":0}]
[null,null,null,{"$f":"Factores!C44","v":""},{"$f":"IF($C39=E$26,SUMIFS(Energia!K:K,Energia!C:C,D39),)","v":0},{"$f":"IF($C39<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D39,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C39<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D39,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D44+$G$8*(1-Factores!D44))*B39,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R39=T$26,SUMIFS(Energia!K:K,Energia!C:C,S39),)","v":0},{"$f":"IF($R39=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S39,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R39=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S39,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G44*730)*Factores!$Z44)*$Q39,)","v":0},{"$f":"IFERROR($H$8*(Factores!$H44*Factores!$Z44)*$Q39,)","v":0},{"$f":"IFERROR($H$8*(Factores!$I44*Factores!$P44)*$Q39,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE39*AA39,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE39*AB39,)","v":0},{"$f":"IF(AE39=0,Z39,(1-Costos!$B$20)/(1-AE39)*Z39)","v":0},{"$f":"IF(AE39=0,K39,(1-Costos!$B$20)/(1-AE39)*K39)","v":0},{"$f":"IF(AE39=0,L39,(1-Costos!$B$20)/(1-AE39)*L39)","v":0},{"$f":"IF(AE39=0,M39,(1-Costos!$B$20)/(1-AE39)*M39)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C39=Factores!$D$24,B39=1),K39,)","v":0},"CPERDE_",{"$f":"IF(C39<>Factores!$D$24,L39,)","v":0},"CPERDE_",{"$f":"IF(C39<>Factores!$D$24,M39,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R39=Factores!$D$24,B39=1),Z39,)","v":0},"CPERDP_",{"$f":"IF(AND(R39=Factores!$D$25,B39=1),AA39,)","v":0},"CPERDP_",{"$f":"IF(AND(R39=Factores!$D$26,B39=1),AB39,)","v":0}]
[null,null,null,{"$f":"Factores!C45","v":""},{"$f":"IF($C40=E$26,SUMIFS(Energia!K:K,Energia!C:C,D40),)","v":0},{"$f":"IF($C40<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D40,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C40<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D40,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D45+$G$8*(1-Factores!D45))*B40,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R40=T$26,SUMIFS(Energia!K:K,Energia!C:C,S40),)","v":0},{"$f":"IF($R40=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S40,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R40=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S40,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G45*730)*Factores!$Z45)*$Q40,)","v":0},{"$f":"IFERROR($H$8*(Factores!$H45*Factores!$Z45)*$Q40,)","v":0},{"$f":"IFERROR($H$8*(Factores!$I45*Factores!$P45)*$Q40,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE40*AA40,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE40*AB40,)","v":0},{"$f":"IF(AE40=0,Z40,(1-Costos!$B$20)/(1-AE40)*Z40)","v":0},{"$f":"IF(AE40=0,K40,(1-Costos!$B$20)/(1-AE40)*K40)","v":0},{"$f":"IF(AE40=0,L40,(1-Costos!$B$20)/(1-AE40)*L40)","v":0},{"$f":"IF(AE40=0,M40,(1-Costos!$B$20)/(1-AE40)*M40)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C40=Factores!$D$24,B40=1),K40,)","v":0},"CPERDE_",{"$f":"IF(C40<>Factores!$D$24,L40,)","v":0},"CPERDE_",{"$f":"IF(C40<>Factores!$D$24,M40,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R40=Factores!$D$24,B40=1),Z40,)","v":0},"CPERDP_",{"$f":"IF(AND(R40=Factores!$D$25,B40=1),AA40,)","v":0},"CPERDP_",{"$f":"IF(AND(R40=Factores!$D$26,B40=1),AB40,)","v":0}]
[null,null,null,{"$f":"Factores!C46","v":""},{"$f":"IF($C41=E$26,SUMIFS(Energia!K:K,Energia!C:C,D41),)","v":0},{"$f":"IF($C41<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D41,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C41<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D41,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D46+$G$8*(1-Factores!D46))*B41,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R41=T$26,SUMIFS(Energia!K:K,Energia!C:C,S41),)","v":0},{"$f":"IF($R41=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S41,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R41=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S41,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G46*730)*Factores!$Z46)*$Q41,)","v":0},{"$f":"IFERROR($H$8*(Factores!$H46*Factores!$Z46)*$Q41,)","v":0},{"$f":"IFERROR($H$8*(Factores!$I46*Factores!$P46)*$Q41,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE41*AA41,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE41*AB41,)","v":0},{"$f":"IF(AE41=0,Z41,(1-Costos!$B$20)/(1-AE41)*Z41)","v":0},{"$f":"IF(AE41=0,K41,(1-Costos!$B$20)/(1-AE41)*K41)","v":0},{"$f":"IF(AE41=0,L41,(1-Costos!$B$20)/(1-AE41)*L41)","v":0},{"$f":"IF(AE41=0,M41,(1-Costos!$B$20)/(1-AE41)*M41)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C41=Factores!$D$24,B41=1),K41,)","v":0},"CPERDE_",{"$f":"IF(C41<>Factores!$D$24,L41,)","v":0},"CPERDE_",{"$f":"IF(C41<>Factores!$D$24,M41,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R41=Factores!$D$24,B41=1),Z41,)","v":0},"CPERDP_",{"$f":"IF(AND(R41=Factores!$D$25,B41=1),AA41,)","v":0},"CPERDP_",{"$f":"IF(AND(R41=Factores!$D$26,B41=1),AB41,)","v":0}]
[null,null,null,{"$f":"Factores!C47","v":""},{"$f":"IF($C42=E$26,SUMIFS(Energia!K:K,Energia!C:C,D42),)","v":0},{"$f":"IF($C42<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D42,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C42<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D42,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D47+$G$8*(1-Factores!D47))*B42,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R42=T$26,SUMIFS(Energia!K:K,Energia!C:C,S42),)","v":0},{"$f":"IF($R42=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S42,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R42=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S42,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G47*730)*Factores!$Z47)*$Q42,)","v":0},{"$f":"IFERROR($H$8*(Factores!$H47*Factores!$Z47)*$Q42,)","v":0},{"$f":"IFERROR($H$8*(Factores!$I47*Factores!$P47)*$Q42,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE42*AA42,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE42*AB42,)","v":0},{"$f":"IF(AE42=0,Z42,(1-Costos!$B$20)/(1-AE42)*Z42)","v":0},{"$f":"IF(AE42=0,K42,(1-Costos!$B$20)/(1-AE42)*K42)","v":0},{"$f":"IF(AE42=0,L42,(1-Costos!$B$20)/(1-AE42)*L42)","v":0},{"$f":"IF(AE42=0,M42,(1-Costos!$B$20)/(1-AE42)*M42)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C42=Factores!$D$24,B42=1),K42,)","v":0},"CPERDE_",{"$f":"IF(C42<>Factores!$D$24,L42,)","v":0},"CPERDE_",{"$f":"IF(C42<>Factores!$D$24,M42,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R42=Factores!$D$24,B42=1),Z42,)","v":0},"CPERDP_",{"$f":"IF(AND(R42=Factores!$D$25,B42=1),AA42,)","v":0},"CPERDP_",{"$f":"IF(AND(R42=Factores!$D$26,B42=1),AB42,)","v":0}]
[null,null,null,{"$f":"Factores!C48","v":""},{"$f":"IF($C43=E$26,SUMIFS(Energia!K:K,Energia!C:C,D43),)","v":0},{"$f":"IF($C43<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D43,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C43<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D43,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D48+$G$8*(1-Factores!D48))*B43,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R43=T$26,SUMIFS(Energia!K:K,Energia!C:C,S43),)","v":0},{"$f":"IF($R43=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S43,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R43=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S43,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G48*730)*Factores!$Z48)*$Q43,)","v":0},{"$f":"IFERROR($H$8*(Factores!$H48*Factores!$Z48)*$Q43,)","v":0},{"$f":"IFERROR($H$8*(Factores!$I48*Factores!$P48)*$Q43,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE43*AA43,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE43*AB43,)","v":0},{"$f":"IF(AE43=0,Z43,(1-Costos!$B$20)/(1-AE43)*Z43)","v":0},{"$f":"IF(AE43=0,K43,(1-Costos!$B$20)/(1-AE43)*K43)","v":0},{"$f":"IF(AE43=0,L43,(1-Costos!$B$20)/(1-AE43)*L43)","v":0},{"$f":"IF(AE43=0,M43,(1-Costos!$B$20)/(1-AE43)*M43)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C43=Factores!$D$24,B43=1),K43,)","v":0},"CPERDE_",{"$f":"IF(C43<>Factores!$D$24,L43,)","v":0},"CPERDE_",{"$f":"IF(C43<>Factores!$D$24,M43,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R43=Factores!$D$24,B43=1),Z43,)","v":0},"CPERDP_",{"$f":"IF(AND(R43=Factores!$D$25,B43=1),AA43,)","v":0},"CPERDP_",{"$f":"IF(AND(R43=Factores!$D$26,B43=1),AB43,)","v":0}]
[null,null,null,{"$f":"Factores!C49","v":""},{"$f":"IF($C44=E$26,SUMIFS(Energia!K:K,Energia!C:C,D44),)","v":0},{"$f":"IF($C44<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D44,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C44<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D44,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D49+$G$8*(1-Factores!D49))*B44,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R44=T$26,SUMIFS(Energia!K:K,Energia!C:C,S44),)","v":0},{"$f":"IF($R44=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S44,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R44=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S44,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G49*730)*Factores!$Z49)*$Q44,)","v":0},{"$f":"IFERROR($H$8*(Factores!$H49*Factores!$Z49)*$Q44,)","v":0},{"$f":"IFERROR($H$8*(Factores!$I49*Factores!$P49)*$Q44,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE44*AA44,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE44*AB44,)","v":0},{"$f":"IF(AE44=0,Z44,(1-Costos!$B$20)/(1-AE44)*Z44)","v":0},{"$f":"IF(AE44=0,K44,(1-Costos!$B$20)/(1-AE44)*K44)","v":0},{"$f":"IF(AE44=0,L44,(1-Costos!$B$20)/(1-AE44)*L44)","v":0},{"$f":"IF(AE44=0,M44,(1-Costos!$B$20)/(1-AE44)*M44)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C44=Factores!$D$24,B44=1),K44,)","v":0},"CPERDE_",{"$f":"IF(C44<>Factores!$D$24,L44,)","v":0},"CPERDE_",{"$f":"IF(C44<>Factores!$D$24,M44,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R44=Factores!$D$24,B44=1),Z44,)","v":0},"CPERDP_",{"$f":"IF(AND(R44=Factores!$D$25,B44=1),AA44,)","v":0},"CPERDP_",{"$f":"IF(AND(R44=Factores!$D$26,B44=1),AB44,)","v":0}]
[null,null,null,{"$f":"Factores!C50","v":""},{"$f":"IF($C45=E$26,SUMIFS(Energia!K:K,Energia!C:C,D45),)","v":0},{"$f":"IF($C45<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D45,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C45<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D45,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D50+$G$8*(1-Factores!D50))*B45,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R45=T$26,SUMIFS(Energia!K:K,Energia!C:C,S45),)","v":0},{"$f":"IF($R45=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S45,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R45=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S45,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G50*730)*Factores!$Z50)*$Q45,)","v":0},{"$f":"IFERROR($H$8*(Factores!$H50*Factores!$Z50)*$Q45,)","v":0},{"$f":"IFERROR($H$8*(Factores!$I50*Factores!$P50)*$Q45,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE45*AA45,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE45*AB45,)","v":0},{"$f":"IF(AE45=0,Z45,(1-Costos!$B$20)/(1-AE45)*Z45)","v":0},{"$f":"IF(AE45=0,K45,(1-Costos!$B$20)/(1-AE45)*K45)","v":0},{"$f":"IF(AE45=0,L45,(1-Costos!$B$20)/(1-AE45)*L45)","v":0},{"$f":"IF(AE45=0,M45,(1-Costos!$B$20)/(1-AE45)*M45)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C45=Factores!$D$24,B45=1),K45,)","v":0},"CPERDE_",{"$f":"IF(C45<>Factores!$D$24,L45,)","v":0},"CPERDE_",{"$f":"IF(C45<>Factores!$D$24,M45,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R45=Factores!$D$24,B45=1),Z45,)","v":0},"CPERDP_",{"$f":"IF(AND(R45=Factores!$D$25,B45=1),AA45,)","v":0},"CPERDP_",{"$f":"IF(AND(R45=Factores!$D$26,B45=1),AB45,)","v":0}]
[null,null,null,{"$f":"Factores!C51","v":""},{"$f":"IF($C46=E$26,SUMIFS(Energia!K:K,Energia!C:C,D46),)","v":0},{"$f":"IF($C46<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D46,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C46<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D46,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D51+$G$8*(1-Factores!D51))*B46,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R46=T$26,SUMIFS(Energia!K:K,Energia!C:C,S46),)","v":0},{"$f":"IF($R46=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S46,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R46=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S46,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G51*730)*Factores!$Z51)*$Q46,)","v":0},{"$f":"IFERROR($H$8*(Factores!$H51*Factores!$Z51)*$Q46,)","v":0},{"$f":"IFERROR($H$8*(Factores!$I51*Factores!$P51)*$Q46,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE46*AA46,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE46*AB46,)","v":0},{"$f":"IF(AE46=0,Z46,(1-Costos!$B$20)/(1-AE46)*Z46)","v":0},{"$f":"IF(AE46=0,K46,(1-Costos!$B$20)/(1-AE46)*K46)","v":0},{"$f":"IF(AE46=0,L46,(1-Costos!$B$20)/(1-AE46)*L46)","v":0},{"$f":"IF(AE46=0,M46,(1-Costos!$B$20)/(1-AE46)*M46)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C46=Factores!$D$24,B46=1),K46,)","v":0},"CPERDE_",{"$f":"IF(C46<>Factores!$D$24,L46,)","v":0},"CPERDE_",{"$f":"IF(C46<>Factores!$D$24,M46,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R46=Factores!$D$24,B46=1),Z46,)","v":0},"CPERDP_",{"$f":"IF(AND(R46=Factores!$D$25,B46=1),AA46,)","v":0},"CPERDP_",{"$f":"IF(AND(R46=Factores!$D$26,B46=1),AB46,)","v":0}]
[null,null,null,{"$f":"Factores!C52","v":""},{"$f":"IF($C47=E$26,SUMIFS(Energia!K:K,Energia!C:C,D47),)","v":0},{"$f":"IF($C47<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D47,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C47<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D47,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D52+$G$8*(1-Factores!D52))*B47,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R47=T$26,SUMIFS(Energia!K:K,Energia!C:C,S47),)","v":0},{"$f":"IF($R47=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S47,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R47=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S47,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G52*730)*Factores!$Z52)*$Q47,)","v":0},{"$f":"IFERROR($H$8*(Factores!$H52*Factores!$Z52)*$Q47,)","v":0},{"$f":"IFERROR($H$8*(Factores!$I52*Factores!$P52)*$Q47,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE47*AA47,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE47*AB47,)","v":0},{"$f":"IF(AE47=0,Z47,(1-Costos!$B$20)/(1-AE47)*Z47)","v":0},{"$f":"IF(AE47=0,K47,(1-Costos!$B$20)/(1-AE47)*K47)","v":0},{"$f":"IF(AE47=0,L47,(1-Costos!$B$20)/(1-AE47)*L47)","v":0},{"$f":"IF(AE47=0,M47,(1-Costos!$B$20)/(1-AE47)*M47)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C47=Factores!$D$24,B47=1),K47,)","v":0},"CPERDE_",{"$f":"IF(C47<>Factores!$D$24,L47,)","v":0},"CPERDE_",{"$f":"IF(C47<>Factores!$D$24,M47,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R47=Factores!$D$24,B47=1),Z47,)","v":0},"CPERDP_",{"$f":"IF(AND(R47=Factores!$D$25,B47=1),AA47,)","v":0},"CPERDP_",{"$f":"IF(AND(R47=Factores!$D$26,B47=1),AB47,)","v":0}]
[null,null,null,{"$f":"Factores!C53","v":""},{"$f":"IF($C48=E$26,SUMIFS(Energia!K:K,Energia!C:C,D48),)","v":0},{"$f":"IF($C48<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D48,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C48<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D48,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D53+$G$8*(1-Factores!D53))*B48,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R48=T$26,SUMIFS(Energia!K:K,Energia!C:C,S48),)","v":0},{"$f":"IF($R48=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S48,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R48=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S48,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G53*730)*Factores!$Z53)*$Q48,)","v":0},{"$f":"IFERROR($H$8*(Factores!$H53*Factores!$Z53)*$Q48,)","v":0},{"$f":"IFERROR($H$8*(Factores!$I53*Factores!$P53)*$Q48,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE48*AA48,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE48*AB48,)","v":0},{"$f":"IF(AE48=0,Z48,(1-Costos!$B$20)/(1-AE48)*Z48)","v":0},{"$f":"IF(AE48=0,K48,(1-Costos!$B$20)/(1-AE48)*K48)","v":0},{"$f":"IF(AE48=0,L48,(1-Costos!$B$20)/(1-AE48)*L48)","v":0},{"$f":"IF(AE48=0,M48,(1-Costos!$B$20)/(1-AE48)*M48)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C48=Factores!$D$24,B48=1),K48,)","v":0},"CPERDE_",{"$f":"IF(C48<>Factores!$D$24,L48,)","v":0},"CPERDE_",{"$f":"IF(C48<>Factores!$D$24,M48,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R48=Factores!$D$24,B48=1),Z48,)","v":0},"CPERDP_",{"$f":"IF(AND(R48=Factores!$D$25,B48=1),AA48,)","v":0},"CPERDP_",{"$f":"IF(AND(R48=Factores!$D$26,B48=1),AB48,)","v":0}]
[null,0,"Energia",{"$f":"Factores!C54","v":"AP"},{"$f":"IF($C49=E$26,SUMIFS(Energia!K:K,Energia!C:C,D49),)","v":258868.55749143075},{"$f":"IF($C49<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D49,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C49<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D49,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$8*Factores!D54+$G$8*(1-Factores!D54))*B49,)","v":0},0,0,0,0,0,null,null,null,0,"Energia","AP",{"$f":"IF($R49=T$26,SUMIFS(Energia!K:K,Energia!C:C,S49),)","v":258868.55749143075},{"$f":"IF($R49=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S49,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R49=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S49,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$8*(1/(Factores!$G54*730)*Factores!$Z54)*$Q49,)","v":0},{"$f":"IFERROR($H$8*(Factores!$H54*Factores!$Z54)*$Q49,)","v":0},{"$f":"IFERROR($H$8*(Factores!$I54*Factores!$P54)*$Q49,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE49*AA49,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE49*AB49,)","v":0},{"$f":"IF(AE49=0,Z49,(1-Costos!$B$20)/(1-AE49)*Z49)","v":0},{"$f":"IF(AE49=0,K49,(1-Costos!$B$20)/(1-AE49)*K49)","v":0},{"$f":"IF(AE49=0,L49,(1-Costos!$B$20)/(1-AE49)*L49)","v":0},{"$f":"IF(AE49=0,M49,(1-Costos!$B$20)/(1-AE49)*M49)","v":0},null,null,"CPERDE_AP",{"$f":"IF(AND(C49=Factores!$D$24,B49=1),K49,)","v":0},"CPERDE_AP",{"$f":"IF(C49<>Factores!$D$24,L49,)","v":0},"CPERDE_AP",{"$f":"IF(C49<>Factores!$D$24,M49,)","v":0},null,"CPERDP_AP",{"$f":"IF(AND(R49=Factores!$D$24,B49=1),Z49,)","v":0},"CPERDP_AP",{"$f":"IF(AND(R49=Factores!$D$25,B49=1),AA49,)","v":0},"CPERDP_AP",{"$f":"IF(AND(R49=Factores!$D$26,B49=1),AB49,)","v":0}]
[null,null,null,{"$f":"Factores!C55","v":""},{"$f":"IF($C50=E$26,SUMIFS(Energia!K:K,Energia!C:C,D50),)","v":0},{"$f":"IF($C50<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D50,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C50<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D50,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D55+$G$9*(1-Factores!D55))*B50,)","v":0},{"$f":"IFERROR(($F$9)*B50,)","v":0},{"$f":"IFERROR(($G$9)*B50,)","v":0},0,0,0,null,null,null,0,null,"",{"$f":"IF($R50=T$26,SUMIFS(Energia!K:K,Energia!C:C,S50),)","v":0},{"$f":"IF($R50=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S50,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R50=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S50,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G55*730)*Factores!$Z55)*$Q50,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H55*Factores!$Z55)*$Q50,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I55*Factores!$P55)*$Q50,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE50*AA50,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE50*AB50,)","v":0},{"$f":"IF(AE50=0,Z50,(1-Costos!$B$20)/(1-AE50)*Z50)","v":0},{"$f":"IF(AE50=0,K50,(1-Costos!$B$20)/(1-AE50)*K50)","v":0},{"$f":"IF(AE50=0,L50,(1-Costos!$B$20)/(1-AE50)*L50)","v":0},{"$f":"IF(AE50=0,M50,(1-Costos!$B$20)/(1-AE50)*M50)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C50=Factores!$D$24,B50=1),K50,)","v":0},"CPERDE_",{"$f":"IF(C50<>Factores!$D$24,L50,)","v":0},"CPERDE_",{"$f":"IF(C50<>Factores!$D$24,M50,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R50=Factores!$D$24,B50=1),Z50,)","v":0},"CPERDP_",{"$f":"IF(AND(R50=Factores!$D$25,B50=1),AA50,)","v":0},"CPERDP_",{"$f":"IF(AND(R50=Factores!$D$26,B50=1),AB50,)","v":0}]
[null,null,null,{"$f":"Factores!C56","v":""},{"$f":"IF($C51=E$26,SUMIFS(Energia!K:K,Energia!C:C,D51),)","v":0},{"$f":"IF($C51<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D51,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C51<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D51,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D56+$G$9*(1-Factores!D56))*B51,)","v":0},{"$f":"IFERROR(($F$9)*B51,)","v":0},{"$f":"IFERROR(($G$9)*B51,)","v":0},0,0,0,null,null,null,0,null,"",{"$f":"IF($R51=T$26,SUMIFS(Energia!K:K,Energia!C:C,S51),)","v":0},{"$f":"IF($R51=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S51,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R51=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S51,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G56*730)*Factores!$Z56)*$Q51,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H56*Factores!$Z56)*$Q51,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I56*Factores!$P56)*$Q51,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE51*AA51,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE51*AB51,)","v":0},{"$f":"IF(AE51=0,Z51,(1-Costos!$B$20)/(1-AE51)*Z51)","v":0},{"$f":"IF(AE51=0,K51,(1-Costos!$B$20)/(1-AE51)*K51)","v":0},{"$f":"IF(AE51=0,L51,(1-Costos!$B$20)/(1-AE51)*L51)","v":0},{"$f":"IF(AE51=0,M51,(1-Costos!$B$20)/(1-AE51)*M51)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C51=Factores!$D$24,B51=1),K51,)","v":0},"CPERDE_",{"$f":"IF(C51<>Factores!$D$24,L51,)","v":0},"CPERDE_",{"$f":"IF(C51<>Factores!$D$24,M51,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R51=Factores!$D$24,B51=1),Z51,)","v":0},"CPERDP_",{"$f":"IF(AND(R51=Factores!$D$25,B51=1),AA51,)","v":0},"CPERDP_",{"$f":"IF(AND(R51=Factores!$D$26,B51=1),AB51,)","v":0}]
[null,null,null,{"$f":"Factores!C57","v":""},{"$f":"IF($C52=E$26,SUMIFS(Energia!K:K,Energia!C:C,D52),)","v":0},{"$f":"IF($C52<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D52,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C52<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D52,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D57+$G$9*(1-Factores!D57))*B52,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R52=T$26,SUMIFS(Energia!K:K,Energia!C:C,S52),)","v":0},{"$f":"IF($R52=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S52,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R52=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S52,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G57*730)*Factores!$Z57)*$Q52,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H57*Factores!$Z57)*$Q52,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I57*Factores!$P57)*$Q52,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE52*AA52,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE52*AB52,)","v":0},{"$f":"IF(AE52=0,Z52,(1-Costos!$B$20)/(1-AE52)*Z52)","v":0},{"$f":"IF(AE52=0,K52,(1-Costos!$B$20)/(1-AE52)*K52)","v":0},{"$f":"IF(AE52=0,L52,(1-Costos!$B$20)/(1-AE52)*L52)","v":0},{"$f":"IF(AE52=0,M52,(1-Costos!$B$20)/(1-AE52)*M52)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C52=Factores!$D$24,B52=1),K52,)","v":0},"CPERDE_",{"$f":"IF(C52<>Factores!$D$24,L52,)","v":0},"CPERDE_",{"$f":"IF(C52<>Factores!$D$24,M52,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R52=Factores!$D$24,B52=1),Z52,)","v":0},"CPERDP_",{"$f":"IF(AND(R52=Factores!$D$25,B52=1),AA52,)","v":0},"CPERDP_",{"$f":"IF(AND(R52=Factores!$D$26,B52=1),AB52,)","v":0}]
[null,null,null,{"$f":"Factores!C58","v":""},{"$f":"IF($C53=E$26,SUMIFS(Energia!K:K,Energia!C:C,D53),)","v":0},{"$f":"IF($C53<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D53,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C53<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D53,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D58+$G$9*(1-Factores!D58))*B53,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R53=T$26,SUMIFS(Energia!K:K,Energia!C:C,S53),)","v":0},{"$f":"IF($R53=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S53,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R53=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S53,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G58*730)*Factores!$Z58)*$Q53,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H58*Factores!$Z58)*$Q53,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I58*Factores!$P58)*$Q53,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE53*AA53,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE53*AB53,)","v":0},{"$f":"IF(AE53=0,Z53,(1-Costos!$B$20)/(1-AE53)*Z53)","v":0},{"$f":"IF(AE53=0,K53,(1-Costos!$B$20)/(1-AE53)*K53)","v":0},{"$f":"IF(AE53=0,L53,(1-Costos!$B$20)/(1-AE53)*L53)","v":0},{"$f":"IF(AE53=0,M53,(1-Costos!$B$20)/(1-AE53)*M53)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C53=Factores!$D$24,B53=1),K53,)","v":0},"CPERDE_",{"$f":"IF(C53<>Factores!$D$24,L53,)","v":0},"CPERDE_",{"$f":"IF(C53<>Factores!$D$24,M53,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R53=Factores!$D$24,B53=1),Z53,)","v":0},"CPERDP_",{"$f":"IF(AND(R53=Factores!$D$25,B53=1),AA53,)","v":0},"CPERDP_",{"$f":"IF(AND(R53=Factores!$D$26,B53=1),AB53,)","v":0}]
[null,null,null,{"$f":"Factores!C59","v":""},{"$f":"IF($C54=E$26,SUMIFS(Energia!K:K,Energia!C:C,D54),)","v":0},{"$f":"IF($C54<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D54,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C54<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D54,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D59+$G$9*(1-Factores!D59))*B54,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R54=T$26,SUMIFS(Energia!K:K,Energia!C:C,S54),)","v":0},{"$f":"IF($R54=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S54,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R54=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S54,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G59*730)*Factores!$Z59)*$Q54,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H59*Factores!$Z59)*$Q54,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I59*Factores!$P59)*$Q54,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE54*AA54,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE54*AB54,)","v":0},{"$f":"IF(AE54=0,Z54,(1-Costos!$B$20)/(1-AE54)*Z54)","v":0},{"$f":"IF(AE54=0,K54,(1-Costos!$B$20)/(1-AE54)*K54)","v":0},{"$f":"IF(AE54=0,L54,(1-Costos!$B$20)/(1-AE54)*L54)","v":0},{"$f":"IF(AE54=0,M54,(1-Costos!$B$20)/(1-AE54)*M54)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C54=Factores!$D$24,B54=1),K54,)","v":0},"CPERDE_",{"$f":"IF(C54<>Factores!$D$24,L54,)","v":0},"CPERDE_",{"$f":"IF(C54<>Factores!$D$24,M54,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R54=Factores!$D$24,B54=1),Z54,)","v":0},"CPERDP_",{"$f":"IF(AND(R54=Factores!$D$25,B54=1),AA54,)","v":0},"CPERDP_",{"$f":"IF(AND(R54=Factores!$D$26,B54=1),AB54,)","v":0}]
[null,null,null,{"$f":"Factores!C60","v":""},{"$f":"IF($C55=E$26,SUMIFS(Energia!K:K,Energia!C:C,D55),)","v":0},{"$f":"IF($C55<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D55,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C55<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D55,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D60+$G$9*(1-Factores!D60))*B55,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R55=T$26,SUMIFS(Energia!K:K,Energia!C:C,S55),)","v":0},{"$f":"IF($R55=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S55,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R55=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S55,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G60*730)*Factores!$Z60)*$Q55,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H60*Factores!$Z60)*$Q55,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I60*Factores!$P60)*$Q55,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE55*AA55,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE55*AB55,)","v":0},{"$f":"IF(AE55=0,Z55,(1-Costos!$B$20)/(1-AE55)*Z55)","v":0},{"$f":"IF(AE55=0,K55,(1-Costos!$B$20)/(1-AE55)*K55)","v":0},{"$f":"IF(AE55=0,L55,(1-Costos!$B$20)/(1-AE55)*L55)","v":0},{"$f":"IF(AE55=0,M55,(1-Costos!$B$20)/(1-AE55)*M55)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C55=Factores!$D$24,B55=1),K55,)","v":0},"CPERDE_",{"$f":"IF(C55<>Factores!$D$24,L55,)","v":0},"CPERDE_",{"$f":"IF(C55<>Factores!$D$24,M55,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R55=Factores!$D$24,B55=1),Z55,)","v":0},"CPERDP_",{"$f":"IF(AND(R55=Factores!$D$25,B55=1),AA55,)","v":0},"CPERDP_",{"$f":"IF(AND(R55=Factores!$D$26,B55=1),AB55,)","v":0}]
["MTDH",1,"Energia",{"$f":"Factores!C61","v":"MTD"},{"$f":"IF($C56=E$26,SUMIFS(Energia!K:K,Energia!C:C,D56),)","v":1213373.9415247019},{"$f":"IF($C56<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D56,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C56<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D56,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D61+$G$9*(1-Factores!D61))*B56,)","v":3.5991053551780979E-3},3.5991053551780979E-3,3.5991053551780979E-3,1.0903717884773805E-2,1.0903717884773805E-2,1.0903717884773805E-2,null,null,null,1,"Pot_Max","MTD",{"$f":"IF($R56=T$26,SUMIFS(Energia!K:K,Energia!C:C,S56),)","v":0},{"$f":"IF($R56=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S56,Potencia!M:M,U$25),)","v":279.6697123791746},{"$f":"IF($R56=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S56,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G61*730)*Factores!$Z61)*$Q56,)","v":1.6980823183659509E-3},{"$f":"IFERROR($H$9*(Factores!$H61*Factores!$Z61)*$Q56,)","v":0.69967842081580356},{"$f":"IFERROR($H$9*(Factores!$I61*Factores!$P61)*$Q56,)","v":0.72351646914957368},9.5201091498269333E-4,0.39226690390103264,0.40563143986032135,3449.3076431907111,40220.451284907234,8.5760043286363302E-2,{"$f":"IFERROR(Costos!$B$20/AE56*AA56,)","v":0.36592043461657808},{"$f":"IFERROR(Costos!$B$20/AE56*AB56,)","v":0.3783873461965202},{"$f":"IF(AE56=0,Z56,(1-Costos!$B$20)/(1-AE56)*Z56)","v":9.5800892900420071E-4},{"$f":"IF(AE56=0,K56,(1-Costos!$B$20)/(1-AE56)*K56)","v":1.0972415261799805E-2},{"$f":"IF(AE56=0,L56,(1-Costos!$B$20)/(1-AE56)*L56)","v":1.0972415261799805E-2},{"$f":"IF(AE56=0,M56,(1-Costos!$B$20)/(1-AE56)*M56)","v":1.0972415261799805E-2},null,null,"CPERDE_MTD",{"$f":"IF(AND(C56=Factores!$D$24,B56=1),K56,)","v":1.0903717884773805E-2},"CPERDE_MTD",{"$f":"IF(C56<>Factores!$D$24,L56,)","v":0},"CPERDE_MTD",{"$f":"IF(C56<>Factores!$D$24,M56,)","v":0},null,"CPERDP_MTD",{"$f":"IF(AND(R56=Factores!$D$24,B56=1),Z56,)","v":0},"CPERDP_MTD",{"$f":"IF(AND(R56=Factores!$D$25,B56=1),AA56,)","v":0.39226690390103264},"CPERDP_MTD",{"$f":"IF(AND(R56=Factores!$D$26,B56=1),AB56,)","v":0}]
["MTDH",1,"Energia_P",{"$f":"Factores!C62","v":"MTH"},{"$f":"IF($C57=E$26,SUMIFS(Energia!K:K,Energia!C:C,D57),)","v":0},{"$f":"IF($C57<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D57,Energia!AA:AA,F$26),)","v":32126.601665593545},{"$f":"IF($C57<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D57,Energia!AA:AA,G$26),)","v":114086.20968204532},{"$f":"IFERROR(($F$9*Factores!D62+$G$9*(1-Factores!D62))*B57,)","v":3.5991053551780979E-3},3.5991053551780979E-3,3.5991053551780979E-3,1.0903717884773805E-2,1.0903717884773805E-2,1.0903717884773805E-2,null,null,null,1,"Pot_Max_P","MTH",{"$f":"IF($R57=T$26,SUMIFS(Energia!K:K,Energia!C:C,S57),)","v":0},{"$f":"IF($R57=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S57,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R57=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S57,Potencia!M:M,V$25),)","v":39.227326665516316},{"$f":"IFERROR($H$9*(1/(Factores!$G62*730)*Factores!$Z62)*$Q57,)","v":1.6980823183659509E-3},{"$f":"IFERROR($H$9*(Factores!$H62*Factores!$Z62)*$Q57,)","v":0.69967842081580356},{"$f":"IFERROR($H$9*(Factores!$I62*Factores!$P62)*$Q57,)","v":0.72351646914957368},9.5201091498269333E-4,0.39226690390103264,0.40563143986032135,3449.3076431907111,40220.451284907234,8.5760043286363302E-2,{"$f":"IFERROR(Costos!$B$20/AE57*AA57,)","v":0.36592043461657808},{"$f":"IFERROR(Costos!$B$20/AE57*AB57,)","v":0.3783873461965202},{"$f":"IF(AE57=0,Z57,(1-Costos!$B$20)/(1-AE57)*Z57)","v":9.5800892900420071E-4},{"$f":"IF(AE57=0,K57,(1-Costos!$B$20)/(1-AE57)*K57)","v":1.0972415261799805E-2},{"$f":"IF(AE57=0,L57,(1-Costos!$B$20)/(1-AE57)*L57)","v":1.0972415261799805E-2},{"$f":"IF(AE57=0,M57,(1-Costos!$B$20)/(1-AE57)*M57)","v":1.0972415261799805E-2},null,null,"CPERDE_MTH",{"$f":"IF(AND(C57=Factores!$D$24,B57=1),K57,)","v":0},"CPERDE_MTH",{"$f":"IF(C57<>Factores!$D$24,L57,)","v":1.0903717884773805E-2},"CPERDE_MTH",{"$f":"IF(C57<>Factores!$D$24,M57,)","v":1.0903717884773805E-2},null,"CPERDP_MTH",{"$f":"IF(AND(R57=Factores!$D$24,B57=1),Z57,)","v":0},"CPERDP_MTH",{"$f":"IF(AND(R57=Factores!$D$25,B57=1),AA57,)","v":0},"CPERDP_MTH",{"$f":"IF(AND(R57=Factores!$D$26,B57=1),AB57,)","v":0.40563143986032135}]
["MTDH",1,"Energia",{"$f":"Factores!C63","v":"MTA"},{"$f":"IF($C58=E$26,SUMIFS(Energia!K:K,Energia!C:C,D58),)","v":0},{"$f":"IF($C58<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D58,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C58<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D58,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D63+$G$9*(1-Factores!D63))*B58,)","v":3.5991053551780979E-3},3.5991053551780979E-3,3.5991053551780979E-3,1.0903717884773805E-2,1.0903717884773805E-2,1.0903717884773805E-2,null,null,null,1,"Energia","MTA",{"$f":"IF($R58=T$26,SUMIFS(Energia!K:K,Energia!C:C,S58),)","v":0},{"$f":"IF($R58=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S58,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R58=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S58,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G63*730)*Factores!$Z63)*$Q58,)","v":1.6980823183659509E-3},{"$f":"IFERROR($H$9*(Factores!$H63*Factores!$Z63)*$Q58,)","v":0.69967842081580356},{"$f":"IFERROR($H$9*(Factores!$I63*Factores!$P63)*$Q58,)","v":0.72351646914957368},9.5201091498269333E-4,0.39226690390103264,0.40563143986032135,3449.3076431907111,40220.451284907234,8.5760043286363302E-2,{"$f":"IFERROR(Costos!$B$20/AE58*AA58,)","v":0.36592043461657808},{"$f":"IFERROR(Costos!$B$20/AE58*AB58,)","v":0.3783873461965202},{"$f":"IF(AE58=0,Z58,(1-Costos!$B$20)/(1-AE58)*Z58)","v":9.5800892900420071E-4},{"$f":"IF(AE58=0,K58,(1-Costos!$B$20)/(1-AE58)*K58)","v":1.0972415261799805E-2},{"$f":"IF(AE58=0,L58,(1-Costos!$B$20)/(1-AE58)*L58)","v":1.0972415261799805E-2},{"$f":"IF(AE58=0,M58,(1-Costos!$B$20)/(1-AE58)*M58)","v":1.0972415261799805E-2},null,null,"CPERDE_MTA",{"$f":"IF(AND(C58=Factores!$D$24,B58=1),K58,)","v":1.0903717884773805E-2},"CPERDE_MTA",{"$f":"IF(C58<>Factores!$D$24,L58,)","v":0},"CPERDE_MTA",{"$f":"IF(C58<>Factores!$D$24,M58,)","v":0},null,"CPERDP_MTA",{"$f":"IF(AND(R58=Factores!$D$24,B58=1),Z58,)","v":9.5201091498269333E-4},"CPERDP_MTA",{"$f":"IF(AND(R58=Factores!$D$25,B58=1),AA58,)","v":0},"CPERDP_MTA",{"$f":"IF(AND(R58=Factores!$D$26,B58=1),AB58,)","v":0}]
["MTDH",1,"Energia",{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"IF($C59=E$26,SUMIFS(Energia!K:K,Energia!C:C,D59),)","v":1590282.4841047721},{"$f":"IF($C59<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D59,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C59<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D59,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D64+$G$9*(1-Factores!D64))*B59,)","v":3.5991053551780979E-3},3.5991053551780979E-3,3.5991053551780979E-3,1.0903717884773805E-2,1.0903717884773805E-2,1.0903717884773805E-2,null,null,null,1,"Pot_Max","MTD PEAJE",{"$f":"IF($R59=T$26,SUMIFS(Energia!K:K,Energia!C:C,S59),)","v":0},{"$f":"IF($R59=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S59,Potencia!M:M,U$25),)","v":333.664434301087},{"$f":"IF($R59=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S59,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G64*730)*Factores!$Z64)*$Q59,)","v":1.6980823183659509E-3},{"$f":"IFERROR($H$9*(Factores!$H64*Factores!$Z64)*$Q59,)","v":0.69967842081580356},{"$f":"IFERROR($H$9*(Factores!$I64*Factores!$P64)*$Q59,)","v":0.72351646914957368},9.5201091498269333E-4,0.39226690390103264,0.40563143986032135,3449.3076431907111,40220.451284907234,8.5760043286363302E-2,{"$f":"IFERROR(Costos!$B$20/AE59*AA59,)","v":0.36592043461657808},{"$f":"IFERROR(Costos!$B$20/AE59*AB59,)","v":0.3783873461965202},{"$f":"IF(AE59=0,Z59,(1-Costos!$B$20)/(1-AE59)*Z59)","v":9.5800892900420071E-4},{"$f":"IF(AE59=0,K59,(1-Costos!$B$20)/(1-AE59)*K59)","v":1.0972415261799805E-2},{"$f":"IF(AE59=0,L59,(1-Costos!$B$20)/(1-AE59)*L59)","v":1.0972415261799805E-2},{"$f":"IF(AE59=0,M59,(1-Costos!$B$20)/(1-AE59)*M59)","v":1.0972415261799805E-2},null,null,"CPERDE_MTD PEAJE",{"$f":"IF(AND(C59=Factores!$D$24,B59=1),K59,)","v":1.0903717884773805E-2},"CPERDE_MTD PEAJE",{"$f":"IF(C59<>Factores!$D$24,L59,)","v":0},"CPERDE_MTD PEAJE",{"$f":"IF(C59<>Factores!$D$24,M59,)","v":0},null,"CPERDP_MTD PEAJE",{"$f":"IF(AND(R59=Factores!$D$24,B59=1),Z59,)","v":0},"CPERDP_MTD PEAJE",{"$f":"IF(AND(R59=Factores!$D$25,B59=1),AA59,)","v":0.39226690390103264},"CPERDP_MTD PEAJE",{"$f":"IF(AND(R59=Factores!$D$26,B59=1),AB59,)","v":0}]
[null,null,null,{"$f":"Factores!C65","v":""},{"$f":"IF($C60=E$26,SUMIFS(Energia!K:K,Energia!C:C,D60),)","v":0},{"$f":"IF($C60<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D60,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C60<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D60,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D65+$G$9*(1-Factores!D65))*B60,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R60=T$26,SUMIFS(Energia!K:K,Energia!C:C,S60),)","v":0},{"$f":"IF($R60=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S60,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R60=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S60,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G65*730)*Factores!$Z65)*$Q60,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H65*Factores!$Z65)*$Q60,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I65*Factores!$P65)*$Q60,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE60*AA60,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE60*AB60,)","v":0},{"$f":"IF(AE60=0,Z60,(1-Costos!$B$20)/(1-AE60)*Z60)","v":0},{"$f":"IF(AE60=0,K60,(1-Costos!$B$20)/(1-AE60)*K60)","v":0},{"$f":"IF(AE60=0,L60,(1-Costos!$B$20)/(1-AE60)*L60)","v":0},{"$f":"IF(AE60=0,M60,(1-Costos!$B$20)/(1-AE60)*M60)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C60=Factores!$D$24,B60=1),K60,)","v":0},"CPERDE_",{"$f":"IF(C60<>Factores!$D$24,L60,)","v":0},"CPERDE_",{"$f":"IF(C60<>Factores!$D$24,M60,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R60=Factores!$D$24,B60=1),Z60,)","v":0},"CPERDP_",{"$f":"IF(AND(R60=Factores!$D$25,B60=1),AA60,)","v":0},"CPERDP_",{"$f":"IF(AND(R60=Factores!$D$26,B60=1),AB60,)","v":0}]
[null,null,null,{"$f":"Factores!C66","v":""},{"$f":"IF($C61=E$26,SUMIFS(Energia!K:K,Energia!C:C,D61),)","v":0},{"$f":"IF($C61<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D61,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C61<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D61,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D66+$G$9*(1-Factores!D66))*B61,)","v":0},0,0,{"$f":"H61*$D$15","v":0},{"$f":"I61*$D$15","v":0},{"$f":"J61*$D$15","v":0},null,null,null,0,null,"",{"$f":"IF($R61=T$26,SUMIFS(Energia!K:K,Energia!C:C,S61),)","v":0},{"$f":"IF($R61=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S61,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R61=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S61,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G66*730)*Factores!$Z66)*$Q61,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H66*Factores!$Z66)*$Q61,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I66*Factores!$P66)*$Q61,)","v":0},{"$f":"W61*$E$15","v":0},{"$f":"X61*$E$15","v":0},{"$f":"Y61*$E$15","v":0},0,{"$f":"AC61+SUMPRODUCT(($Z$29:$Z$89)*($T$29:$T$89)*($Q$29:$Q$89)*($A$29:$A$89=$A61))+SUMPRODUCT(($K$29:$M$89)*($E$29:$G$89)*($Q$29:$Q$89)*($A$29:$A$89=$A61))","v":0},0,{"$f":"IFERROR(Costos!$B$20/AE61*AA61,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE61*AB61,)","v":0},{"$f":"IF(AE61=0,Z61,(1-Costos!$B$20)/(1-AE61)*Z61)","v":0},{"$f":"IF(AE61=0,K61,(1-Costos!$B$20)/(1-AE61)*K61)","v":0},{"$f":"IF(AE61=0,L61,(1-Costos!$B$20)/(1-AE61)*L61)","v":0},{"$f":"IF(AE61=0,M61,(1-Costos!$B$20)/(1-AE61)*M61)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C61=Factores!$D$24,B61=1),K61,)","v":0},"CPERDE_",{"$f":"IF(C61<>Factores!$D$24,L61,)","v":0},"CPERDE_",{"$f":"IF(C61<>Factores!$D$24,M61,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R61=Factores!$D$24,B61=1),Z61,)","v":0},"CPERDP_",{"$f":"IF(AND(R61=Factores!$D$25,B61=1),AA61,)","v":0},"CPERDP_",{"$f":"IF(AND(R61=Factores!$D$26,B61=1),AB61,)","v":0}]
[null,null,null,{"$f":"Factores!C67","v":""},{"$f":"IF($C62=E$26,SUMIFS(Energia!K:K,Energia!C:C,D62),)","v":0},{"$f":"IF($C62<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D62,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C62<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D62,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D67+$G$9*(1-Factores!D67))*B62,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R62=T$26,SUMIFS(Energia!K:K,Energia!C:C,S62),)","v":0},{"$f":"IF($R62=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S62,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R62=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S62,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G67*730)*Factores!$Z67)*$Q62,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H67*Factores!$Z67)*$Q62,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I67*Factores!$P67)*$Q62,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE62*AA62,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE62*AB62,)","v":0},{"$f":"IF(AE62=0,Z62,(1-Costos!$B$20)/(1-AE62)*Z62)","v":0},{"$f":"IF(AE62=0,K62,(1-Costos!$B$20)/(1-AE62)*K62)","v":0},{"$f":"IF(AE62=0,L62,(1-Costos!$B$20)/(1-AE62)*L62)","v":0},{"$f":"IF(AE62=0,M62,(1-Costos!$B$20)/(1-AE62)*M62)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C62=Factores!$D$24,B62=1),K62,)","v":0},"CPERDE_",{"$f":"IF(C62<>Factores!$D$24,L62,)","v":0},"CPERDE_",{"$f":"IF(C62<>Factores!$D$24,M62,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R62=Factores!$D$24,B62=1),Z62,)","v":0},"CPERDP_",{"$f":"IF(AND(R62=Factores!$D$25,B62=1),AA62,)","v":0},"CPERDP_",{"$f":"IF(AND(R62=Factores!$D$26,B62=1),AB62,)","v":0}]
[null,null,null,{"$f":"Factores!C68","v":""},{"$f":"IF($C63=E$26,SUMIFS(Energia!K:K,Energia!C:C,D63),)","v":0},{"$f":"IF($C63<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D63,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C63<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D63,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D68+$G$9*(1-Factores!D68))*B63,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R63=T$26,SUMIFS(Energia!K:K,Energia!C:C,S63),)","v":0},{"$f":"IF($R63=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S63,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R63=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S63,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G68*730)*Factores!$Z68)*$Q63,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H68*Factores!$Z68)*$Q63,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I68*Factores!$P68)*$Q63,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE63*AA63,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE63*AB63,)","v":0},{"$f":"IF(AE63=0,Z63,(1-Costos!$B$20)/(1-AE63)*Z63)","v":0},{"$f":"IF(AE63=0,K63,(1-Costos!$B$20)/(1-AE63)*K63)","v":0},{"$f":"IF(AE63=0,L63,(1-Costos!$B$20)/(1-AE63)*L63)","v":0},{"$f":"IF(AE63=0,M63,(1-Costos!$B$20)/(1-AE63)*M63)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C63=Factores!$D$24,B63=1),K63,)","v":0},"CPERDE_",{"$f":"IF(C63<>Factores!$D$24,L63,)","v":0},"CPERDE_",{"$f":"IF(C63<>Factores!$D$24,M63,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R63=Factores!$D$24,B63=1),Z63,)","v":0},"CPERDP_",{"$f":"IF(AND(R63=Factores!$D$25,B63=1),AA63,)","v":0},"CPERDP_",{"$f":"IF(AND(R63=Factores!$D$26,B63=1),AB63,)","v":0}]
[null,null,null,{"$f":"Factores!C69","v":""},{"$f":"IF($C64=E$26,SUMIFS(Energia!K:K,Energia!C:C,D64),)","v":0},{"$f":"IF($C64<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D64,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C64<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D64,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D69+$G$9*(1-Factores!D69))*B64,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R64=T$26,SUMIFS(Energia!K:K,Energia!C:C,S64),)","v":0},{"$f":"IF($R64=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S64,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R64=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S64,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G69*730)*Factores!$Z69)*$Q64,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H69*Factores!$Z69)*$Q64,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I69*Factores!$P69)*$Q64,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE64*AA64,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE64*AB64,)","v":0},{"$f":"IF(AE64=0,Z64,(1-Costos!$B$20)/(1-AE64)*Z64)","v":0},{"$f":"IF(AE64=0,K64,(1-Costos!$B$20)/(1-AE64)*K64)","v":0},{"$f":"IF(AE64=0,L64,(1-Costos!$B$20)/(1-AE64)*L64)","v":0},{"$f":"IF(AE64=0,M64,(1-Costos!$B$20)/(1-AE64)*M64)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C64=Factores!$D$24,B64=1),K64,)","v":0},"CPERDE_",{"$f":"IF(C64<>Factores!$D$24,L64,)","v":0},"CPERDE_",{"$f":"IF(C64<>Factores!$D$24,M64,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R64=Factores!$D$24,B64=1),Z64,)","v":0},"CPERDP_",{"$f":"IF(AND(R64=Factores!$D$25,B64=1),AA64,)","v":0},"CPERDP_",{"$f":"IF(AND(R64=Factores!$D$26,B64=1),AB64,)","v":0}]
["MTDH",1,"Energia_P",{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"IF($C65=E$26,SUMIFS(Energia!K:K,Energia!C:C,D65),)","v":0},{"$f":"IF($C65<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D65,Energia!AA:AA,F$26),)","v":124035.89072053252},{"$f":"IF($C65<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D65,Energia!AA:AA,G$26),)","v":298444.01323753718},{"$f":"IFERROR(($F$9*Factores!D70+$G$9*(1-Factores!D70))*B65,)","v":3.5991053551780979E-3},3.5991053551780979E-3,3.5991053551780979E-3,1.0903717884773805E-2,1.0903717884773805E-2,1.0903717884773805E-2,null,null,null,1,"Pot_Max_P","MTH PEAJE",{"$f":"IF($R65=T$26,SUMIFS(Energia!K:K,Energia!C:C,S65),)","v":0},{"$f":"IF($R65=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S65,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R65=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S65,Potencia!M:M,V$25),)","v":76.275595988386442},{"$f":"IFERROR($H$9*(1/(Factores!$G70*730)*Factores!$Z70)*$Q65,)","v":1.6980823183659509E-3},{"$f":"IFERROR($H$9*(Factores!$H70*Factores!$Z70)*$Q65,)","v":0.69967842081580356},{"$f":"IFERROR($H$9*(Factores!$I70*Factores!$P70)*$Q65,)","v":0.72351646914957368},9.5201091498269333E-4,0.39226690390103264,0.40563143986032135,3449.3076431907111,40220.451284907234,8.5760043286363302E-2,{"$f":"IFERROR(Costos!$B$20/AE65*AA65,)","v":0.36592043461657808},{"$f":"IFERROR(Costos!$B$20/AE65*AB65,)","v":0.3783873461965202},{"$f":"IF(AE65=0,Z65,(1-Costos!$B$20)/(1-AE65)*Z65)","v":9.5800892900420071E-4},{"$f":"IF(AE65=0,K65,(1-Costos!$B$20)/(1-AE65)*K65)","v":1.0972415261799805E-2},{"$f":"IF(AE65=0,L65,(1-Costos!$B$20)/(1-AE65)*L65)","v":1.0972415261799805E-2},{"$f":"IF(AE65=0,M65,(1-Costos!$B$20)/(1-AE65)*M65)","v":1.0972415261799805E-2},null,null,"CPERDE_MTH PEAJE",{"$f":"IF(AND(C65=Factores!$D$24,B65=1),K65,)","v":0},"CPERDE_MTH PEAJE",{"$f":"IF(C65<>Factores!$D$24,L65,)","v":1.0903717884773805E-2},"CPERDE_MTH PEAJE",{"$f":"IF(C65<>Factores!$D$24,M65,)","v":1.0903717884773805E-2},null,"CPERDP_MTH PEAJE",{"$f":"IF(AND(R65=Factores!$D$24,B65=1),Z65,)","v":0},"CPERDP_MTH PEAJE",{"$f":"IF(AND(R65=Factores!$D$25,B65=1),AA65,)","v":0},"CPERDP_MTH PEAJE",{"$f":"IF(AND(R65=Factores!$D$26,B65=1),AB65,)","v":0.40563143986032135}]
[null,null,null,{"$f":"Factores!C71","v":""},{"$f":"IF($C66=E$26,SUMIFS(Energia!K:K,Energia!C:C,D66),)","v":0},{"$f":"IF($C66<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D66,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C66<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D66,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D71+$G$9*(1-Factores!D71))*B66,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R66=T$26,SUMIFS(Energia!K:K,Energia!C:C,S66),)","v":0},{"$f":"IF($R66=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S66,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R66=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S66,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G71*730)*Factores!$Z71)*$Q66,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H71*Factores!$Z71)*$Q66,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I71*Factores!$P71)*$Q66,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE66*AA66,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE66*AB66,)","v":0},{"$f":"IF(AE66=0,Z66,(1-Costos!$B$20)/(1-AE66)*Z66)","v":0},{"$f":"IF(AE66=0,K66,(1-Costos!$B$20)/(1-AE66)*K66)","v":0},{"$f":"IF(AE66=0,L66,(1-Costos!$B$20)/(1-AE66)*L66)","v":0},{"$f":"IF(AE66=0,M66,(1-Costos!$B$20)/(1-AE66)*M66)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C66=Factores!$D$24,B66=1),K66,)","v":0},"CPERDE_",{"$f":"IF(C66<>Factores!$D$24,L66,)","v":0},"CPERDE_",{"$f":"IF(C66<>Factores!$D$24,M66,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R66=Factores!$D$24,B66=1),Z66,)","v":0},"CPERDP_",{"$f":"IF(AND(R66=Factores!$D$25,B66=1),AA66,)","v":0},"CPERDP_",{"$f":"IF(AND(R66=Factores!$D$26,B66=1),AB66,)","v":0}]
[null,null,null,{"$f":"Factores!C72","v":""},{"$f":"IF($C67=E$26,SUMIFS(Energia!K:K,Energia!C:C,D67),)","v":0},{"$f":"IF($C67<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D67,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C67<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D67,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D72+$G$9*(1-Factores!D72))*B67,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R67=T$26,SUMIFS(Energia!K:K,Energia!C:C,S67),)","v":0},{"$f":"IF($R67=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S67,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R67=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S67,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G72*730)*Factores!$Z72)*$Q67,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H72*Factores!$Z72)*$Q67,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I72*Factores!$P72)*$Q67,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE67*AA67,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE67*AB67,)","v":0},{"$f":"IF(AE67=0,Z67,(1-Costos!$B$20)/(1-AE67)*Z67)","v":0},{"$f":"IF(AE67=0,K67,(1-Costos!$B$20)/(1-AE67)*K67)","v":0},{"$f":"IF(AE67=0,L67,(1-Costos!$B$20)/(1-AE67)*L67)","v":0},{"$f":"IF(AE67=0,M67,(1-Costos!$B$20)/(1-AE67)*M67)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C67=Factores!$D$24,B67=1),K67,)","v":0},"CPERDE_",{"$f":"IF(C67<>Factores!$D$24,L67,)","v":0},"CPERDE_",{"$f":"IF(C67<>Factores!$D$24,M67,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R67=Factores!$D$24,B67=1),Z67,)","v":0},"CPERDP_",{"$f":"IF(AND(R67=Factores!$D$25,B67=1),AA67,)","v":0},"CPERDP_",{"$f":"IF(AND(R67=Factores!$D$26,B67=1),AB67,)","v":0}]
[null,null,null,{"$f":"Factores!C73","v":""},{"$f":"IF($C68=E$26,SUMIFS(Energia!K:K,Energia!C:C,D68),)","v":0},{"$f":"IF($C68<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D68,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C68<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D68,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D73+$G$9*(1-Factores!D73))*B68,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R68=T$26,SUMIFS(Energia!K:K,Energia!C:C,S68),)","v":0},{"$f":"IF($R68=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S68,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R68=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S68,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G73*730)*Factores!$Z73)*$Q68,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H73*Factores!$Z73)*$Q68,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I73*Factores!$P73)*$Q68,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE68*AA68,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE68*AB68,)","v":0},{"$f":"IF(AE68=0,Z68,(1-Costos!$B$20)/(1-AE68)*Z68)","v":0},{"$f":"IF(AE68=0,K68,(1-Costos!$B$20)/(1-AE68)*K68)","v":0},{"$f":"IF(AE68=0,L68,(1-Costos!$B$20)/(1-AE68)*L68)","v":0},{"$f":"IF(AE68=0,M68,(1-Costos!$B$20)/(1-AE68)*M68)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C68=Factores!$D$24,B68=1),K68,)","v":0},"CPERDE_",{"$f":"IF(C68<>Factores!$D$24,L68,)","v":0},"CPERDE_",{"$f":"IF(C68<>Factores!$D$24,M68,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R68=Factores!$D$24,B68=1),Z68,)","v":0},"CPERDP_",{"$f":"IF(AND(R68=Factores!$D$25,B68=1),AA68,)","v":0},"CPERDP_",{"$f":"IF(AND(R68=Factores!$D$26,B68=1),AB68,)","v":0}]
[null,null,null,{"$f":"Factores!C74","v":""},{"$f":"IF($C69=E$26,SUMIFS(Energia!K:K,Energia!C:C,D69),)","v":0},{"$f":"IF($C69<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D69,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C69<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D69,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$9*Factores!D74+$G$9*(1-Factores!D74))*B69,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R69=T$26,SUMIFS(Energia!K:K,Energia!C:C,S69),)","v":0},{"$f":"IF($R69=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S69,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R69=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S69,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$9*(1/(Factores!$G74*730)*Factores!$Z74)*$Q69,)","v":0},{"$f":"IFERROR($H$9*(Factores!$H74*Factores!$Z74)*$Q69,)","v":0},{"$f":"IFERROR($H$9*(Factores!$I74*Factores!$P74)*$Q69,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE69*AA69,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE69*AB69,)","v":0},{"$f":"IF(AE69=0,Z69,(1-Costos!$B$20)/(1-AE69)*Z69)","v":0},{"$f":"IF(AE69=0,K69,(1-Costos!$B$20)/(1-AE69)*K69)","v":0},{"$f":"IF(AE69=0,L69,(1-Costos!$B$20)/(1-AE69)*L69)","v":0},{"$f":"IF(AE69=0,M69,(1-Costos!$B$20)/(1-AE69)*M69)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C69=Factores!$D$24,B69=1),K69,)","v":0},"CPERDE_",{"$f":"IF(C69<>Factores!$D$24,L69,)","v":0},"CPERDE_",{"$f":"IF(C69<>Factores!$D$24,M69,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R69=Factores!$D$24,B69=1),Z69,)","v":0},"CPERDP_",{"$f":"IF(AND(R69=Factores!$D$25,B69=1),AA69,)","v":0},"CPERDP_",{"$f":"IF(AND(R69=Factores!$D$26,B69=1),AB69,)","v":0}]
[null,null,null,{"$f":"Factores!C75","v":""},{"$f":"IF($C70=E$26,SUMIFS(Energia!K:K,Energia!C:C,D70),)","v":0},{"$f":"IF($C70<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D70,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C70<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D70,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D75+$G$10*(1-Factores!D75))*B70,)","v":0},{"$f":"IFERROR(($F$10)*B70,)","v":0},{"$f":"IFERROR(($G$10)*B70,)","v":0},0,0,0,null,null,null,0,null,"",{"$f":"IF($R70=T$26,SUMIFS(Energia!K:K,Energia!C:C,S70),)","v":0},{"$f":"IF($R70=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S70,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R70=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S70,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G75*730)*Factores!$Z75)*$Q70,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H75*Factores!$Z75)*$Q70,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I75*Factores!$P75)*$Q70,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE70*AA70,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE70*AB70,)","v":0},{"$f":"IF(AE70=0,Z70,(1-Costos!$B$20)/(1-AE70)*Z70)","v":0},{"$f":"IF(AE70=0,K70,(1-Costos!$B$20)/(1-AE70)*K70)","v":0},{"$f":"IF(AE70=0,L70,(1-Costos!$B$20)/(1-AE70)*L70)","v":0},{"$f":"IF(AE70=0,M70,(1-Costos!$B$20)/(1-AE70)*M70)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C70=Factores!$D$24,B70=1),K70,)","v":0},"CPERDE_",{"$f":"IF(C70<>Factores!$D$24,L70,)","v":0},"CPERDE_",{"$f":"IF(C70<>Factores!$D$24,M70,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R70=Factores!$D$24,B70=1),Z70,)","v":0},"CPERDP_",{"$f":"IF(AND(R70=Factores!$D$25,B70=1),AA70,)","v":0},"CPERDP_",{"$f":"IF(AND(R70=Factores!$D$26,B70=1),AB70,)","v":0}]
[null,null,null,{"$f":"Factores!C76","v":""},{"$f":"IF($C71=E$26,SUMIFS(Energia!K:K,Energia!C:C,D71),)","v":0},{"$f":"IF($C71<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D71,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C71<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D71,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D76+$G$10*(1-Factores!D76))*B71,)","v":0},{"$f":"IFERROR(($F$10)*B71,)","v":0},{"$f":"IFERROR(($G$10)*B71,)","v":0},0,0,0,null,null,null,0,null,"",{"$f":"IF($R71=T$26,SUMIFS(Energia!K:K,Energia!C:C,S71),)","v":0},{"$f":"IF($R71=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S71,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R71=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S71,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G76*730)*Factores!$Z76)*$Q71,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H76*Factores!$Z76)*$Q71,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I76*Factores!$P76)*$Q71,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE71*AA71,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE71*AB71,)","v":0},{"$f":"IF(AE71=0,Z71,(1-Costos!$B$20)/(1-AE71)*Z71)","v":0},{"$f":"IF(AE71=0,K71,(1-Costos!$B$20)/(1-AE71)*K71)","v":0},{"$f":"IF(AE71=0,L71,(1-Costos!$B$20)/(1-AE71)*L71)","v":0},{"$f":"IF(AE71=0,M71,(1-Costos!$B$20)/(1-AE71)*M71)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C71=Factores!$D$24,B71=1),K71,)","v":0},"CPERDE_",{"$f":"IF(C71<>Factores!$D$24,L71,)","v":0},"CPERDE_",{"$f":"IF(C71<>Factores!$D$24,M71,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R71=Factores!$D$24,B71=1),Z71,)","v":0},"CPERDP_",{"$f":"IF(AND(R71=Factores!$D$25,B71=1),AA71,)","v":0},"CPERDP_",{"$f":"IF(AND(R71=Factores!$D$26,B71=1),AB71,)","v":0}]
[null,null,null,{"$f":"Factores!C77","v":""},{"$f":"IF($C72=E$26,SUMIFS(Energia!K:K,Energia!C:C,D72),)","v":0},{"$f":"IF($C72<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D72,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C72<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D72,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D77+$G$10*(1-Factores!D77))*B72,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R72=T$26,SUMIFS(Energia!K:K,Energia!C:C,S72),)","v":0},{"$f":"IF($R72=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S72,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R72=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S72,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G77*730)*Factores!$Z77)*$Q72,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H77*Factores!$Z77)*$Q72,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I77*Factores!$P77)*$Q72,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE72*AA72,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE72*AB72,)","v":0},{"$f":"IF(AE72=0,Z72,(1-Costos!$B$20)/(1-AE72)*Z72)","v":0},{"$f":"IF(AE72=0,K72,(1-Costos!$B$20)/(1-AE72)*K72)","v":0},{"$f":"IF(AE72=0,L72,(1-Costos!$B$20)/(1-AE72)*L72)","v":0},{"$f":"IF(AE72=0,M72,(1-Costos!$B$20)/(1-AE72)*M72)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C72=Factores!$D$24,B72=1),K72,)","v":0},"CPERDE_",{"$f":"IF(C72<>Factores!$D$24,L72,)","v":0},"CPERDE_",{"$f":"IF(C72<>Factores!$D$24,M72,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R72=Factores!$D$24,B72=1),Z72,)","v":0},"CPERDP_",{"$f":"IF(AND(R72=Factores!$D$25,B72=1),AA72,)","v":0},"CPERDP_",{"$f":"IF(AND(R72=Factores!$D$26,B72=1),AB72,)","v":0}]
[null,null,null,{"$f":"Factores!C78","v":""},{"$f":"IF($C73=E$26,SUMIFS(Energia!K:K,Energia!C:C,D73),)","v":0},{"$f":"IF($C73<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D73,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C73<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D73,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D78+$G$10*(1-Factores!D78))*B73,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R73=T$26,SUMIFS(Energia!K:K,Energia!C:C,S73),)","v":0},{"$f":"IF($R73=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S73,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R73=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S73,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G78*730)*Factores!$Z78)*$Q73,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H78*Factores!$Z78)*$Q73,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I78*Factores!$P78)*$Q73,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE73*AA73,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE73*AB73,)","v":0},{"$f":"IF(AE73=0,Z73,(1-Costos!$B$20)/(1-AE73)*Z73)","v":0},{"$f":"IF(AE73=0,K73,(1-Costos!$B$20)/(1-AE73)*K73)","v":0},{"$f":"IF(AE73=0,L73,(1-Costos!$B$20)/(1-AE73)*L73)","v":0},{"$f":"IF(AE73=0,M73,(1-Costos!$B$20)/(1-AE73)*M73)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C73=Factores!$D$24,B73=1),K73,)","v":0},"CPERDE_",{"$f":"IF(C73<>Factores!$D$24,L73,)","v":0},"CPERDE_",{"$f":"IF(C73<>Factores!$D$24,M73,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R73=Factores!$D$24,B73=1),Z73,)","v":0},"CPERDP_",{"$f":"IF(AND(R73=Factores!$D$25,B73=1),AA73,)","v":0},"CPERDP_",{"$f":"IF(AND(R73=Factores!$D$26,B73=1),AB73,)","v":0}]
[null,null,null,{"$f":"Factores!C79","v":""},{"$f":"IF($C74=E$26,SUMIFS(Energia!K:K,Energia!C:C,D74),)","v":0},{"$f":"IF($C74<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D74,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C74<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D74,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D79+$G$10*(1-Factores!D79))*B74,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R74=T$26,SUMIFS(Energia!K:K,Energia!C:C,S74),)","v":0},{"$f":"IF($R74=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S74,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R74=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S74,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G79*730)*Factores!$Z79)*$Q74,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H79*Factores!$Z79)*$Q74,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I79*Factores!$P79)*$Q74,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE74*AA74,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE74*AB74,)","v":0},{"$f":"IF(AE74=0,Z74,(1-Costos!$B$20)/(1-AE74)*Z74)","v":0},{"$f":"IF(AE74=0,K74,(1-Costos!$B$20)/(1-AE74)*K74)","v":0},{"$f":"IF(AE74=0,L74,(1-Costos!$B$20)/(1-AE74)*L74)","v":0},{"$f":"IF(AE74=0,M74,(1-Costos!$B$20)/(1-AE74)*M74)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C74=Factores!$D$24,B74=1),K74,)","v":0},"CPERDE_",{"$f":"IF(C74<>Factores!$D$24,L74,)","v":0},"CPERDE_",{"$f":"IF(C74<>Factores!$D$24,M74,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R74=Factores!$D$24,B74=1),Z74,)","v":0},"CPERDP_",{"$f":"IF(AND(R74=Factores!$D$25,B74=1),AA74,)","v":0},"CPERDP_",{"$f":"IF(AND(R74=Factores!$D$26,B74=1),AB74,)","v":0}]
[null,null,null,{"$f":"Factores!C80","v":""},{"$f":"IF($C75=E$26,SUMIFS(Energia!K:K,Energia!C:C,D75),)","v":0},{"$f":"IF($C75<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D75,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C75<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D75,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D80+$G$10*(1-Factores!D80))*B75,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R75=T$26,SUMIFS(Energia!K:K,Energia!C:C,S75),)","v":0},{"$f":"IF($R75=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S75,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R75=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S75,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G80*730)*Factores!$Z80)*$Q75,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H80*Factores!$Z80)*$Q75,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I80*Factores!$P80)*$Q75,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE75*AA75,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE75*AB75,)","v":0},{"$f":"IF(AE75=0,Z75,(1-Costos!$B$20)/(1-AE75)*Z75)","v":0},{"$f":"IF(AE75=0,K75,(1-Costos!$B$20)/(1-AE75)*K75)","v":0},{"$f":"IF(AE75=0,L75,(1-Costos!$B$20)/(1-AE75)*L75)","v":0},{"$f":"IF(AE75=0,M75,(1-Costos!$B$20)/(1-AE75)*M75)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C75=Factores!$D$24,B75=1),K75,)","v":0},"CPERDE_",{"$f":"IF(C75<>Factores!$D$24,L75,)","v":0},"CPERDE_",{"$f":"IF(C75<>Factores!$D$24,M75,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R75=Factores!$D$24,B75=1),Z75,)","v":0},"CPERDP_",{"$f":"IF(AND(R75=Factores!$D$25,B75=1),AA75,)","v":0},"CPERDP_",{"$f":"IF(AND(R75=Factores!$D$26,B75=1),AB75,)","v":0}]
[null,null,null,{"$f":"Factores!C81","v":""},{"$f":"IF($C76=E$26,SUMIFS(Energia!K:K,Energia!C:C,D76),)","v":0},{"$f":"IF($C76<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D76,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C76<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D76,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D81+$G$10*(1-Factores!D81))*B76,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R76=T$26,SUMIFS(Energia!K:K,Energia!C:C,S76),)","v":0},{"$f":"IF($R76=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S76,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R76=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S76,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G81*730)*Factores!$Z81)*$Q76,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H81*Factores!$Z81)*$Q76,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I81*Factores!$P81)*$Q76,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE76*AA76,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE76*AB76,)","v":0},{"$f":"IF(AE76=0,Z76,(1-Costos!$B$20)/(1-AE76)*Z76)","v":0},{"$f":"IF(AE76=0,K76,(1-Costos!$B$20)/(1-AE76)*K76)","v":0},{"$f":"IF(AE76=0,L76,(1-Costos!$B$20)/(1-AE76)*L76)","v":0},{"$f":"IF(AE76=0,M76,(1-Costos!$B$20)/(1-AE76)*M76)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C76=Factores!$D$24,B76=1),K76,)","v":0},"CPERDE_",{"$f":"IF(C76<>Factores!$D$24,L76,)","v":0},"CPERDE_",{"$f":"IF(C76<>Factores!$D$24,M76,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R76=Factores!$D$24,B76=1),Z76,)","v":0},"CPERDP_",{"$f":"IF(AND(R76=Factores!$D$25,B76=1),AA76,)","v":0},"CPERDP_",{"$f":"IF(AND(R76=Factores!$D$26,B76=1),AB76,)","v":0}]
[null,null,null,{"$f":"Factores!C82","v":""},{"$f":"IF($C77=E$26,SUMIFS(Energia!K:K,Energia!C:C,D77),)","v":0},{"$f":"IF($C77<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D77,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C77<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D77,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D82+$G$10*(1-Factores!D82))*B77,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R77=T$26,SUMIFS(Energia!K:K,Energia!C:C,S77),)","v":0},{"$f":"IF($R77=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S77,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R77=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S77,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G82*730)*Factores!$Z82)*$Q77,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H82*Factores!$Z82)*$Q77,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I82*Factores!$P82)*$Q77,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE77*AA77,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE77*AB77,)","v":0},{"$f":"IF(AE77=0,Z77,(1-Costos!$B$20)/(1-AE77)*Z77)","v":0},{"$f":"IF(AE77=0,K77,(1-Costos!$B$20)/(1-AE77)*K77)","v":0},{"$f":"IF(AE77=0,L77,(1-Costos!$B$20)/(1-AE77)*L77)","v":0},{"$f":"IF(AE77=0,M77,(1-Costos!$B$20)/(1-AE77)*M77)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C77=Factores!$D$24,B77=1),K77,)","v":0},"CPERDE_",{"$f":"IF(C77<>Factores!$D$24,L77,)","v":0},"CPERDE_",{"$f":"IF(C77<>Factores!$D$24,M77,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R77=Factores!$D$24,B77=1),Z77,)","v":0},"CPERDP_",{"$f":"IF(AND(R77=Factores!$D$25,B77=1),AA77,)","v":0},"CPERDP_",{"$f":"IF(AND(R77=Factores!$D$26,B77=1),AB77,)","v":0}]
[null,null,null,{"$f":"Factores!C83","v":""},{"$f":"IF($C78=E$26,SUMIFS(Energia!K:K,Energia!C:C,D78),)","v":0},{"$f":"IF($C78<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D78,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C78<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D78,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D83+$G$10*(1-Factores!D83))*B78,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R78=T$26,SUMIFS(Energia!K:K,Energia!C:C,S78),)","v":0},{"$f":"IF($R78=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S78,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R78=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S78,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G83*730)*Factores!$Z83)*$Q78,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H83*Factores!$Z83)*$Q78,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I83*Factores!$P83)*$Q78,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE78*AA78,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE78*AB78,)","v":0},{"$f":"IF(AE78=0,Z78,(1-Costos!$B$20)/(1-AE78)*Z78)","v":0},{"$f":"IF(AE78=0,K78,(1-Costos!$B$20)/(1-AE78)*K78)","v":0},{"$f":"IF(AE78=0,L78,(1-Costos!$B$20)/(1-AE78)*L78)","v":0},{"$f":"IF(AE78=0,M78,(1-Costos!$B$20)/(1-AE78)*M78)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C78=Factores!$D$24,B78=1),K78,)","v":0},"CPERDE_",{"$f":"IF(C78<>Factores!$D$24,L78,)","v":0},"CPERDE_",{"$f":"IF(C78<>Factores!$D$24,M78,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R78=Factores!$D$24,B78=1),Z78,)","v":0},"CPERDP_",{"$f":"IF(AND(R78=Factores!$D$25,B78=1),AA78,)","v":0},"CPERDP_",{"$f":"IF(AND(R78=Factores!$D$26,B78=1),AB78,)","v":0}]
[null,null,null,{"$f":"Factores!C84","v":""},{"$f":"IF($C79=E$26,SUMIFS(Energia!K:K,Energia!C:C,D79),)","v":0},{"$f":"IF($C79<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D79,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C79<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D79,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D84+$G$10*(1-Factores!D84))*B79,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R79=T$26,SUMIFS(Energia!K:K,Energia!C:C,S79),)","v":0},{"$f":"IF($R79=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S79,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R79=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S79,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G84*730)*Factores!$Z84)*$Q79,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H84*Factores!$Z84)*$Q79,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I84*Factores!$P84)*$Q79,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE79*AA79,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE79*AB79,)","v":0},{"$f":"IF(AE79=0,Z79,(1-Costos!$B$20)/(1-AE79)*Z79)","v":0},{"$f":"IF(AE79=0,K79,(1-Costos!$B$20)/(1-AE79)*K79)","v":0},{"$f":"IF(AE79=0,L79,(1-Costos!$B$20)/(1-AE79)*L79)","v":0},{"$f":"IF(AE79=0,M79,(1-Costos!$B$20)/(1-AE79)*M79)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C79=Factores!$D$24,B79=1),K79,)","v":0},"CPERDE_",{"$f":"IF(C79<>Factores!$D$24,L79,)","v":0},"CPERDE_",{"$f":"IF(C79<>Factores!$D$24,M79,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R79=Factores!$D$24,B79=1),Z79,)","v":0},"CPERDP_",{"$f":"IF(AND(R79=Factores!$D$25,B79=1),AA79,)","v":0},"CPERDP_",{"$f":"IF(AND(R79=Factores!$D$26,B79=1),AB79,)","v":0}]
["ATDH",1,"Energia",{"$f":"Factores!C85","v":"ATD"},{"$f":"IF($C80=E$26,SUMIFS(Energia!K:K,Energia!C:C,D80),)","v":9.5149444661830668E-4},{"$f":"IF($C80<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D80,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C80<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D80,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D85+$G$10*(1-Factores!D85))*B80,)","v":5.3544712789705654E-4},5.3544712789705654E-4,5.3544712789705654E-4,1.6221710254750231E-3,1.6221710254750231E-3,1.6221710254750231E-3,null,null,null,1,"Pot_Max","ATD",{"$f":"IF($R80=T$26,SUMIFS(Energia!K:K,Energia!C:C,S80),)","v":0},{"$f":"IF($R80=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S80,Potencia!M:M,U$25),)","v":1.4592085705638858E-7},{"$f":"IF($R80=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S80,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G85*730)*Factores!$Z85)*$Q80,)","v":1.8373833153407173E-4},{"$f":"IFERROR($H$10*(Factores!$H85*Factores!$Z85)*$Q80,)","v":0.12283861736288305},{"$f":"IFERROR($H$10*(Factores!$I85*Factores!$P85)*$Q80,)","v":0.12373230457674896},1.0301084654686816E-4,6.8868100943057411E-2,6.9369136713219329E-2,346.62799371722934,3736.1556983319106,9.2776645757024823E-2,{"$f":"IFERROR(Costos!$B$20/AE80*AA80,)","v":5.9383997238630831E-2},{"$f":"IFERROR(Costos!$B$20/AE80*AB80,)","v":5.9816033353817917E-2},{"$f":"IF(AE80=0,Z80,(1-Costos!$B$20)/(1-AE80)*Z80)","v":1.0446157319461725E-4},{"$f":"IF(AE80=0,K80,(1-Costos!$B$20)/(1-AE80)*K80)","v":1.6450164520757291E-3},{"$f":"IF(AE80=0,L80,(1-Costos!$B$20)/(1-AE80)*L80)","v":1.6450164520757291E-3},{"$f":"IF(AE80=0,M80,(1-Costos!$B$20)/(1-AE80)*M80)","v":1.6450164520757291E-3},null,null,"CPERDE_ATD",{"$f":"IF(AND(C80=Factores!$D$24,B80=1),K80,)","v":1.6221710254750231E-3},"CPERDE_ATD",{"$f":"IF(C80<>Factores!$D$24,L80,)","v":0},"CPERDE_ATD",{"$f":"IF(C80<>Factores!$D$24,M80,)","v":0},null,"CPERDP_ATD",{"$f":"IF(AND(R80=Factores!$D$24,B80=1),Z80,)","v":0},"CPERDP_ATD",{"$f":"IF(AND(R80=Factores!$D$25,B80=1),AA80,)","v":6.8868100943057411E-2},"CPERDP_ATD",{"$f":"IF(AND(R80=Factores!$D$26,B80=1),AB80,)","v":0}]
["ATDH",1,"Energia_P",{"$f":"Factores!C86","v":"ATH"},{"$f":"IF($C81=E$26,SUMIFS(Energia!K:K,Energia!C:C,D81),)","v":0},{"$f":"IF($C81<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D81,Energia!AA:AA,F$26),)","v":175896.39798241988},{"$f":"IF($C81<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D81,Energia!AA:AA,G$26),)","v":560678.81789658172},{"$f":"IFERROR(($F$10*Factores!D86+$G$10*(1-Factores!D86))*B81,)","v":5.3544712789705654E-4},5.3544712789705654E-4,5.3544712789705654E-4,1.6221710254750231E-3,1.6221710254750231E-3,1.6221710254750231E-3,null,null,null,1,"Pot_Max_P","ATH",{"$f":"IF($R81=T$26,SUMIFS(Energia!K:K,Energia!C:C,S81),)","v":0},{"$f":"IF($R81=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S81,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R81=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S81,Potencia!M:M,V$25),)","v":97.998622058266349},{"$f":"IFERROR($H$10*(1/(Factores!$G86*730)*Factores!$Z86)*$Q81,)","v":1.8373833153407173E-4},{"$f":"IFERROR($H$10*(Factores!$H86*Factores!$Z86)*$Q81,)","v":0.12283861736288305},{"$f":"IFERROR($H$10*(Factores!$I86*Factores!$P86)*$Q81,)","v":0.12373230457674896},1.0301084654686816E-4,6.8868100943057411E-2,6.9369136713219329E-2,346.62799371722934,3736.1556983319106,9.2776645757024823E-2,{"$f":"IFERROR(Costos!$B$20/AE81*AA81,)","v":5.9383997238630831E-2},{"$f":"IFERROR(Costos!$B$20/AE81*AB81,)","v":5.9816033353817917E-2},{"$f":"IF(AE81=0,Z81,(1-Costos!$B$20)/(1-AE81)*Z81)","v":1.0446157319461725E-4},{"$f":"IF(AE81=0,K81,(1-Costos!$B$20)/(1-AE81)*K81)","v":1.6450164520757291E-3},{"$f":"IF(AE81=0,L81,(1-Costos!$B$20)/(1-AE81)*L81)","v":1.6450164520757291E-3},{"$f":"IF(AE81=0,M81,(1-Costos!$B$20)/(1-AE81)*M81)","v":1.6450164520757291E-3},null,null,"CPERDE_ATH",{"$f":"IF(AND(C81=Factores!$D$24,B81=1),K81,)","v":0},"CPERDE_ATH",{"$f":"IF(C81<>Factores!$D$24,L81,)","v":1.6221710254750231E-3},"CPERDE_ATH",{"$f":"IF(C81<>Factores!$D$24,M81,)","v":1.6221710254750231E-3},null,"CPERDP_ATH",{"$f":"IF(AND(R81=Factores!$D$24,B81=1),Z81,)","v":0},"CPERDP_ATH",{"$f":"IF(AND(R81=Factores!$D$25,B81=1),AA81,)","v":0},"CPERDP_ATH",{"$f":"IF(AND(R81=Factores!$D$26,B81=1),AB81,)","v":6.9369136713219329E-2}]
["ATDH",1,"Energia",{"$f":"Factores!C87","v":"ATD PEAJE"},{"$f":"IF($C82=E$26,SUMIFS(Energia!K:K,Energia!C:C,D82),)","v":216427.38177347125},{"$f":"IF($C82<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D82,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C82<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D82,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D87+$G$10*(1-Factores!D87))*B82,)","v":5.3544712789705654E-4},5.3544712789705654E-4,5.3544712789705654E-4,1.6221710254750231E-3,1.6221710254750231E-3,1.6221710254750231E-3,null,null,null,1,"Pot_Max","ATD PEAJE",{"$f":"IF($R82=T$26,SUMIFS(Energia!K:K,Energia!C:C,S82),)","v":0},{"$f":"IF($R82=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S82,Potencia!M:M,U$25),)","v":33.191227916355892},{"$f":"IF($R82=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S82,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G87*730)*Factores!$Z87)*$Q82,)","v":1.8373833153407173E-4},{"$f":"IFERROR($H$10*(Factores!$H87*Factores!$Z87)*$Q82,)","v":0.12283861736288305},{"$f":"IFERROR($H$10*(Factores!$I87*Factores!$P87)*$Q82,)","v":0.12373230457674896},1.0301084654686816E-4,6.8868100943057411E-2,6.9369136713219329E-2,346.62799371722934,3736.1556983319106,9.2776645757024823E-2,{"$f":"IFERROR(Costos!$B$20/AE82*AA82,)","v":5.9383997238630831E-2},{"$f":"IFERROR(Costos!$B$20/AE82*AB82,)","v":5.9816033353817917E-2},{"$f":"IF(AE82=0,Z82,(1-Costos!$B$20)/(1-AE82)*Z82)","v":1.0446157319461725E-4},{"$f":"IF(AE82=0,K82,(1-Costos!$B$20)/(1-AE82)*K82)","v":1.6450164520757291E-3},{"$f":"IF(AE82=0,L82,(1-Costos!$B$20)/(1-AE82)*L82)","v":1.6450164520757291E-3},{"$f":"IF(AE82=0,M82,(1-Costos!$B$20)/(1-AE82)*M82)","v":1.6450164520757291E-3},null,null,"CPERDE_ATD PEAJE",{"$f":"IF(AND(C82=Factores!$D$24,B82=1),K82,)","v":1.6221710254750231E-3},"CPERDE_ATD PEAJE",{"$f":"IF(C82<>Factores!$D$24,L82,)","v":0},"CPERDE_ATD PEAJE",{"$f":"IF(C82<>Factores!$D$24,M82,)","v":0},null,"CPERDP_ATD PEAJE",{"$f":"IF(AND(R82=Factores!$D$24,B82=1),Z82,)","v":0},"CPERDP_ATD PEAJE",{"$f":"IF(AND(R82=Factores!$D$25,B82=1),AA82,)","v":6.8868100943057411E-2},"CPERDP_ATD PEAJE",{"$f":"IF(AND(R82=Factores!$D$26,B82=1),AB82,)","v":0}]
["ATDH",1,"Energia",{"$f":"Factores!C88","v":"EDEMET"},{"$f":"IF($C83=E$26,SUMIFS(Energia!K:K,Energia!C:C,D83),)","v":778896.77737914072},{"$f":"IF($C83<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D83,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C83<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D83,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D88+$G$10*(1-Factores!D88))*B83,)","v":5.3544712789705654E-4},5.3544712789705654E-4,5.3544712789705654E-4,1.6221710254750231E-3,1.6221710254750231E-3,1.6221710254750231E-3,null,null,null,1,"Pot_Max","EDEMET",{"$f":"IF($R83=T$26,SUMIFS(Energia!K:K,Energia!C:C,S83),)","v":0},{"$f":"IF($R83=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S83,Potencia!M:M,U$25),)","v":226.30120799433988},{"$f":"IF($R83=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S83,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G88*730)*Factores!$Z88)*$Q83,)","v":2.4522666565167741E-4},{"$f":"IFERROR($H$10*(Factores!$H88*Factores!$Z88)*$Q83,)","v":0.13012492705473708},{"$f":"IFERROR($H$10*(Factores!$I88*Factores!$P88)*$Q83,)","v":0.13012492705473708},1.3748359535941898E-4,7.2953089215748626E-2,7.2953089215748626E-2,346.62799371722934,3736.1556983319106,9.2776645757024823E-2,{"$f":"IFERROR(Costos!$B$20/AE83*AA83,)","v":6.2906425314670139E-2},{"$f":"IFERROR(Costos!$B$20/AE83*AB83,)","v":6.2906425314670139E-2},{"$f":"IF(AE83=0,Z83,(1-Costos!$B$20)/(1-AE83)*Z83)","v":1.3941981006012542E-4},{"$f":"IF(AE83=0,K83,(1-Costos!$B$20)/(1-AE83)*K83)","v":1.6450164520757291E-3},{"$f":"IF(AE83=0,L83,(1-Costos!$B$20)/(1-AE83)*L83)","v":1.6450164520757291E-3},{"$f":"IF(AE83=0,M83,(1-Costos!$B$20)/(1-AE83)*M83)","v":1.6450164520757291E-3},null,null,"CPERDE_EDEMET",{"$f":"IF(AND(C83=Factores!$D$24,B83=1),K83,)","v":1.6221710254750231E-3},"CPERDE_EDEMET",{"$f":"IF(C83<>Factores!$D$24,L83,)","v":0},"CPERDE_EDEMET",{"$f":"IF(C83<>Factores!$D$24,M83,)","v":0},null,"CPERDP_EDEMET",{"$f":"IF(AND(R83=Factores!$D$24,B83=1),Z83,)","v":0},"CPERDP_EDEMET",{"$f":"IF(AND(R83=Factores!$D$25,B83=1),AA83,)","v":7.2953089215748626E-2},"CPERDP_EDEMET",{"$f":"IF(AND(R83=Factores!$D$26,B83=1),AB83,)","v":0}]
["ATDH",1,"Energia",{"$f":"Factores!C89","v":"ATD_A"},{"$f":"IF($C84=E$26,SUMIFS(Energia!K:K,Energia!C:C,D84),)","v":0},{"$f":"IF($C84<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D84,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C84<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D84,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D89+$G$10*(1-Factores!D89))*B84,)","v":5.3544712789705654E-4},5.3544712789705654E-4,5.3544712789705654E-4,1.6221710254750231E-3,1.6221710254750231E-3,1.6221710254750231E-3,null,null,null,1,"Pot_Max","ATD_A",{"$f":"IF($R84=T$26,SUMIFS(Energia!K:K,Energia!C:C,S84),)","v":0},{"$f":"IF($R84=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S84,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R84=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S84,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G89*730)*Factores!$Z89)*$Q84,)","v":1.8373833153407173E-4},{"$f":"IFERROR($H$10*(Factores!$H89*Factores!$Z89)*$Q84,)","v":0.12283861736288305},{"$f":"IFERROR($H$10*(Factores!$I89*Factores!$P89)*$Q84,)","v":0.12373230457674896},1.0301084654686816E-4,6.8868100943057411E-2,6.9369136713219329E-2,346.62799371722934,3736.1556983319106,9.2776645757024823E-2,{"$f":"IFERROR(Costos!$B$20/AE84*AA84,)","v":5.9383997238630831E-2},{"$f":"IFERROR(Costos!$B$20/AE84*AB84,)","v":5.9816033353817917E-2},{"$f":"IF(AE84=0,Z84,(1-Costos!$B$20)/(1-AE84)*Z84)","v":1.0446157319461725E-4},{"$f":"IF(AE84=0,K84,(1-Costos!$B$20)/(1-AE84)*K84)","v":1.6450164520757291E-3},{"$f":"IF(AE84=0,L84,(1-Costos!$B$20)/(1-AE84)*L84)","v":1.6450164520757291E-3},{"$f":"IF(AE84=0,M84,(1-Costos!$B$20)/(1-AE84)*M84)","v":1.6450164520757291E-3},null,null,"CPERDE_ATD_A",{"$f":"IF(AND(C84=Factores!$D$24,B84=1),K84,)","v":1.6221710254750231E-3},"CPERDE_ATD_A",{"$f":"IF(C84<>Factores!$D$24,L84,)","v":0},"CPERDE_ATD_A",{"$f":"IF(C84<>Factores!$D$24,M84,)","v":0},null,"CPERDP_ATD_A",{"$f":"IF(AND(R84=Factores!$D$24,B84=1),Z84,)","v":0},"CPERDP_ATD_A",{"$f":"IF(AND(R84=Factores!$D$25,B84=1),AA84,)","v":6.8868100943057411E-2},"CPERDP_ATD_A",{"$f":"IF(AND(R84=Factores!$D$26,B84=1),AB84,)","v":0}]
["ATDH",1,"Energia_P",{"$f":"Factores!C90","v":"ATH PEAJE"},{"$f":"IF($C85=E$26,SUMIFS(Energia!K:K,Energia!C:C,D85),)","v":0},{"$f":"IF($C85<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D85,Energia!AA:AA,F$26),)","v":76280.727648887128},{"$f":"IF($C85<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D85,Energia!AA:AA,G$26),)","v":281320.7266655502},{"$f":"IFERROR(($F$10*Factores!D90+$G$10*(1-Factores!D90))*B85,)","v":5.3544712789705654E-4},5.3544712789705654E-4,5.3544712789705654E-4,1.6221710254750231E-3,1.6221710254750231E-3,1.6221710254750231E-3,null,null,null,1,"Pot_Max_P","ATH PEAJE",{"$f":"IF($R85=T$26,SUMIFS(Energia!K:K,Energia!C:C,S85),)","v":0},{"$f":"IF($R85=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S85,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R85=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S85,Potencia!M:M,V$25),)","v":47.461989968059669},{"$f":"IFERROR($H$10*(1/(Factores!$G90*730)*Factores!$Z90)*$Q85,)","v":1.8373833153407173E-4},{"$f":"IFERROR($H$10*(Factores!$H90*Factores!$Z90)*$Q85,)","v":0.12283861736288305},{"$f":"IFERROR($H$10*(Factores!$I90*Factores!$P90)*$Q85,)","v":0.12373230457674896},1.0301084654686816E-4,6.8868100943057411E-2,6.9369136713219329E-2,{"$f":"SUMPRODUCT(($AA$29:$AB$89)*($U$29:$V$89)*($Q$29:$Q$89)*($A$29:$A$89=$A85))*12","v":346.62799371722934},3736.1556983319106,9.2776645757024823E-2,{"$f":"IFERROR(Costos!$B$20/AE85*AA85,)","v":5.9383997238630831E-2},{"$f":"IFERROR(Costos!$B$20/AE85*AB85,)","v":5.9816033353817917E-2},{"$f":"IF(AE85=0,Z85,(1-Costos!$B$20)/(1-AE85)*Z85)","v":1.0446157319461725E-4},{"$f":"IF(AE85=0,K85,(1-Costos!$B$20)/(1-AE85)*K85)","v":1.6450164520757291E-3},{"$f":"IF(AE85=0,L85,(1-Costos!$B$20)/(1-AE85)*L85)","v":1.6450164520757291E-3},{"$f":"IF(AE85=0,M85,(1-Costos!$B$20)/(1-AE85)*M85)","v":1.6450164520757291E-3},null,null,"CPERDE_ATH PEAJE",{"$f":"IF(AND(C85=Factores!$D$24,B85=1),K85,)","v":0},"CPERDE_ATH PEAJE",{"$f":"IF(C85<>Factores!$D$24,L85,)","v":1.6221710254750231E-3},"CPERDE_ATH PEAJE",{"$f":"IF(C85<>Factores!$D$24,M85,)","v":1.6221710254750231E-3},null,"CPERDP_ATH PEAJE",{"$f":"IF(AND(R85=Factores!$D$24,B85=1),Z85,)","v":0},"CPERDP_ATH PEAJE",{"$f":"IF(AND(R85=Factores!$D$25,B85=1),AA85,)","v":0},"CPERDP_ATH PEAJE",{"$f":"IF(AND(R85=Factores!$D$26,B85=1),AB85,)","v":6.9369136713219329E-2}]
[null,null,null,{"$f":"Factores!C91","v":""},{"$f":"IF($C86=E$26,SUMIFS(Energia!K:K,Energia!C:C,D86),)","v":0},{"$f":"IF($C86<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D86,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C86<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D86,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D91+$G$10*(1-Factores!D91))*B86,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R86=T$26,SUMIFS(Energia!K:K,Energia!C:C,S86),)","v":0},{"$f":"IF($R86=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S86,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R86=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S86,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G91*730)*Factores!$Z91)*$Q86,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H91*Factores!$Z91)*$Q86,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I91*Factores!$P91)*$Q86,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE86*AA86,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE86*AB86,)","v":0},{"$f":"IF(AE86=0,Z86,(1-Costos!$B$20)/(1-AE86)*Z86)","v":0},{"$f":"IF(AE86=0,K86,(1-Costos!$B$20)/(1-AE86)*K86)","v":0},{"$f":"IF(AE86=0,L86,(1-Costos!$B$20)/(1-AE86)*L86)","v":0},{"$f":"IF(AE86=0,M86,(1-Costos!$B$20)/(1-AE86)*M86)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C86=Factores!$D$24,B86=1),K86,)","v":0},"CPERDE_",{"$f":"IF(C86<>Factores!$D$24,L86,)","v":0},"CPERDE_",{"$f":"IF(C86<>Factores!$D$24,M86,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R86=Factores!$D$24,B86=1),Z86,)","v":0},"CPERDP_",{"$f":"IF(AND(R86=Factores!$D$25,B86=1),AA86,)","v":0},"CPERDP_",{"$f":"IF(AND(R86=Factores!$D$26,B86=1),AB86,)","v":0}]
[null,null,null,{"$f":"Factores!C92","v":""},{"$f":"IF($C87=E$26,SUMIFS(Energia!K:K,Energia!C:C,D87),)","v":0},{"$f":"IF($C87<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D87,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C87<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D87,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D92+$G$10*(1-Factores!D92))*B87,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R87=T$26,SUMIFS(Energia!K:K,Energia!C:C,S87),)","v":0},{"$f":"IF($R87=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S87,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R87=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S87,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G92*730)*Factores!$Z92)*$Q87,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H92*Factores!$Z92)*$Q87,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I92*Factores!$P92)*$Q87,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE87*AA87,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE87*AB87,)","v":0},{"$f":"IF(AE87=0,Z87,(1-Costos!$B$20)/(1-AE87)*Z87)","v":0},{"$f":"IF(AE87=0,K87,(1-Costos!$B$20)/(1-AE87)*K87)","v":0},{"$f":"IF(AE87=0,L87,(1-Costos!$B$20)/(1-AE87)*L87)","v":0},{"$f":"IF(AE87=0,M87,(1-Costos!$B$20)/(1-AE87)*M87)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C87=Factores!$D$24,B87=1),K87,)","v":0},"CPERDE_",{"$f":"IF(C87<>Factores!$D$24,L87,)","v":0},"CPERDE_",{"$f":"IF(C87<>Factores!$D$24,M87,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R87=Factores!$D$24,B87=1),Z87,)","v":0},"CPERDP_",{"$f":"IF(AND(R87=Factores!$D$25,B87=1),AA87,)","v":0},"CPERDP_",{"$f":"IF(AND(R87=Factores!$D$26,B87=1),AB87,)","v":0}]
[null,null,null,{"$f":"Factores!C93","v":""},{"$f":"IF($C88=E$26,SUMIFS(Energia!K:K,Energia!C:C,D88),)","v":0},{"$f":"IF($C88<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D88,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C88<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D88,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D93+$G$10*(1-Factores!D93))*B88,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R88=T$26,SUMIFS(Energia!K:K,Energia!C:C,S88),)","v":0},{"$f":"IF($R88=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S88,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R88=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S88,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G93*730)*Factores!$Z93)*$Q88,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H93*Factores!$Z93)*$Q88,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I93*Factores!$P93)*$Q88,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE88*AA88,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE88*AB88,)","v":0},{"$f":"IF(AE88=0,Z88,(1-Costos!$B$20)/(1-AE88)*Z88)","v":0},{"$f":"IF(AE88=0,K88,(1-Costos!$B$20)/(1-AE88)*K88)","v":0},{"$f":"IF(AE88=0,L88,(1-Costos!$B$20)/(1-AE88)*L88)","v":0},{"$f":"IF(AE88=0,M88,(1-Costos!$B$20)/(1-AE88)*M88)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C88=Factores!$D$24,B88=1),K88,)","v":0},"CPERDE_",{"$f":"IF(C88<>Factores!$D$24,L88,)","v":0},"CPERDE_",{"$f":"IF(C88<>Factores!$D$24,M88,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R88=Factores!$D$24,B88=1),Z88,)","v":0},"CPERDP_",{"$f":"IF(AND(R88=Factores!$D$25,B88=1),AA88,)","v":0},"CPERDP_",{"$f":"IF(AND(R88=Factores!$D$26,B88=1),AB88,)","v":0}]
[null,null,null,{"$f":"Factores!C94","v":""},{"$f":"IF($C89=E$26,SUMIFS(Energia!K:K,Energia!C:C,D89),)","v":0},{"$f":"IF($C89<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D89,Energia!AA:AA,F$26),)","v":0},{"$f":"IF($C89<>E$26,SUMIFS(Energia!K:K,Energia!B:B,D89,Energia!AA:AA,G$26),)","v":0},{"$f":"IFERROR(($F$10*Factores!D94+$G$10*(1-Factores!D94))*B89,)","v":0},0,0,0,0,0,null,null,null,0,null,"",{"$f":"IF($R89=T$26,SUMIFS(Energia!K:K,Energia!C:C,S89),)","v":0},{"$f":"IF($R89=U$26,SUMIFS(Potencia!K:K,Potencia!B:B,S89,Potencia!M:M,U$25),)","v":0},{"$f":"IF($R89=V$26,SUMIFS(Potencia!K:K,Potencia!B:B,S89,Potencia!M:M,V$25),)","v":0},{"$f":"IFERROR($H$10*(1/(Factores!$G94*730)*Factores!$Z94)*$Q89,)","v":0},{"$f":"IFERROR($H$10*(Factores!$H94*Factores!$Z94)*$Q89,)","v":0},{"$f":"IFERROR($H$10*(Factores!$I94*Factores!$P94)*$Q89,)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(Costos!$B$20/AE89*AA89,)","v":0},{"$f":"IFERROR(Costos!$B$20/AE89*AB89,)","v":0},{"$f":"IF(AE89=0,Z89,(1-Costos!$B$20)/(1-AE89)*Z89)","v":0},{"$f":"IF(AE89=0,K89,(1-Costos!$B$20)/(1-AE89)*K89)","v":0},{"$f":"IF(AE89=0,L89,(1-Costos!$B$20)/(1-AE89)*L89)","v":0},{"$f":"IF(AE89=0,M89,(1-Costos!$B$20)/(1-AE89)*M89)","v":0},null,null,"CPERDE_",{"$f":"IF(AND(C89=Factores!$D$24,B89=1),K89,)","v":0},"CPERDE_",{"$f":"IF(C89<>Factores!$D$24,L89,)","v":0},"CPERDE_",{"$f":"IF(C89<>Factores!$D$24,M89,)","v":0},null,"CPERDP_",{"$f":"IF(AND(R89=Factores!$D$24,B89=1),Z89,)","v":0},"CPERDP_",{"$f":"IF(AND(R89=Factores!$D$25,B89=1),AA89,)","v":0},"CPERDP_",{"$f":"IF(AND(R89=Factores!$D$26,B89=1),AB89,)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H29:H89,E29:E89)","v":60428.257543587824},{"$f":"SUMPRODUCT(I29:I89,F29:F89)","v":854.25506777762894},{"$f":"SUMPRODUCT(J29:J89,G29:G89)","v":2409.0018144089413},{"$f":"SUMPRODUCT(K29:K89,E29:E89)","v":183071.2378496438},{"$f":"SUMPRODUCT(L29:L89,F29:F89)","v":2588.0198942452657},{"$f":"SUMPRODUCT(M29:M89,G29:G89)","v":7298.2237461963714},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W29:W89,T29:T89)","v":13912.713583785729},{"$f":"SUMPRODUCT(X29:X89,U29:U89)*12","v":14619.826251383191},{"$f":"SUMPRODUCT(Y29:Y89,V29:V89)*12","v":1395.6599143965386},{"$f":"SUMPRODUCT(Z29:Z89,T29:T89)","v":7800.007717845856},{"$f":"SUMPRODUCT(AA29:AA89,U29:U89)*12","v":8196.4425492992013},{"$f":"SUMPRODUCT(AB29:AB89,V29:V89)*12","v":782.46116677541056},null,null,null,{"$f":"SUMPRODUCT(AF29:AF89,U29:U89)*12","v":6781.0893773864191},{"$f":"SUMPRODUCT(AG29:AG89,V29:V89)*12","v":704.80715198902226},{"$f":"SUMPRODUCT(AH29:AH89,T29:T89)","v":7800.007717845856},{"$f":"SUMPRODUCT(AI29:AI89,E29:E89)","v":184448.00190027084},{"$f":"SUMPRODUCT(AJ29:AJ89,F29:F89)","v":2617.5149062945479},{"$f":"SUMPRODUCT(AK29:AK89,G29:G89)","v":7384.9718702192222},null,null,null,{"$f":"SUMPRODUCT(AO29:AO89,E29:E89)","v":183071.2378496438},null,{"$f":"SUMPRODUCT(AQ29:AQ89,F29:F89)","v":2588.0198942452657},null,{"$f":"SUMPRODUCT(AS29:AS89,G29:G89)","v":7298.2237461963714},null,null,{"$f":"SUMPRODUCT(AV29:AV89,E29:E89)","v":7800.007717845856},null,{"$f":"SUMPRODUCT(AX29:AX89,U29:U89)*12","v":8196.4425492992013},null,{"$f":"SUMPRODUCT(AZ29:AZ89,V29:V89)*12","v":782.46116677541056}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verificación "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grupo Tarifario","Ingresos cargos potencia","Ingresos cargos energía","Ingresos Totales","% ingresos cargos potencia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D19","v":"BTS"},{"$f":"SUMPRODUCT(($AF$29:$AG$89)*($U$29:$V$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF105))*12","v":0},{"$f":"SUMPRODUCT(($AI$29:$AK$89)*($E$29:$G$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF105))+SUMPRODUCT(($AH$29:$AH$89)*($T$29:$T$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF105))","v":116162.68630681286},{"$f":"AG105+AH105","v":116162.68630681286},{"$f":"AG105/AI105","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D20","v":"BTDH"},{"$f":"SUMPRODUCT(($AF$29:$AG$89)*($U$29:$V$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF106))*12","v":3969.367970716311},{"$f":"SUMPRODUCT(($AI$29:$AK$89)*($E$29:$G$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF106))+SUMPRODUCT(($AH$29:$AH$89)*($T$29:$T$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF106))","v":45647.731663237566},{"$f":"AG106+AH106","v":49617.099633953876},{"$f":"AG106/AI106","v":8.0000000000000016E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D21","v":"MTDH"},{"$f":"SUMPRODUCT(($AF$29:$AG$89)*($U$29:$V$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF107))*12","v":3217.6361027925791},{"$f":"SUMPRODUCT(($AI$29:$AK$89)*($E$29:$G$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF107))+SUMPRODUCT(($AH$29:$AH$89)*($T$29:$T$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF107))","v":37002.81518211466},40220.451284907242,{"$f":"AG107/AI107","v":7.9999999999999988E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D22","v":"ATDH"},{"$f":"SUMPRODUCT(($AF$29:$AG$89)*($U$29:$V$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF108))*12","v":298.89245586655278},{"$f":"SUMPRODUCT(($AI$29:$AK$89)*($E$29:$G$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF108))+SUMPRODUCT(($AH$29:$AH$89)*($T$29:$T$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF108))","v":3437.2632424653575},3736.1556983319101,7.9999999999999988E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D23","v":"EDEMET"},{"$f":"SUMPRODUCT(($AF$29:$AG$89)*($U$29:$V$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF109))*12","v":0},{"$f":"SUMPRODUCT(($AI$29:$AK$89)*($E$29:$G$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF109))+SUMPRODUCT(($AH$29:$AH$89)*($T$29:$T$89)*($Q$29:$Q$89)*($A$29:$A$89=$AF109))","v":0},0,{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AG105:AG110)","v":7485.8965293754427},{"$f":"SUM(AH105:AH110)","v":202250.49639463043},209736.39292400589]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos requeridos c/ajuste monómico",null,null,{"$f":"Costos!F15*Factor_Monomico!C12","v":209736.39292400586}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chequeo",null,null,{"$f":"AI111-AI113","v":0}]

{"sheet":"cargos_abastecimiento","index":22,"n_rows":436,"n_cols":47,"rows_kept":436,"cut":false,"hidden":false,"merged":[]}
[]
[]
["DISEÑO DE LOS COMPONENTES DE COSTOS DE ABASTECIMIENTO. SEGMENTO DE GENERACIÓN"]
["SEGMENTO DE GENERACIÓN"]
["COMPONENTES DE COSTOS POR POTENCIA Y ENERGÍA"]
[]
[]
[null,"Costo Total de Abasteciento (Anual)","Reconocidos","Estimados"]
[null,"Potencia",{"$f":"Costos!F49*(Balance!G237-Balance!G228-Balance!G235-Balance!G213-Balance!G191-Balance!G190)*12","v":189248.99441006908},{"$f":"Costos!B55*2/1000","v":195688.45075080535},null,"Potencia",{"$f":"(Balance!G237-Balance!G228-Balance!G235-Balance!G213-Balance!G191-Balance!G190)","v":769.29484547396885}]
[null,"Energía",{"$f":"Costos!F50*(Balance!G16-Energia!G15-Energia!G211-Energia!G212-Energia!G217-Energia!G218-Energia!G223-Energia!G224-Balance!G7-Balance!G8-Balance!G11-Balance!G14)","v":267487.64207021327},{"$f":"Costos!B65*2/1000","v":285875.05926371732},null,"Energía",{"$f":"(Balance!G16-Energia!G15-Energia!G211-Energia!G212-Energia!G217-Energia!G218-Energia!G223-Energia!G224-Balance!G7-Balance!G8-Balance!G11-Balance!G14-Energia!G301)","v":3574089.1417854633}]
[null,"Total",{"$f":"SUM(C9:C10)","v":456736.63648028235},{"$f":"SUM(D9:D10)","v":481563.5100145227}]
[]
[null,"Recaudo Potencia",{"$f":"SUM(AS119:AU119)*2","v":151530.13415323629}]
[null,"Recaudo Energía",{"$f":"C11-C13","v":305206.50232704607},{"$f":"SUM(I197:K197)-C14","v":-8.5394247435033321E-5}]
[null,"Energía",{"$f":"SUMIF(B136:B196,1,I136:I196)+SUMIF(B136:B196,1,J136:J196)+SUMIF(B136:B196,1,K136:K196)","v":3574089.1407854632}]
[null,"Cargo Energía",{"$f":"C14/C15","v":8.5394205433827558E-2}]
[]
[]
[]
[]
[]
[]
[null,"Grandes clientes a los que la empresa les compra la potencia"]
[null,"CPG Grandes Clientes","(B/./kW-mes)",{"$f":"Costos!C40","v":16}]
[null,"Factor por Reserva de confiabilidad y pérdidas de potencia de transmisión fijadas por ASEP","(adimens.)",1]
[null,"Se incluyen perdidas por Nivel de tensión?",null,0]
[]
[]
[null,"Porción a asignar a cargos por demanda (según nota ASEP DSAN-XXXX-23)"]
[null,"CPG","(B/./kW-mes)",{"$f":"Costos!C39","v":16}]
[]
[]
[]
[null,"Determinación del CEG por banda horaria"]
[null,"Costos Generación Energía reconocidos","(miles B/./año)",{"$f":"C14","v":305206.50232704607}]
[null,"Costos Extraordinarios","(miles B/./semestre)",{"$f":"Costos!C71","v":0}]
[null,"Total Energía a Facturar a Clientes Regulados","MWh/año",{"$f":"C15","v":3574089.1407854632}]
[]
[null,"CEGP","B/./kWh",{"$f":"(D35-D36)/D37","v":8.5394205433827558E-2}]
[null,"CEGFP","B/./kWh",{"$f":"D39","v":8.5394205433827558E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CÁLCULO CARGOS POR POTENCIA EN GENERACIÓN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPOTGENE_",null,"CPOTGEN_",null,"CPOTGEN_",null,null,"CPOTGENGC_",null,null,"CPOTGEN_","CPOTGEN_"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC53&\"kWh_\"","v":"CPOTGENE_kWh_"},null,{"$f":"AE53&\"kW_\"","v":"CPOTGEN_kW_"},null,{"$f":"AG53&\"kWP_\"","v":"CPOTGEN_kWP_"},null,null,{"$f":"AJ53&\"kW_\"","v":"CPOTGENGC_kW_"},null,null,{"$f":"AM53&\"kW_M\"","v":"CPOTGEN_kW_M"},{"$f":"AN53&\"kW_P\"","v":"CPOTGEN_kW_P"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Factores!D24","v":"Energia"},{"$f":"Factores!D25","v":"Pot_Max"},{"$f":"Factores!D26","v":"Pot_Max_P"},null,"M","P",null,null,null,null,null,null,"Cargos por Potencia en Generación (B/./kWh, B/./kW, B/./kWP)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos Estimados por costo de potencia. 1er semestre aplicación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo Tarifario (B/./kWh, B/./kW)",null,null,"Vble. Facturación (MWh, MW). 1er año",null,null,null,null,null,null,null,null,"Unidad de Aplicación: kWh",null,"Unidad de Aplicación: kW",null,"Unidad de Aplicación: kWP",null,null,"Unidad de Aplicación: kW",null,null,"Unidad de Aplicación: kW",null,null,null,"Vble. Facturación (MWh, MW). 1er semestre 2019",null,null,"Cargo de Aplicación"]
["Parámetros Tarifarios","Categoría Tarifaria","Vble. Balance Potencia Tarifario en Punta","Cliente Regulado?","Se incluye en Balance de Potencia?","% Energización","Gran Cliente (GC) a los que ENSA le compra potencia?","Agrupación para energización","CPG asignado a clase de usuarios regulados","Pot.para Cálc",null,null,null,null,null,"Energía","Potencia máxima","Potencia Máxima en Punta","Energía","Potencia máxima","Potencia Máxima en Punta","CPG para Grandes clientes",null,null,null,"FC1",null,"Identificación","Valor",{"$f":"AB57","v":"Identificación"},{"$f":"AC57","v":"Valor"},{"$f":"AD57","v":"Identificación"},{"$f":"AE57","v":"Valor"},null,{"$f":"AB57","v":"Identificación"},{"$f":"AC57","v":"Valor"},null,{"$f":"AD57","v":"Identificación"},{"$f":"AE57","v":"Valor"},{"$f":"AM57","v":"Valor"},null,{"$f":"S57","v":"Energía"},{"$f":"T57","v":"Potencia máxima"},{"$f":"U57","v":"Potencia Máxima en Punta"},{"$f":"AP57","v":"Energía"},{"$f":"AQ57","v":"Potencia máxima"},"Potencia Máxima en Punta"]
[{"$f":"Factores!B34","v":"BTS"},{"$f":"Factores!C34","v":"BTS"},{"$f":"Factores!AK34","v":"Energia"},1,1,1,0,"BTS",{"$f":"IFERROR(IF(D58=1,$D$30*Balance!$G$86*IF(C58=Factores!$D$24,Factores!Z34,IF(C58=Factores!$D$25,Factores!H34*Factores!Z34,Factores!I34*Factores!P34)),$D$24),)*E58","v":13.919905223769026},{"$f":"IFERROR(IF($C58=Factores!$D$24,Balance!N169*1/(Factores!G34*8760),IF($C58=Factores!$D$25,Balance!S169,Balance!X169)),)*E58","v":330.40159569229183},null,null,null,null,null,{"$f":"IFERROR(F58*I58/(Z58*730),)","v":2.7840310313281474E-2},{"$f":"IF(C58=$P$55,,IF(C58=$Q$55,I58*(1-F58),))","v":0},{"$f":"IF(C58=$P$55,,IF(C58=$R$55,I58*(1-F58),))","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B58)","v":1982373.9804903041},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B58,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B58,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C58=Factores!$D$24,Factores!G34,IF(C58=Factores!$D$25,Balance!N169/Balance!S169/8760,Balance!N169/Balance!X169/8760)),)","v":0.68491920907701975},null,{"$f":"CONCATENATE(AC$53,$B58)","v":"CPOTGENE_BTS"},{"$f":"IF(D58=1,AS58,)","v":2.7840310313281474E-2},{"$f":"CONCATENATE(AE$53,$B58)","v":"CPOTGEN_BTS"},{"$f":"IF(D58=1,AT58,)","v":0},{"$f":"CONCATENATE(AG$53,$B58)","v":"CPOTGEN_BTS"},{"$f":"IF(D58=1,AU58,)","v":0},null,{"$f":"CONCATENATE(AJ$53,$B58)","v":"CPOTGENGC_BTS"},{"$f":"IF(G58=0,,V58)","v":0},null,{"$f":"CONCATENATE(AM$53,$B58)","v":"CPOTGEN_BTS"},{"$f":"AE58+IF(C58=$Q$55,AJ58,)","v":0},{"$f":"AG58+IF(C58=$R$55,AJ58,)","v":0},null,{"$f":"S58/2","v":991186.99024515203},{"$f":"T58","v":0},{"$f":"U58","v":0},{"$f":"IF($D58=1,P58,)","v":2.7840310313281474E-2},{"$f":"IF($D58=1,Q58,IF($C58=$Q$55,AJ58,))","v":0},{"$f":"IF($D58=1,R58,IF($C58=$R$55,AJ58,))","v":0}]
[{"$f":"Factores!B35","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C35","v":"BTD"},{"$f":"Factores!AK35","v":"Pot_Max"},1,1,0.85,0,"BTD-BTH-Peaje BT",{"$f":"IFERROR(IF(D59=1,$D$30*Balance!$G$86*IF(C59=Factores!$D$24,Factores!Z35,IF(C59=Factores!$D$25,Factores!H35*Factores!Z35,Factores!I35*Factores!P35)),$D$24),)*E59","v":12.679786666886107},{"$f":"IFERROR(IF($C59=Factores!$D$24,Balance!N170*1/(Factores!G35*8760),IF($C59=Factores!$D$25,Balance!S170,Balance!X170)),)*E59","v":235.9210454677542},null,null,null,null,null,{"$f":"IFERROR(F59*I59/(Z59*730),)","v":4.1297041218033639E-2},{"$f":"IF(C59=$P$55,,IF(C59=$Q$55,I59*(1-F59),))","v":1.9019680000329164},{"$f":"IF(C59=$P$55,,IF(C59=$R$55,I59*(1-F59),))","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B59)","v":738856.10380305676},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B59,Potencia!M:M,T$55)","v":235.9210454677542},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B59,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C59=Factores!$D$24,Factores!G35,IF(C59=Factores!$D$25,Balance!N170/Balance!S170/8760,Balance!N170/Balance!X170/8760)),)","v":0.35751072533558759},null,"CPOTGENE_BTD",{"$f":"IF(D59=1,AS59,)","v":4.1297041218033639E-2},"CPOTGEN_BTD",{"$f":"IF(D59=1,AT59,)","v":1.9019680000329164},"CPOTGEN_BTD",{"$f":"IF(D59=1,AU59,)","v":0},null,"CPOTGENGC_BTD",0,null,"CPOTGEN_BTD",1.9019680000329164,0,null,369428.05190152838,235.9210454677542,0,4.1297041218033639E-2,1.9019680000329164,0]
[{"$f":"Factores!B36","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C36","v":"BTH"},{"$f":"Factores!AK36","v":"Pot_Max_P"},1,1,0.85,0,"BTD-BTH-Peaje BT",{"$f":"IFERROR(IF(D60=1,$D$30*Balance!$G$86*IF(C60=Factores!$D$24,Factores!Z36,IF(C60=Factores!$D$25,Factores!H36*Factores!Z36,Factores!I36*Factores!P36)),$D$24),)*E60","v":13.240052718127076},{"$f":"IFERROR(IF($C60=Factores!$D$24,Balance!N171*1/(Factores!G36*8760),IF($C60=Factores!$D$25,Balance!S171,Balance!X171)),)*E60","v":4.2202265469381226},null,null,null,null,null,1.6321684196365281E-2,0,1.9860079077190618,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B60)","v":34918.910155037913},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B60,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B60,Potencia!M:M,U$55)","v":4.2202265469381226},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C60=Factores!$D$24,Factores!G36,IF(C60=Factores!$D$25,Balance!N171/Balance!S171/8760,Balance!N171/Balance!X171/8760)),)","v":0.94454098944752851},null,"CPOTGENE_BTH",1.6321684196365281E-2,"CPOTGEN_BTH",0,"CPOTGEN_BTH",1.9860079077190618,null,"CPOTGENGC_BTH",0,null,"CPOTGEN_BTH",0,1.9860079077190618,null,17459.455077518956,0,4.2202265469381226,1.6321684196365281E-2,0,1.9860079077190618]
[{"$f":"Factores!B37","v":"BTS"},{"$f":"Factores!C37","v":"BTS_A"},{"$f":"Factores!AK37","v":"Energia"},1,1,1,0,"BTS",{"$f":"IFERROR(IF(D61=1,$D$30*Balance!$G$86*IF(C61=Factores!$D$24,Factores!Z37,IF(C61=Factores!$D$25,Factores!H37*Factores!Z37,Factores!I37*Factores!P37)),$D$24),)*E61","v":13.919905223769026},{"$f":"IFERROR(IF($C61=Factores!$D$24,Balance!N172*1/(Factores!G37*8760),IF($C61=Factores!$D$25,Balance!S172,Balance!X172)),)*E61","v":0},null,null,null,null,null,2.7840310313281474E-2,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B61)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B61,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B61,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C61=Factores!$D$24,Factores!G37,IF(C61=Factores!$D$25,Balance!N172/Balance!S172/8760,Balance!N172/Balance!X172/8760)),)","v":0.68491920907701975},null,"CPOTGENE_BTS_A",2.7840310313281474E-2,"CPOTGEN_BTS_A",0,"CPOTGEN_BTS_A",0,null,"CPOTGENGC_BTS_A",0,null,"CPOTGEN_BTS_A",0,0,null,0,0,0,2.7840310313281474E-2,0,0]
[{"$f":"Factores!B38","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C38","v":"BTA"},{"$f":"Factores!AK38","v":"Pot_Max"},1,1,1,0,"BTD-BTH-Peaje BT",{"$f":"IFERROR(IF(D62=1,$D$30*Balance!$G$86*IF(C62=Factores!$D$24,Factores!Z38,IF(C62=Factores!$D$25,Factores!H38*Factores!Z38,Factores!I38*Factores!P38)),$D$24),)*E62","v":12.679786666886107},{"$f":"IFERROR(IF($C62=Factores!$D$24,Balance!N173*1/(Factores!G38*8760),IF($C62=Factores!$D$25,Balance!S173,Balance!X173)),)*E62","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B62)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B62,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B62,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C62=Factores!$D$24,Factores!G38,IF(C62=Factores!$D$25,Balance!N173/Balance!S173/8760,Balance!N173/Balance!X173/8760)),)","v":0},null,"CPOTGENE_BTA",0,"CPOTGEN_BTA",0,"CPOTGEN_BTA",0,null,"CPOTGENGC_BTA",0,null,"CPOTGEN_BTA",0,0,null,0,0,0,0,0,0]
[{"$f":"Factores!B39","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"Factores!AK39","v":"Pot_Max"},0,1,0.85,1,"BTD-BTH-Peaje BT",{"$f":"IFERROR(IF(D63=1,$D$30*Balance!$G$86*IF(C63=Factores!$D$24,Factores!Z39,IF(C63=Factores!$D$25,Factores!H39*Factores!Z39,Factores!I39*Factores!P39)),$D$24),)*E63","v":16},{"$f":"IFERROR(IF($C63=Factores!$D$24,Balance!N174*1/(Factores!G39*8760),IF($C63=Factores!$D$25,Balance!S174,Balance!X174)),)*E63","v":23.442165375792573},null,null,null,null,null,3.338182608579382E-2,2.4000000000000004,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B63)","v":114606.11470136027},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B63,Potencia!M:M,T$55)","v":23.442165375792573},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B63,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C63=Factores!$D$24,Factores!G39,IF(C63=Factores!$D$25,Balance!N174/Balance!S174/8760,Balance!N174/Balance!X174/8760)),)","v":0.55809220677204729},null,"CPOTGENE_BTD PEAJE",0,"CPOTGEN_BTD PEAJE",0,"CPOTGEN_BTD PEAJE",0,null,"CPOTGENGC_BTD PEAJE",16,null,"CPOTGEN_BTD PEAJE",16,0,null,57303.057350680137,23.442165375792573,0,0,16,0]
[{"$f":"Factores!B40","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"Factores!AK40","v":"Pot_Max_P"},0,1,0.85,1,"BTD-BTH-Peaje BT",{"$f":"IFERROR(IF(D64=1,$D$30*Balance!$G$86*IF(C64=Factores!$D$24,Factores!Z40,IF(C64=Factores!$D$25,Factores!H40*Factores!Z40,Factores!I40*Factores!P40)),$D$24),)*E64","v":16},{"$f":"IFERROR(IF($C64=Factores!$D$24,Balance!N175*1/(Factores!G40*8760),IF($C64=Factores!$D$25,Balance!S175,Balance!X175)),)*E64","v":0.62439988896736309},null,null,null,null,null,2.9760376891951421E-2,0,2.4000000000000004,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B64)","v":3424.0850594547637},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B64,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B64,Potencia!M:M,U$55)","v":0.62439988896736309},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C64=Factores!$D$24,Factores!G40,IF(C64=Factores!$D$25,Balance!N175/Balance!S175/8760,Balance!N175/Balance!X175/8760)),)","v":0.62600473958849023},null,"CPOTGENE_BTH PEAJE",0,"CPOTGEN_BTH PEAJE",0,"CPOTGEN_BTH PEAJE",0,null,"CPOTGENGC_BTH PEAJE",16,null,"CPOTGEN_BTH PEAJE",0,16,null,1712.0425297273819,0,0.62439988896736309,0,0,16]
[{"$f":"Factores!B41","v":"BTS"},{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"Factores!AK41","v":"Energia"},1,1,1,0,"BTS",{"$f":"IFERROR(IF(D65=1,$D$30*Balance!$G$86*IF(C65=Factores!$D$24,Factores!Z41,IF(C65=Factores!$D$25,Factores!H41*Factores!Z41,Factores!I41*Factores!P41)),$D$24),)*E65","v":13.919905223769026},{"$f":"IFERROR(IF($C65=Factores!$D$24,Balance!N176*1/(Factores!G41*8760),IF($C65=Factores!$D$25,Balance!S176,Balance!X176)),)*E65","v":32.083028574120895},null,null,null,null,null,2.7840310313281474E-2,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B65)","v":192494.715188653},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B65,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B65,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C65=Factores!$D$24,Factores!G41,IF(C65=Factores!$D$25,Balance!N176/Balance!S176/8760,Balance!N176/Balance!X176/8760)),)","v":0.68491920907701975},null,"CPOTGENE_BTS_Prepago",2.7840310313281474E-2,"CPOTGEN_BTS_Prepago",0,"CPOTGEN_BTS_Prepago",0,null,"CPOTGENGC_BTS_Prepago",0,null,"CPOTGEN_BTS_Prepago",0,0,null,96247.357594326502,0,0,2.7840310313281474E-2,0,0]
[{"$f":"Factores!B42","v":0},{"$f":"Factores!C42","v":0},{"$f":"Factores!AK42","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D66=1,$D$30*Balance!$G$86*IF(C66=Factores!$D$24,Factores!Z42,IF(C66=Factores!$D$25,Factores!H42*Factores!Z42,Factores!I42*Factores!P42)),$D$24),)*E66","v":0},{"$f":"IFERROR(IF($C66=Factores!$D$24,Balance!N177*1/(Factores!G42*8760),IF($C66=Factores!$D$25,Balance!S177,Balance!X177)),)*E66","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B66)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B66,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B66,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C66=Factores!$D$24,Factores!G42,IF(C66=Factores!$D$25,Balance!N177/Balance!S177/8760,Balance!N177/Balance!X177/8760)),)","v":0},null,"CPOTGENE_0",0,"CPOTGEN_0",0,"CPOTGEN_0",0,null,"CPOTGENGC_0",0,null,"CPOTGEN_0",0,0,null,0,0,0,0,0,0]
[{"$f":"Factores!B43","v":0},{"$f":"Factores!C43","v":""},{"$f":"Factores!AK43","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D67=1,$D$30*Balance!$G$86*IF(C67=Factores!$D$24,Factores!Z43,IF(C67=Factores!$D$25,Factores!H43*Factores!Z43,Factores!I43*Factores!P43)),$D$24),)*E67","v":0},{"$f":"IFERROR(IF($C67=Factores!$D$24,Balance!N178*1/(Factores!G43*8760),IF($C67=Factores!$D$25,Balance!S178,Balance!X178)),)*E67","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B67)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B67,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B67,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C67=Factores!$D$24,Factores!G43,IF(C67=Factores!$D$25,Balance!N178/Balance!S178/8760,Balance!N178/Balance!X178/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B44","v":0},{"$f":"Factores!C44","v":""},{"$f":"Factores!AK44","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D68=1,$D$30*Balance!$G$86*IF(C68=Factores!$D$24,Factores!Z44,IF(C68=Factores!$D$25,Factores!H44*Factores!Z44,Factores!I44*Factores!P44)),$D$24),)*E68","v":0},{"$f":"IFERROR(IF($C68=Factores!$D$24,Balance!N179*1/(Factores!G44*8760),IF($C68=Factores!$D$25,Balance!S179,Balance!X179)),)*E68","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B68)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B68,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B68,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C68=Factores!$D$24,Factores!G44,IF(C68=Factores!$D$25,Balance!N179/Balance!S179/8760,Balance!N179/Balance!X179/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B45","v":0},{"$f":"Factores!C45","v":""},{"$f":"Factores!AK45","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D69=1,$D$30*Balance!$G$86*IF(C69=Factores!$D$24,Factores!Z45,IF(C69=Factores!$D$25,Factores!H45*Factores!Z45,Factores!I45*Factores!P45)),$D$24),)*E69","v":0},{"$f":"IFERROR(IF($C69=Factores!$D$24,Balance!N180*1/(Factores!G45*8760),IF($C69=Factores!$D$25,Balance!S180,Balance!X180)),)*E69","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B69)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B69,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B69,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C69=Factores!$D$24,Factores!G45,IF(C69=Factores!$D$25,Balance!N180/Balance!S180/8760,Balance!N180/Balance!X180/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B46","v":0},{"$f":"Factores!C46","v":""},{"$f":"Factores!AK46","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D70=1,$D$30*Balance!$G$86*IF(C70=Factores!$D$24,Factores!Z46,IF(C70=Factores!$D$25,Factores!H46*Factores!Z46,Factores!I46*Factores!P46)),$D$24),)*E70","v":0},{"$f":"IFERROR(IF($C70=Factores!$D$24,Balance!N181*1/(Factores!G46*8760),IF($C70=Factores!$D$25,Balance!S181,Balance!X181)),)*E70","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B70)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B70,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B70,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C70=Factores!$D$24,Factores!G46,IF(C70=Factores!$D$25,Balance!N181/Balance!S181/8760,Balance!N181/Balance!X181/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B47","v":0},{"$f":"Factores!C47","v":""},{"$f":"Factores!AK47","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D71=1,$D$30*Balance!$G$86*IF(C71=Factores!$D$24,Factores!Z47,IF(C71=Factores!$D$25,Factores!H47*Factores!Z47,Factores!I47*Factores!P47)),$D$24),)*E71","v":0},{"$f":"IFERROR(IF($C71=Factores!$D$24,Balance!N182*1/(Factores!G47*8760),IF($C71=Factores!$D$25,Balance!S182,Balance!X182)),)*E71","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B71)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B71,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B71,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C71=Factores!$D$24,Factores!G47,IF(C71=Factores!$D$25,Balance!N182/Balance!S182/8760,Balance!N182/Balance!X182/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B48","v":0},{"$f":"Factores!C48","v":""},{"$f":"Factores!AK48","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D72=1,$D$30*Balance!$G$86*IF(C72=Factores!$D$24,Factores!Z48,IF(C72=Factores!$D$25,Factores!H48*Factores!Z48,Factores!I48*Factores!P48)),$D$24),)*E72","v":0},{"$f":"IFERROR(IF($C72=Factores!$D$24,Balance!N183*1/(Factores!G48*8760),IF($C72=Factores!$D$25,Balance!S183,Balance!X183)),)*E72","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B72)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B72,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B72,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C72=Factores!$D$24,Factores!G48,IF(C72=Factores!$D$25,Balance!N183/Balance!S183/8760,Balance!N183/Balance!X183/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B49","v":0},{"$f":"Factores!C49","v":""},{"$f":"Factores!AK49","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D73=1,$D$30*Balance!$G$86*IF(C73=Factores!$D$24,Factores!Z49,IF(C73=Factores!$D$25,Factores!H49*Factores!Z49,Factores!I49*Factores!P49)),$D$24),)*E73","v":0},{"$f":"IFERROR(IF($C73=Factores!$D$24,Balance!N184*1/(Factores!G49*8760),IF($C73=Factores!$D$25,Balance!S184,Balance!X184)),)*E73","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B73)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B73,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B73,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C73=Factores!$D$24,Factores!G49,IF(C73=Factores!$D$25,Balance!N184/Balance!S184/8760,Balance!N184/Balance!X184/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B50","v":0},{"$f":"Factores!C50","v":""},{"$f":"Factores!AK50","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D74=1,$D$30*Balance!$G$86*IF(C74=Factores!$D$24,Factores!Z50,IF(C74=Factores!$D$25,Factores!H50*Factores!Z50,Factores!I50*Factores!P50)),$D$24),)*E74","v":0},{"$f":"IFERROR(IF($C74=Factores!$D$24,Balance!N185*1/(Factores!G50*8760),IF($C74=Factores!$D$25,Balance!S185,Balance!X185)),)*E74","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B74)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B74,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B74,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C74=Factores!$D$24,Factores!G50,IF(C74=Factores!$D$25,Balance!N185/Balance!S185/8760,Balance!N185/Balance!X185/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B51","v":0},{"$f":"Factores!C51","v":""},{"$f":"Factores!AK51","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D75=1,$D$30*Balance!$G$86*IF(C75=Factores!$D$24,Factores!Z51,IF(C75=Factores!$D$25,Factores!H51*Factores!Z51,Factores!I51*Factores!P51)),$D$24),)*E75","v":0},{"$f":"IFERROR(IF($C75=Factores!$D$24,Balance!N186*1/(Factores!G51*8760),IF($C75=Factores!$D$25,Balance!S186,Balance!X186)),)*E75","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B75)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B75,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B75,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C75=Factores!$D$24,Factores!G51,IF(C75=Factores!$D$25,Balance!N186/Balance!S186/8760,Balance!N186/Balance!X186/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B52","v":0},{"$f":"Factores!C52","v":""},{"$f":"Factores!AK52","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D76=1,$D$30*Balance!$G$86*IF(C76=Factores!$D$24,Factores!Z52,IF(C76=Factores!$D$25,Factores!H52*Factores!Z52,Factores!I52*Factores!P52)),$D$24),)*E76","v":0},{"$f":"IFERROR(IF($C76=Factores!$D$24,Balance!N187*1/(Factores!G52*8760),IF($C76=Factores!$D$25,Balance!S187,Balance!X187)),)*E76","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B76)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B76,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B76,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C76=Factores!$D$24,Factores!G52,IF(C76=Factores!$D$25,Balance!N187/Balance!S187/8760,Balance!N187/Balance!X187/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B53","v":0},{"$f":"Factores!C53","v":""},{"$f":"Factores!AK53","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D77=1,$D$30*Balance!$G$86*IF(C77=Factores!$D$24,Factores!Z53,IF(C77=Factores!$D$25,Factores!H53*Factores!Z53,Factores!I53*Factores!P53)),$D$24),)*E77","v":0},{"$f":"IFERROR(IF($C77=Factores!$D$24,Balance!N188*1/(Factores!G53*8760),IF($C77=Factores!$D$25,Balance!S188,Balance!X188)),)*E77","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B77)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B77,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B77,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C77=Factores!$D$24,Factores!G53,IF(C77=Factores!$D$25,Balance!N188/Balance!S188/8760,Balance!N188/Balance!X188/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B54","v":"AP"},{"$f":"Factores!C54","v":"AP"},{"$f":"Factores!AK54","v":"Energia"},0,0,null,null,"AP",{"$f":"IFERROR(IF(D78=1,$D$30*Balance!$G$86*IF(C78=Factores!$D$24,Factores!Z54,IF(C78=Factores!$D$25,Factores!H54*Factores!Z54,Factores!I54*Factores!P54)),$D$24),)*E78","v":0},{"$f":"IFERROR(IF($C78=Factores!$D$24,Balance!N189*1/(Factores!G54*8760),IF($C78=Factores!$D$25,Balance!S189,Balance!X189)),)*E78","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B78)","v":78753},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B78,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B78,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$448,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C78=Factores!$D$24,Factores!G54,IF(C78=Factores!$D$25,Balance!N189/Balance!S189/8760,Balance!N189/Balance!X189/8760)),)","v":0.50000000000000089},null,"CPOTGENE_AP",0,"CPOTGEN_AP",0,"CPOTGEN_AP",0,null,"CPOTGENGC_AP",0,null,"CPOTGEN_AP",0,0,null,39376.5,0,0,0,0,0]
[{"$f":"Factores!B55","v":0},{"$f":"Factores!C55","v":""},{"$f":"Factores!AK55","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D79=1,$D$30*Balance!$G$86*IF(C79=Factores!$D$24,Factores!Z55,IF(C79=Factores!$D$25,Factores!H55*Factores!Z55,Factores!I55*Factores!P55)),$D$24),)*E79","v":0},{"$f":"IFERROR(IF($C79=Factores!$D$24,Balance!N193*1/(Factores!G55*8760),IF($C79=Factores!$D$25,Balance!S193,Balance!X193)),)*E79","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B79)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B79,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B79,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C79=Factores!$D$24,Factores!G55,IF(C79=Factores!$D$25,Balance!N193/Balance!S193/8760,Balance!N193/Balance!X193/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B56","v":0},{"$f":"Factores!C56","v":""},{"$f":"Factores!AK56","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D80=1,$D$30*Balance!$G$86*IF(C80=Factores!$D$24,Factores!Z56,IF(C80=Factores!$D$25,Factores!H56*Factores!Z56,Factores!I56*Factores!P56)),$D$24),)*E80","v":0},{"$f":"IFERROR(IF($C80=Factores!$D$24,Balance!N194*1/(Factores!G56*8760),IF($C80=Factores!$D$25,Balance!S194,Balance!X194)),)*E80","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B80)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B80,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B80,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C80=Factores!$D$24,Factores!G56,IF(C80=Factores!$D$25,Balance!N194/Balance!S194/8760,Balance!N194/Balance!X194/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B57","v":0},{"$f":"Factores!C57","v":""},{"$f":"Factores!AK57","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D81=1,$D$30*Balance!$G$86*IF(C81=Factores!$D$24,Factores!Z57,IF(C81=Factores!$D$25,Factores!H57*Factores!Z57,Factores!I57*Factores!P57)),$D$24),)*E81","v":0},{"$f":"IFERROR(IF($C81=Factores!$D$24,Balance!N195*1/(Factores!G57*8760),IF($C81=Factores!$D$25,Balance!S195,Balance!X195)),)*E81","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B81)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B81,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B81,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C81=Factores!$D$24,Factores!G57,IF(C81=Factores!$D$25,Balance!N195/Balance!S195/8760,Balance!N195/Balance!X195/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B58","v":0},{"$f":"Factores!C58","v":""},{"$f":"Factores!AK58","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D82=1,$D$30*Balance!$G$86*IF(C82=Factores!$D$24,Factores!Z58,IF(C82=Factores!$D$25,Factores!H58*Factores!Z58,Factores!I58*Factores!P58)),$D$24),)*E82","v":0},{"$f":"IFERROR(IF($C82=Factores!$D$24,Balance!N196*1/(Factores!G58*8760),IF($C82=Factores!$D$25,Balance!S196,Balance!X196)),)*E82","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B82)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B82,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B82,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C82=Factores!$D$24,Factores!G58,IF(C82=Factores!$D$25,Balance!N196/Balance!S196/8760,Balance!N196/Balance!X196/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B59","v":0},{"$f":"Factores!C59","v":""},{"$f":"Factores!AK59","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D83=1,$D$30*Balance!$G$86*IF(C83=Factores!$D$24,Factores!Z59,IF(C83=Factores!$D$25,Factores!H59*Factores!Z59,Factores!I59*Factores!P59)),$D$24),)*E83","v":0},{"$f":"IFERROR(IF($C83=Factores!$D$24,Balance!N197*1/(Factores!G59*8760),IF($C83=Factores!$D$25,Balance!S197,Balance!X197)),)*E83","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B83)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B83,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B83,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C83=Factores!$D$24,Factores!G59,IF(C83=Factores!$D$25,Balance!N197/Balance!S197/8760,Balance!N197/Balance!X197/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B60","v":0},{"$f":"Factores!C60","v":""},{"$f":"Factores!AK60","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D84=1,$D$30*Balance!$G$86*IF(C84=Factores!$D$24,Factores!Z60,IF(C84=Factores!$D$25,Factores!H60*Factores!Z60,Factores!I60*Factores!P60)),$D$24),)*E84","v":0},{"$f":"IFERROR(IF($C84=Factores!$D$24,Balance!N198*1/(Factores!G60*8760),IF($C84=Factores!$D$25,Balance!S198,Balance!X198)),)*E84","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B84)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B84,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B84,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C84=Factores!$D$24,Factores!G60,IF(C84=Factores!$D$25,Balance!N198/Balance!S198/8760,Balance!N198/Balance!X198/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B61","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C61","v":"MTD"},{"$f":"Factores!AK61","v":"Pot_Max"},1,1,0.85,0,"MTD-MTH-Peaje MT",{"$f":"IFERROR(IF(D85=1,$D$30*Balance!$G$86*IF(C85=Factores!$D$24,Factores!Z61,IF(C85=Factores!$D$25,Factores!H61*Factores!Z61,Factores!I61*Factores!P61)),$D$24),)*E85","v":13.871547147644192},{"$f":"IFERROR(IF($C85=Factores!$D$24,Balance!N199*1/(Factores!G61*8760),IF($C85=Factores!$D$25,Balance!S199,Balance!X199)),)*E85","v":83.446864396014107},null,null,null,null,null,3.2611880786595653E-2,2.0807320721466289,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B85)","v":362042.24582886451},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B85,Potencia!M:M,T$55)","v":83.446864396014107},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B85,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C85=Factores!$D$24,Factores!G61,IF(C85=Factores!$D$25,Balance!N199/Balance!S199/8760,Balance!N199/Balance!X199/8760)),)","v":0.49527353478868197},null,"CPOTGENE_MTD",3.2611880786595653E-2,"CPOTGEN_MTD",2.0807320721466289,"CPOTGEN_MTD",0,null,"CPOTGENGC_MTD",0,null,"CPOTGEN_MTD",2.0807320721466289,0,null,181021.12291443226,83.446864396014107,0,3.2611880786595653E-2,2.0807320721466289,0]
[{"$f":"Factores!B62","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C62","v":"MTH"},{"$f":"Factores!AK62","v":"Pot_Max_P"},1,1,0.85,0,"MTD-MTH-Peaje MT",{"$f":"IFERROR(IF(D86=1,$D$30*Balance!$G$86*IF(C86=Factores!$D$24,Factores!Z62,IF(C86=Factores!$D$25,Factores!H62*Factores!Z62,Factores!I62*Factores!P62)),$D$24),)*E86","v":14.34415084890478},{"$f":"IFERROR(IF($C86=Factores!$D$24,Balance!N200*1/(Factores!G62*8760),IF($C86=Factores!$D$25,Balance!S200,Balance!X200)),)*E86","v":11.704511657799522},null,null,null,null,null,3.9253492195469496E-2,0,2.1516226273357173,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B86)","v":43626.464008889052},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B86,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B86,Potencia!M:M,U$55)","v":11.704511657799522},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C86=Factores!$D$24,Factores!G62,IF(C86=Factores!$D$25,Balance!N200/Balance!S200/8760,Balance!N200/Balance!X200/8760)),)","v":0.4254931859573986},null,"CPOTGENE_MTH",3.9253492195469496E-2,"CPOTGEN_MTH",0,"CPOTGEN_MTH",2.1516226273357173,null,"CPOTGENGC_MTH",0,null,"CPOTGEN_MTH",0,2.1516226273357173,null,21813.232004444526,0,11.704511657799522,3.9253492195469496E-2,0,2.1516226273357173]
[{"$f":"Factores!B63","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C63","v":"MTA"},{"$f":"Factores!AK63","v":"Pot_Max"},1,1,1,0,"MTD-MTH-Peaje MT",{"$f":"IFERROR(IF(D87=1,$D$30*Balance!$G$86*IF(C87=Factores!$D$24,Factores!Z63,IF(C87=Factores!$D$25,Factores!H63*Factores!Z63,Factores!I63*Factores!P63)),$D$24),)*E87","v":13.871547147644192},{"$f":"IFERROR(IF($C87=Factores!$D$24,Balance!N201*1/(Factores!G63*8760),IF($C87=Factores!$D$25,Balance!S201,Balance!X201)),)*E87","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B87)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B87,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B87,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C87=Factores!$D$24,Factores!G63,IF(C87=Factores!$D$25,Balance!N201/Balance!S201/8760,Balance!N201/Balance!X201/8760)),)","v":0},null,"CPOTGENE_MTA",0,"CPOTGEN_MTA",0,"CPOTGEN_MTA",0,null,"CPOTGENGC_MTA",0,null,"CPOTGEN_MTA",0,0,null,0,0,0,0,0,0]
[{"$f":"Factores!B64","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"Factores!AK64","v":"Pot_Max"},0,1,0.85,1,"MTD-MTH-Peaje MT",{"$f":"IFERROR(IF(D88=1,$D$30*Balance!$G$86*IF(C88=Factores!$D$24,Factores!Z64,IF(C88=Factores!$D$25,Factores!H64*Factores!Z64,Factores!I64*Factores!P64)),$D$24),)*E88","v":16},{"$f":"IFERROR(IF($C88=Factores!$D$24,Balance!N202*1/(Factores!G64*8760),IF($C88=Factores!$D$25,Balance!S202,Balance!X202)),)*E88","v":99.5576194720215},null,null,null,null,null,3.4241737692653734E-2,2.4000000000000004,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B88)","v":474502.89011821186},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B88,Potencia!M:M,T$55)","v":99.5576194720215},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B88,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C88=Factores!$D$24,Factores!G64,IF(C88=Factores!$D$25,Balance!N202/Balance!S202/8760,Balance!N202/Balance!X202/8760)),)","v":0.54407685595635824},null,"CPOTGENE_MTD PEAJE",0,"CPOTGEN_MTD PEAJE",0,"CPOTGEN_MTD PEAJE",0,null,"CPOTGENGC_MTD PEAJE",16,null,"CPOTGEN_MTD PEAJE",16,0,null,237251.44505910593,99.5576194720215,0,0,16,0]
[{"$f":"Factores!B65","v":0},{"$f":"Factores!C65","v":""},{"$f":"Factores!AK65","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D89=1,$D$30*Balance!$G$86*IF(C89=Factores!$D$24,Factores!Z65,IF(C89=Factores!$D$25,Factores!H65*Factores!Z65,Factores!I65*Factores!P65)),$D$24),)*E89","v":0},{"$f":"IFERROR(IF($C89=Factores!$D$24,Balance!N203*1/(Factores!G65*8760),IF($C89=Factores!$D$25,Balance!S203,Balance!X203)),)*E89","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B89)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B89,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B89,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C89=Factores!$D$24,Factores!G65,IF(C89=Factores!$D$25,Balance!N203/Balance!S203/8760,Balance!N203/Balance!X203/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B66","v":0},{"$f":"Factores!C66","v":""},{"$f":"Factores!AK66","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D90=1,$D$30*Balance!$G$86*IF(C90=Factores!$D$24,Factores!Z66,IF(C90=Factores!$D$25,Factores!H66*Factores!Z66,Factores!I66*Factores!P66)),$D$24),)*E90","v":0},{"$f":"IFERROR(IF($C90=Factores!$D$24,Balance!N204*1/(Factores!G66*8760),IF($C90=Factores!$D$25,Balance!S204,Balance!X204)),)*E90","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B90)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B90,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B90,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C90=Factores!$D$24,Factores!G66,IF(C90=Factores!$D$25,Balance!N204/Balance!S204/8760,Balance!N204/Balance!X204/8760)),)","v":0},null,{"$f":"CONCATENATE(AC$53,$B90)","v":"CPOTGENE_"},0,{"$f":"CONCATENATE(AE$53,$B90)","v":"CPOTGEN_"},0,{"$f":"CONCATENATE(AG$53,$B90)","v":"CPOTGEN_"},0,null,{"$f":"CONCATENATE(AJ$53,$B90)","v":"CPOTGENGC_"},{"$f":"IF(G90=0,,V90)","v":0},null,{"$f":"CONCATENATE(AM$53,$B90)","v":"CPOTGEN_"},{"$f":"AE90+IF(C90=$Q$55,AJ90,)","v":0},{"$f":"AG90+IF(C90=$R$55,AJ90,)","v":0},null,{"$f":"S90/2","v":2389833.0009999992},{"$f":"T90","v":0},{"$f":"U90","v":0},{"$f":"IF($D90=1,P90,)","v":0},{"$f":"IF($D90=1,Q90,IF($C90=$Q$55,AJ90,))","v":0},{"$f":"IF($D90=1,R90,IF($C90=$R$55,AJ90,))","v":0}]
[{"$f":"Factores!B67","v":0},{"$f":"Factores!C67","v":""},{"$f":"Factores!AK67","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D91=1,$D$30*Balance!$G$86*IF(C91=Factores!$D$24,Factores!Z67,IF(C91=Factores!$D$25,Factores!H67*Factores!Z67,Factores!I67*Factores!P67)),$D$24),)*E91","v":0},{"$f":"IFERROR(IF($C91=Factores!$D$24,Balance!N205*1/(Factores!G67*8760),IF($C91=Factores!$D$25,Balance!S205,Balance!X205)),)*E91","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B91)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B91,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B91,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C91=Factores!$D$24,Factores!G67,IF(C91=Factores!$D$25,Balance!N205/Balance!S205/8760,Balance!N205/Balance!X205/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B68","v":0},{"$f":"Factores!C68","v":""},{"$f":"Factores!AK68","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D92=1,$D$30*Balance!$G$86*IF(C92=Factores!$D$24,Factores!Z68,IF(C92=Factores!$D$25,Factores!H68*Factores!Z68,Factores!I68*Factores!P68)),$D$24),)*E92","v":0},{"$f":"IFERROR(IF($C92=Factores!$D$24,Balance!N206*1/(Factores!G68*8760),IF($C92=Factores!$D$25,Balance!S206,Balance!X206)),)*E92","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B92)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B92,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B92,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C92=Factores!$D$24,Factores!G68,IF(C92=Factores!$D$25,Balance!N206/Balance!S206/8760,Balance!N206/Balance!X206/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B69","v":0},{"$f":"Factores!C69","v":""},{"$f":"Factores!AK69","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D93=1,$D$30*Balance!$G$86*IF(C93=Factores!$D$24,Factores!Z69,IF(C93=Factores!$D$25,Factores!H69*Factores!Z69,Factores!I69*Factores!P69)),$D$24),)*E93","v":0},{"$f":"IFERROR(IF($C93=Factores!$D$24,Balance!N207*1/(Factores!G69*8760),IF($C93=Factores!$D$25,Balance!S207,Balance!X207)),)*E93","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B93)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B93,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B93,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C93=Factores!$D$24,Factores!G69,IF(C93=Factores!$D$25,Balance!N207/Balance!S207/8760,Balance!N207/Balance!X207/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B70","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"Factores!AK70","v":"Pot_Max_P"},0,1,0.85,1,"MTD-MTH-Peaje MT",{"$f":"IFERROR(IF(D94=1,$D$30*Balance!$G$86*IF(C94=Factores!$D$24,Factores!Z70,IF(C94=Factores!$D$25,Factores!H70*Factores!Z70,Factores!I70*Factores!P70)),$D$24),)*E94","v":16},{"$f":"IFERROR(IF($C94=Factores!$D$24,Balance!N208*1/(Factores!G70*8760),IF($C94=Factores!$D$25,Balance!S208,Balance!X208)),)*E94","v":22.75884385556369},null,null,null,null,null,2.9464542925431374E-2,0,2.4000000000000004,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B94)","v":126058.0666948736},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B94,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B94,Potencia!M:M,U$55)","v":22.75884385556369},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C94=Factores!$D$24,Factores!G70,IF(C94=Factores!$D$25,Balance!N208/Balance!S208/8760,Balance!N208/Balance!X208/8760)),)","v":0.63229003868990497},null,"CPOTGENE_MTH PEAJE",0,"CPOTGEN_MTH PEAJE",0,"CPOTGEN_MTH PEAJE",0,null,"CPOTGENGC_MTH PEAJE",16,null,"CPOTGEN_MTH PEAJE",0,16,null,63029.033347436802,0,22.75884385556369,0,0,16]
[{"$f":"Factores!B71","v":0},{"$f":"Factores!C71","v":""},{"$f":"Factores!AK71","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D95=1,$D$30*Balance!$G$86*IF(C95=Factores!$D$24,Factores!Z71,IF(C95=Factores!$D$25,Factores!H71*Factores!Z71,Factores!I71*Factores!P71)),$D$24),)*E95","v":0},{"$f":"IFERROR(IF($C95=Factores!$D$24,Balance!N209*1/(Factores!G71*8760),IF($C95=Factores!$D$25,Balance!S209,Balance!X209)),)*E95","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B95)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B95,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B95,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C95=Factores!$D$24,Factores!G71,IF(C95=Factores!$D$25,Balance!N209/Balance!S209/8760,Balance!N209/Balance!X209/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B72","v":0},{"$f":"Factores!C72","v":""},{"$f":"Factores!AK72","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D96=1,$D$30*Balance!$G$86*IF(C96=Factores!$D$24,Factores!Z72,IF(C96=Factores!$D$25,Factores!H72*Factores!Z72,Factores!I72*Factores!P72)),$D$24),)*E96","v":0},{"$f":"IFERROR(IF($C96=Factores!$D$24,Balance!N210*1/(Factores!G72*8760),IF($C96=Factores!$D$25,Balance!S210,Balance!X210)),)*E96","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B96)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B96,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B96,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C96=Factores!$D$24,Factores!G72,IF(C96=Factores!$D$25,Balance!N210/Balance!S210/8760,Balance!N210/Balance!X210/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B73","v":0},{"$f":"Factores!C73","v":""},{"$f":"Factores!AK73","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D97=1,$D$30*Balance!$G$86*IF(C97=Factores!$D$24,Factores!Z73,IF(C97=Factores!$D$25,Factores!H73*Factores!Z73,Factores!I73*Factores!P73)),$D$24),)*E97","v":0},{"$f":"IFERROR(IF($C97=Factores!$D$24,Balance!N211*1/(Factores!G73*8760),IF($C97=Factores!$D$25,Balance!S211,Balance!X211)),)*E97","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B97)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B97,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B97,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C97=Factores!$D$24,Factores!G73,IF(C97=Factores!$D$25,Balance!N211/Balance!S211/8760,Balance!N211/Balance!X211/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B74","v":0},{"$f":"Factores!C74","v":""},{"$f":"Factores!AK74","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D98=1,$D$30*Balance!$G$86*IF(C98=Factores!$D$24,Factores!Z74,IF(C98=Factores!$D$25,Factores!H74*Factores!Z74,Factores!I74*Factores!P74)),$D$24),)*E98","v":0},{"$f":"IFERROR(IF($C98=Factores!$D$24,Balance!N212*1/(Factores!G74*8760),IF($C98=Factores!$D$25,Balance!S212,Balance!X212)),)*E98","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B98)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B98,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B98,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$449,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C98=Factores!$D$24,Factores!G74,IF(C98=Factores!$D$25,Balance!N212/Balance!S212/8760,Balance!N212/Balance!X212/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B75","v":0},{"$f":"Factores!C75","v":""},{"$f":"Factores!AK75","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D99=1,$D$30*Balance!$G$86*IF(C99=Factores!$D$24,Factores!Z75,IF(C99=Factores!$D$25,Factores!H75*Factores!Z75,Factores!I75*Factores!P75)),$D$24),)*E99","v":0},{"$f":"IFERROR(IF($C99=Factores!$D$24,Balance!N215*1/(Factores!G75*8760),IF($C99=Factores!$D$25,Balance!S215,Balance!X215)),)*E99","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B99)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B99,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B99,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C99=Factores!$D$24,Factores!G75,IF(C99=Factores!$D$25,Balance!N215/Balance!S215/8760,Balance!N215/Balance!X215/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B76","v":0},{"$f":"Factores!C76","v":""},{"$f":"Factores!AK76","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D100=1,$D$30*Balance!$G$86*IF(C100=Factores!$D$24,Factores!Z76,IF(C100=Factores!$D$25,Factores!H76*Factores!Z76,Factores!I76*Factores!P76)),$D$24),)*E100","v":0},{"$f":"IFERROR(IF($C100=Factores!$D$24,Balance!N216*1/(Factores!G76*8760),IF($C100=Factores!$D$25,Balance!S216,Balance!X216)),)*E100","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B100)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B100,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B100,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C100=Factores!$D$24,Factores!G76,IF(C100=Factores!$D$25,Balance!N216/Balance!S216/8760,Balance!N216/Balance!X216/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B77","v":0},{"$f":"Factores!C77","v":""},{"$f":"Factores!AK77","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D101=1,$D$30*Balance!$G$86*IF(C101=Factores!$D$24,Factores!Z77,IF(C101=Factores!$D$25,Factores!H77*Factores!Z77,Factores!I77*Factores!P77)),$D$24),)*E101","v":0},{"$f":"IFERROR(IF($C101=Factores!$D$24,Balance!N217*1/(Factores!G77*8760),IF($C101=Factores!$D$25,Balance!S217,Balance!X217)),)*E101","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B101)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B101,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B101,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C101=Factores!$D$24,Factores!G77,IF(C101=Factores!$D$25,Balance!N217/Balance!S217/8760,Balance!N217/Balance!X217/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B78","v":0},{"$f":"Factores!C78","v":""},{"$f":"Factores!AK78","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D102=1,$D$30*Balance!$G$86*IF(C102=Factores!$D$24,Factores!Z78,IF(C102=Factores!$D$25,Factores!H78*Factores!Z78,Factores!I78*Factores!P78)),$D$24),)*E102","v":0},{"$f":"IFERROR(IF($C102=Factores!$D$24,Balance!N218*1/(Factores!G78*8760),IF($C102=Factores!$D$25,Balance!S218,Balance!X218)),)*E102","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B102)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B102,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B102,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C102=Factores!$D$24,Factores!G78,IF(C102=Factores!$D$25,Balance!N218/Balance!S218/8760,Balance!N218/Balance!X218/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B79","v":0},{"$f":"Factores!C79","v":""},{"$f":"Factores!AK79","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D103=1,$D$30*Balance!$G$86*IF(C103=Factores!$D$24,Factores!Z79,IF(C103=Factores!$D$25,Factores!H79*Factores!Z79,Factores!I79*Factores!P79)),$D$24),)*E103","v":0},{"$f":"IFERROR(IF($C103=Factores!$D$24,Balance!N219*1/(Factores!G79*8760),IF($C103=Factores!$D$25,Balance!S219,Balance!X219)),)*E103","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B103)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B103,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B103,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C103=Factores!$D$24,Factores!G79,IF(C103=Factores!$D$25,Balance!N219/Balance!S219/8760,Balance!N219/Balance!X219/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B80","v":0},{"$f":"Factores!C80","v":""},{"$f":"Factores!AK80","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D104=1,$D$30*Balance!$G$86*IF(C104=Factores!$D$24,Factores!Z80,IF(C104=Factores!$D$25,Factores!H80*Factores!Z80,Factores!I80*Factores!P80)),$D$24),)*E104","v":0},{"$f":"IFERROR(IF($C104=Factores!$D$24,Balance!N220*1/(Factores!G80*8760),IF($C104=Factores!$D$25,Balance!S220,Balance!X220)),)*E104","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B104)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B104,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B104,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C104=Factores!$D$24,Factores!G80,IF(C104=Factores!$D$25,Balance!N220/Balance!S220/8760,Balance!N220/Balance!X220/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B81","v":0},{"$f":"Factores!C81","v":""},{"$f":"Factores!AK81","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D105=1,$D$30*Balance!$G$86*IF(C105=Factores!$D$24,Factores!Z81,IF(C105=Factores!$D$25,Factores!H81*Factores!Z81,Factores!I81*Factores!P81)),$D$24),)*E105","v":0},{"$f":"IFERROR(IF($C105=Factores!$D$24,Balance!N221*1/(Factores!G81*8760),IF($C105=Factores!$D$25,Balance!S221,Balance!X221)),)*E105","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B105)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B105,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B105,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C105=Factores!$D$24,Factores!G81,IF(C105=Factores!$D$25,Balance!N221/Balance!S221/8760,Balance!N221/Balance!X221/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B82","v":0},{"$f":"Factores!C82","v":""},{"$f":"Factores!AK82","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D106=1,$D$30*Balance!$G$86*IF(C106=Factores!$D$24,Factores!Z82,IF(C106=Factores!$D$25,Factores!H82*Factores!Z82,Factores!I82*Factores!P82)),$D$24),)*E106","v":0},{"$f":"IFERROR(IF($C106=Factores!$D$24,Balance!N222*1/(Factores!G82*8760),IF($C106=Factores!$D$25,Balance!S222,Balance!X222)),)*E106","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B106)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B106,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B106,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C106=Factores!$D$24,Factores!G82,IF(C106=Factores!$D$25,Balance!N222/Balance!S222/8760,Balance!N222/Balance!X222/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B83","v":0},{"$f":"Factores!C83","v":""},{"$f":"Factores!AK83","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D107=1,$D$30*Balance!$G$86*IF(C107=Factores!$D$24,Factores!Z83,IF(C107=Factores!$D$25,Factores!H83*Factores!Z83,Factores!I83*Factores!P83)),$D$24),)*E107","v":0},{"$f":"IFERROR(IF($C107=Factores!$D$24,Balance!N223*1/(Factores!G83*8760),IF($C107=Factores!$D$25,Balance!S223,Balance!X223)),)*E107","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B107)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B107,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B107,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C107=Factores!$D$24,Factores!G83,IF(C107=Factores!$D$25,Balance!N223/Balance!S223/8760,Balance!N223/Balance!X223/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B84","v":0},{"$f":"Factores!C84","v":""},{"$f":"Factores!AK84","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D108=1,$D$30*Balance!$G$86*IF(C108=Factores!$D$24,Factores!Z84,IF(C108=Factores!$D$25,Factores!H84*Factores!Z84,Factores!I84*Factores!P84)),$D$24),)*E108","v":0},{"$f":"IFERROR(IF($C108=Factores!$D$24,Balance!N224*1/(Factores!G84*8760),IF($C108=Factores!$D$25,Balance!S224,Balance!X224)),)*E108","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B108)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B108,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B108,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C108=Factores!$D$24,Factores!G84,IF(C108=Factores!$D$25,Balance!N224/Balance!S224/8760,Balance!N224/Balance!X224/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B85","v":"ATD-Peaje AT"},{"$f":"Factores!C85","v":"ATD"},{"$f":"Factores!AK85","v":"Pot_Max"},1,1,0.5,0,"ATD-Peaje AT-Edemet",{"$f":"IFERROR(IF(D109=1,$D$30*Balance!$G$86*IF(C109=Factores!$D$24,Factores!Z85,IF(C109=Factores!$D$25,Factores!H85*Factores!Z85,Factores!I85*Factores!P85)),$D$24),)*E109","v":16.360107210957114},{"$f":"IFERROR(IF($C109=Factores!$D$24,Balance!N225*1/(Factores!G85*8760),IF($C109=Factores!$D$25,Balance!S225,Balance!X225)),)*E109","v":1.533596518350726E-7},null,null,null,null,null,1.5053882075141061E-2,8.1800536054785571,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B109)","v":1E-3},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B109,Potencia!M:M,T$55)","v":1.533596518350726E-7},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B109,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C109=Factores!$D$24,Factores!G85,IF(C109=Factores!$D$25,Balance!N225/Balance!S225/8760,Balance!N225/Balance!X225/8760)),)","v":0.74436300406001432},null,"CPOTGENE_ATD",1.5053882075141061E-2,"CPOTGEN_ATD",8.1800536054785571,"CPOTGEN_ATD",0,null,"CPOTGENGC_ATD",0,null,"CPOTGEN_ATD",8.1800536054785571,0,null,5.0000000000000001E-4,1.533596518350726E-7,0,1.5053882075141061E-2,8.1800536054785571,0]
[{"$f":"Factores!B86","v":"ATD-Peaje AT"},{"$f":"Factores!C86","v":"ATH"},{"$f":"Factores!AK86","v":"Pot_Max_P"},1,1,0.5,0,"ATD-Peaje AT-Edemet",{"$f":"IFERROR(IF(D110=1,$D$30*Balance!$G$86*IF(C110=Factores!$D$24,Factores!Z86,IF(C110=Factores!$D$25,Factores!H86*Factores!Z86,Factores!I86*Factores!P86)),$D$24),)*E110","v":16.479131821831039},{"$f":"IFERROR(IF($C110=Factores!$D$24,Balance!N226*1/(Factores!G86*8760),IF($C110=Factores!$D$25,Balance!S226,Balance!X226)),)*E110","v":29.240483913414057},null,null,null,null,null,1.3154927098616291E-2,0,8.2395659109155197,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B110)","v":219776.72031065746},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B110,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B110,Potencia!M:M,U$55)","v":29.240483913414057},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C110=Factores!$D$24,Factores!G86,IF(C110=Factores!$D$25,Balance!N226/Balance!S226/8760,Balance!N226/Balance!X226/8760)),)","v":0.85801133717285827},null,"CPOTGENE_ATH",1.3154927098616291E-2,"CPOTGEN_ATH",0,"CPOTGEN_ATH",8.2395659109155197,null,"CPOTGENGC_ATH",0,null,"CPOTGEN_ATH",0,8.2395659109155197,null,109888.36015532873,0,29.240483913414057,1.3154927098616291E-2,0,8.2395659109155197]
[{"$f":"Factores!B87","v":"ATD-Peaje AT"},{"$f":"Factores!C87","v":"ATD PEAJE"},{"$f":"Factores!AK87","v":"Pot_Max"},0,1,0.5,1,"ATD-Peaje AT-Edemet",{"$f":"IFERROR(IF(D111=1,$D$30*Balance!$G$86*IF(C111=Factores!$D$24,Factores!Z87,IF(C111=Factores!$D$25,Factores!H87*Factores!Z87,Factores!I87*Factores!P87)),$D$24),)*E111","v":16},{"$f":"IFERROR(IF($C111=Factores!$D$24,Balance!N227*1/(Factores!G87*8760),IF($C111=Factores!$D$25,Balance!S227,Balance!X227)),)*E111","v":9.9034817589335518},null,null,null,null,null,1.4722526576166968E-2,8,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B111)","v":64576.840390743986},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B111,Potencia!M:M,T$55)","v":9.9034817589335518},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B111,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C111=Factores!$D$24,Factores!G87,IF(C111=Factores!$D$25,Balance!N227/Balance!S227/8760,Balance!N227/Balance!X227/8760)),)","v":0.74436300406001421},null,"CPOTGENE_ATD PEAJE",0,"CPOTGEN_ATD PEAJE",0,"CPOTGEN_ATD PEAJE",0,null,"CPOTGENGC_ATD PEAJE",16,null,"CPOTGEN_ATD PEAJE",16,0,null,32288.420195371993,9.9034817589335518,0,0,16,0]
[{"$f":"Factores!B88","v":"EDEMET"},{"$f":"Factores!C88","v":"EDEMET"},{"$f":"Factores!AK88","v":"Pot_Max"},0,0,0.5,0,"EDEMET",{"$f":"IFERROR(IF(D112=1,$D$30*Balance!$G$86*IF(C112=Factores!$D$24,Factores!Z88,IF(C112=Factores!$D$25,Factores!H88*Factores!Z88,Factores!I88*Factores!P88)),$D$24),)*E112","v":0},{"$f":"IFERROR(IF($C112=Factores!$D$24,Balance!N228*1/(Factores!G88*8760),IF($C112=Factores!$D$25,Balance!S228,Balance!X228)),)*E112","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B112)","v":236956},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B112,Potencia!M:M,T$55)","v":68.845359999999999},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B112,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C112=Factores!$D$24,Factores!G88,IF(C112=Factores!$D$25,Balance!N228/Balance!S228/8760,Balance!N228/Balance!X228/8760)),)","v":0.39290624218535164},null,"CPOTGENE_EDEMET",0,"CPOTGEN_EDEMET",0,"CPOTGEN_EDEMET",0,null,"CPOTGENGC_EDEMET",0,null,"CPOTGEN_EDEMET",0,0,null,118478,68.845359999999999,0,0,0,0]
[{"$f":"Factores!B89","v":"ATD-Peaje AT"},{"$f":"Factores!C89","v":"ATD_A"},{"$f":"Factores!AK89","v":"Pot_Max"},1,1,0.5,0,"ATD-Peaje AT-Edemet",{"$f":"IFERROR(IF(D113=1,$D$30*Balance!$G$86*IF(C113=Factores!$D$24,Factores!Z89,IF(C113=Factores!$D$25,Factores!H89*Factores!Z89,Factores!I89*Factores!P89)),$D$24),)*E113","v":16.360107210957114},{"$f":"IFERROR(IF($C113=Factores!$D$24,Balance!N229*1/(Factores!G89*8760),IF($C113=Factores!$D$25,Balance!S229,Balance!X229)),)*E113","v":0},null,null,null,null,null,0,8.1800536054785571,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B113)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B113,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B113,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C113=Factores!$D$24,Factores!G89,IF(C113=Factores!$D$25,Balance!N229/Balance!S229/8760,Balance!N229/Balance!X229/8760)),)","v":0},null,"CPOTGENE_ATD_A",0,"CPOTGEN_ATD_A",8.1800536054785571,"CPOTGEN_ATD_A",0,null,"CPOTGENGC_ATD_A",0,null,"CPOTGEN_ATD_A",8.1800536054785571,0,null,0,0,0,0,8.1800536054785571,0]
[{"$f":"Factores!B90","v":"ATD-Peaje AT"},{"$f":"Factores!C90","v":"ATH PEAJE"},{"$f":"Factores!AK90","v":"Pot_Max_P"},0,1,0.5,1,"ATD-Peaje AT-Edemet",{"$f":"IFERROR(IF(D114=1,$D$30*Balance!$G$86*IF(C114=Factores!$D$24,Factores!Z90,IF(C114=Factores!$D$25,Factores!H90*Factores!Z90,Factores!I90*Factores!P90)),$D$24),)*E114","v":16},{"$f":"IFERROR(IF($C114=Factores!$D$24,Balance!N230*1/(Factores!G90*8760),IF($C114=Factores!$D$25,Balance!S230,Balance!X230)),)*E114","v":14.161541509578846},null,null,null,null,null,1.274142199916041E-2,0,8,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B114)","v":106699.86324989106},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B114,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B114,Potencia!M:M,U$55)","v":14.161541509578846},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C114=Factores!$D$24,Factores!G90,IF(C114=Factores!$D$25,Balance!N230/Balance!S230/8760,Balance!N230/Balance!X230/8760)),)","v":0.86010055316519407},null,"CPOTGENE_ATH PEAJE",0,"CPOTGEN_ATH PEAJE",0,"CPOTGEN_ATH PEAJE",0,null,"CPOTGENGC_ATH PEAJE",16,null,"CPOTGEN_ATH PEAJE",0,16,null,53349.93162494553,0,14.161541509578846,0,0,16]
[{"$f":"Factores!B91","v":0},{"$f":"Factores!C91","v":""},{"$f":"Factores!AK91","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D115=1,$D$30*Balance!$G$86*IF(C115=Factores!$D$24,Factores!Z91,IF(C115=Factores!$D$25,Factores!H91*Factores!Z91,Factores!I91*Factores!P91)),$D$24),)*E115","v":0},{"$f":"IFERROR(IF($C115=Factores!$D$24,Balance!N231*1/(Factores!G91*8760),IF($C115=Factores!$D$25,Balance!S231,Balance!X231)),)*E115","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B115)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B115,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B115,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C115=Factores!$D$24,Factores!G91,IF(C115=Factores!$D$25,Balance!N231/Balance!S231/8760,Balance!N231/Balance!X231/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B92","v":0},{"$f":"Factores!C92","v":""},{"$f":"Factores!AK92","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D116=1,$D$30*Balance!$G$86*IF(C116=Factores!$D$24,Factores!Z92,IF(C116=Factores!$D$25,Factores!H92*Factores!Z92,Factores!I92*Factores!P92)),$D$24),)*E116","v":0},{"$f":"IFERROR(IF($C116=Factores!$D$24,Balance!N232*1/(Factores!G92*8760),IF($C116=Factores!$D$25,Balance!S232,Balance!X232)),)*E116","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B116)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B116,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B116,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C116=Factores!$D$24,Factores!G92,IF(C116=Factores!$D$25,Balance!N232/Balance!S232/8760,Balance!N232/Balance!X232/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B93","v":0},{"$f":"Factores!C93","v":""},{"$f":"Factores!AK93","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D117=1,$D$30*Balance!$G$86*IF(C117=Factores!$D$24,Factores!Z93,IF(C117=Factores!$D$25,Factores!H93*Factores!Z93,Factores!I93*Factores!P93)),$D$24),)*E117","v":0},{"$f":"IFERROR(IF($C117=Factores!$D$24,Balance!N233*1/(Factores!G93*8760),IF($C117=Factores!$D$25,Balance!S233,Balance!X233)),)*E117","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B117)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B117,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B117,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C117=Factores!$D$24,Factores!G93,IF(C117=Factores!$D$25,Balance!N233/Balance!S233/8760,Balance!N233/Balance!X233/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[{"$f":"Factores!B94","v":0},{"$f":"Factores!C94","v":""},{"$f":"Factores!AK94","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(D118=1,$D$30*Balance!$G$86*IF(C118=Factores!$D$24,Factores!Z94,IF(C118=Factores!$D$25,Factores!H94*Factores!Z94,Factores!I94*Factores!P94)),$D$24),)*E118","v":0},{"$f":"IFERROR(IF($C118=Factores!$D$24,Balance!N234*1/(Factores!G94*8760),IF($C118=Factores!$D$25,Balance!S234,Balance!X234)),)*E118","v":0},null,null,null,null,null,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B118)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B118,Potencia!M:M,T$55)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B118,Potencia!M:M,U$55)","v":0},{"$f":"IFERROR($D$24*$D$25*IF($D$26=1,Balance!$G$450,1),)","v":16},null,null,null,{"$f":"IFERROR(IF(C118=Factores!$D$24,Factores!G94,IF(C118=Factores!$D$25,Balance!N234/Balance!S234/8760,Balance!N234/Balance!X234/8760)),)","v":0},null,"CPOTGENE_",0,"CPOTGEN_",0,"CPOTGEN_",0,null,"CPOTGENGC_",0,null,"CPOTGEN_",0,0,null,2389833.0009999992,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(I58:I118,J58:J118)","v":12627.511179436355},null,null,null,null,null,null,{"$f":"SUMPRODUCT(P58:P118,S58:S118)/12","v":11186.832887438241},{"$f":"SUMPRODUCT(Q58:Q118,T58:T118)","v":996.7721850435488},{"$f":"SUMPRODUCT(R58:R118,U58:U118)","v":443.90610695456655},{"$f":"SUMPRODUCT(S58:S118,P58:P118,D58:D118)","v":108042.04214921097},{"$f":"SUMPRODUCT(T58:T118,Q58:Q118,D58:D118)*12","v":7468.138168047919},{"$f":"SUMPRODUCT(U58:U118,R58:R118,D58:D118)*12","v":3293.9278786927348},null,null,null,null,null,null,null,null,null,{"$f":"IF(D119=1,Q119,)","v":0},null,null,null,null,{"$f":"(SUMPRODUCT(AJ58:AJ118,T58:T118)+SUMPRODUCT(AJ58:AJ118,U58:U118))*12","v":32726.025957284641},null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AS58:AS118,AP58:AP118)","v":54021.021074605487},{"$f":"SUMPRODUCT(AT58:AT118,AQ58:AQ118)*6","v":16492.782678271731},{"$f":"SUMPRODUCT(AU58:AU118,AR58:AR118)*6","v":5251.2633237409173}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS119:AU119)/6","v":12627.511179436357}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I119-AS120","v":0}]
["CÁLCULO CARGOS POR ENERGÍA EN GENERACIÓN"]
[]
[]
["Costos Extraordinarios. 1er semestre","miles B/.",{"$f":"Costos!C71","v":0}]
["Energía Facturada. 1er semestre","MWh",{"$f":"SUMPRODUCT(G136:G196,S58:S118)/2","v":1787044.5703927316}]
["CEGRT","B/./kWh",{"$f":"C125/C126","v":0}]
[]
[]
[null,"Tipo Medición Energía"]
[null,"Simple",null,null,null,null,null,null,null,null,null,null,null,"CENEGEN_",null,"CENEGEN_",null,"CENEGEN_",null,"CENEGENEX_"]
[null,"Horaria",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N131&\"kWh_T_\"","v":"CENEGEN_kWh_T_"},null,{"$f":"P131&\"kWh_P_\"","v":"CENEGEN_kWh_P_"},null,{"$f":"R131&\"kWh_FP_\"","v":"CENEGEN_kWh_FP_"},null,{"$f":"T131&\"kWh_\"","v":"CENEGENEX_kWh_"}]
[null,null,null,null,null,null,null,null,null,"P","FP",null,"Cargos por Energía en Generación (B/./kWh)"]
[null,null,null,"Cargo Tarifario (B/./kWh)",null,null,null,null,"Variable Facturación (MWh)",null,null,null,"Unidad de Aplicación: kWh",null,"Unidad de Aplicación: kWhP",null,"Unidad de Aplicación: kWhFP",null,"Unidad de Aplicación: kWh"]
["Tipo medición energía","Paga Energía en Generación","Categoría Tarifaria","Energía","Energía Punta","Energía Fuera de Punta","Paga CENEGENEX?","CENEGENEX (B/./kWh)",{"$f":"D135","v":"Energía"},{"$f":"E135","v":"Energía Punta"},"Energía Fuera de Punta",null,"Identificación","Valor",{"$f":"M135","v":"Identificación"},{"$f":"N135","v":"Valor"},"Identificación","Valor","Identificación","Valor"]
["Simple",1,{"$f":"Factores!C34","v":"BTS"},{"$f":"IFERROR(IF($B136=0,,IF($A136=$B$131,$D$39*Factores!D34+$D$40*(1-Factores!D34),)),)","v":8.5394205433827558E-2},{"$f":"IFERROR(IF($B136=0,,IF($A136=$B$132,$D$39,)),)","v":0},{"$f":"IFERROR(IF($B136=0,,IF($A136=$B$132,$D$40,)),)","v":0},1,{"$f":"IF(G136=1,$C$127,)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C136)-J136-K136","v":1982373.9794903039},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C136,Energia!$AA:$AA,J$133)","v":2.0076536586430949E-4},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C136,Energia!$AA:$AA,K$133)","v":7.9923463413569026E-4},null,{"$f":"CONCATENATE(N$131,$C136)","v":"CENEGEN_BTS"},{"$f":"D136","v":8.5394205433827558E-2},{"$f":"CONCATENATE(P$131,$C136)","v":"CENEGEN_BTS"},{"$f":"E136","v":0},{"$f":"CONCATENATE(R$131,$C136)","v":"CENEGEN_BTS"},{"$f":"F136","v":0},{"$f":"CONCATENATE(T$131,$C136)","v":"CENEGENEX_BTS"},{"$f":"H136","v":0}]
["Simple",1,{"$f":"Factores!C35","v":"BTD"},{"$f":"IFERROR(IF($B137=0,,IF($A137=$B$131,$D$39*Factores!D35+$D$40*(1-Factores!D35),)),)","v":8.5394205433827558E-2},0,0,1,{"$f":"IF(G137=1,$C$127,)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C137)-J137-K137","v":738856.10380305676},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C137,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C137,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_BTD",8.5394205433827558E-2,"CENEGEN_BTD",0,"CENEGEN_BTD",0,"CENEGENEX_BTD",0]
["Horaria",1,{"$f":"Factores!C36","v":"BTH"},{"$f":"IFERROR(IF($B138=0,,IF($A138=$B$131,$D$39*Factores!D36+$D$40*(1-Factores!D36),)),)","v":0},8.5394205433827558E-2,8.5394205433827558E-2,1,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C138)-J138-K138","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C138,Energia!$AA:$AA,J$133)","v":8409.5529327561362},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C138,Energia!$AA:$AA,K$133)","v":26509.357222281775},null,"CENEGEN_BTH",0,"CENEGEN_BTH",8.5394205433827558E-2,"CENEGEN_BTH",8.5394205433827558E-2,"CENEGENEX_BTH",0]
["Simple",1,{"$f":"Factores!C37","v":"BTS_A"},{"$f":"IFERROR(IF($B139=0,,IF($A139=$B$131,$D$39*Factores!D37+$D$40*(1-Factores!D37),)),)","v":8.5394205433827558E-2},0,0,1,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C139)-J139-K139","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C139,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C139,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_BTS_A",8.5394205433827558E-2,"CENEGEN_BTS_A",0,"CENEGEN_BTS_A",0,"CENEGENEX_BTS_A",0]
["Simple",1,{"$f":"Factores!C38","v":"BTA"},{"$f":"IFERROR(IF($B140=0,,IF($A140=$B$131,$D$39*Factores!D38+$D$40*(1-Factores!D38),)),)","v":8.5394205433827558E-2},0,0,1,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C140)-J140-K140","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C140,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C140,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_BTA",8.5394205433827558E-2,"CENEGEN_BTA",0,"CENEGEN_BTA",0,"CENEGENEX_BTA",0]
["Simple",0,{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"IFERROR(IF($B141=0,,IF($A141=$B$131,$D$39*Factores!D39+$D$40*(1-Factores!D39),)),)","v":0},0,0,0,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C141)-J141-K141","v":114606.11470136027},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C141,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C141,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_BTD PEAJE",0,"CENEGEN_BTD PEAJE",0,"CENEGEN_BTD PEAJE",0,"CENEGENEX_BTD PEAJE",0]
["Horaria",0,{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"IFERROR(IF($B142=0,,IF($A142=$B$131,$D$39*Factores!D40+$D$40*(1-Factores!D40),)),)","v":0},0,0,0,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C142)-J142-K142","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C142,Energia!$AA:$AA,J$133)","v":1147.7854335812908},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C142,Energia!$AA:$AA,K$133)","v":2276.2996258734729},null,"CENEGEN_BTH PEAJE",0,"CENEGEN_BTH PEAJE",0,"CENEGEN_BTH PEAJE",0,"CENEGENEX_BTH PEAJE",0]
["Simple",1,{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"IFERROR(IF($B143=0,,IF($A143=$B$131,$D$39*Factores!D41+$D$40*(1-Factores!D41),)),)","v":8.5394205433827558E-2},0,0,1,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C143)-J143-K143","v":192494.715188653},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C143,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C143,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_BTS_Prepago",8.5394205433827558E-2,"CENEGEN_BTS_Prepago",0,"CENEGEN_BTS_Prepago",0,"CENEGENEX_BTS_Prepago",0]
[null,null,{"$f":"Factores!C42","v":0},{"$f":"IFERROR(IF($B144=0,,IF($A144=$B$131,$D$39*Factores!D42+$D$40*(1-Factores!D42),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C144)-J144-K144","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C144,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C144,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_0",0,"CENEGEN_0",0,"CENEGEN_0",0,"CENEGENEX_0",0]
[null,null,{"$f":"Factores!C43","v":""},{"$f":"IFERROR(IF($B145=0,,IF($A145=$B$131,$D$39*Factores!D43+$D$40*(1-Factores!D43),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C145)-J145-K145","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C145,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C145,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C44","v":""},{"$f":"IFERROR(IF($B146=0,,IF($A146=$B$131,$D$39*Factores!D44+$D$40*(1-Factores!D44),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C146)-J146-K146","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C146,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C146,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C45","v":""},{"$f":"IFERROR(IF($B147=0,,IF($A147=$B$131,$D$39*Factores!D45+$D$40*(1-Factores!D45),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C147)-J147-K147","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C147,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C147,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C46","v":""},{"$f":"IFERROR(IF($B148=0,,IF($A148=$B$131,$D$39*Factores!D46+$D$40*(1-Factores!D46),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C148)-J148-K148","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C148,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C148,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C47","v":""},{"$f":"IFERROR(IF($B149=0,,IF($A149=$B$131,$D$39*Factores!D47+$D$40*(1-Factores!D47),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C149)-J149-K149","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C149,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C149,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C48","v":""},{"$f":"IFERROR(IF($B150=0,,IF($A150=$B$131,$D$39*Factores!D48+$D$40*(1-Factores!D48),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C150)-J150-K150","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C150,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C150,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C49","v":""},{"$f":"IFERROR(IF($B151=0,,IF($A151=$B$131,$D$39*Factores!D49+$D$40*(1-Factores!D49),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C151)-J151-K151","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C151,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C151,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C50","v":""},{"$f":"IFERROR(IF($B152=0,,IF($A152=$B$131,$D$39*Factores!D50+$D$40*(1-Factores!D50),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C152)-J152-K152","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C152,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C152,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C51","v":""},{"$f":"IFERROR(IF($B153=0,,IF($A153=$B$131,$D$39*Factores!D51+$D$40*(1-Factores!D51),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C153)-J153-K153","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C153,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C153,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C52","v":""},{"$f":"IFERROR(IF($B154=0,,IF($A154=$B$131,$D$39*Factores!D52+$D$40*(1-Factores!D52),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C154)-J154-K154","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C154,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C154,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C53","v":""},{"$f":"IFERROR(IF($B155=0,,IF($A155=$B$131,$D$39*Factores!D53+$D$40*(1-Factores!D53),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C155)-J155-K155","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C155,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C155,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
["Simple",0,{"$f":"Factores!C54","v":"AP"},{"$f":"IFERROR(IF($B156=0,,IF($A156=$B$131,$D$39*Factores!D54+$D$40*(1-Factores!D54),)),)","v":0},0,0,0,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C156)-J156-K156","v":78753},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C156,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C156,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_AP",0,"CENEGEN_AP",0,"CENEGEN_AP",0,"CENEGENEX_AP",0]
[null,null,{"$f":"Factores!C55","v":""},{"$f":"IFERROR(IF($B157=0,,IF($A157=$B$131,$D$39*Factores!D55+$D$40*(1-Factores!D55),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C157)-J157-K157","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C157,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C157,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C56","v":""},{"$f":"IFERROR(IF($B158=0,,IF($A158=$B$131,$D$39*Factores!D56+$D$40*(1-Factores!D56),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C158)-J158-K158","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C158,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C158,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C57","v":""},{"$f":"IFERROR(IF($B159=0,,IF($A159=$B$131,$D$39*Factores!D57+$D$40*(1-Factores!D57),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C159)-J159-K159","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C159,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C159,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C58","v":""},{"$f":"IFERROR(IF($B160=0,,IF($A160=$B$131,$D$39*Factores!D58+$D$40*(1-Factores!D58),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C160)-J160-K160","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C160,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C160,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C59","v":""},{"$f":"IFERROR(IF($B161=0,,IF($A161=$B$131,$D$39*Factores!D59+$D$40*(1-Factores!D59),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C161)-J161-K161","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C161,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C161,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C60","v":""},{"$f":"IFERROR(IF($B162=0,,IF($A162=$B$131,$D$39*Factores!D60+$D$40*(1-Factores!D60),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C162)-J162-K162","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C162,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C162,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
["Simple",1,{"$f":"Factores!C61","v":"MTD"},{"$f":"IFERROR(IF($B163=0,,IF($A163=$B$131,$D$39*Factores!D61+$D$40*(1-Factores!D61),)),)","v":8.5394205433827558E-2},0,0,1,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C163)-J163-K163","v":362042.24582886451},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C163,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C163,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_MTD",8.5394205433827558E-2,"CENEGEN_MTD",0,"CENEGEN_MTD",0,"CENEGENEX_MTD",0]
["Horaria",1,{"$f":"Factores!C62","v":"MTH"},{"$f":"IFERROR(IF($B164=0,,IF($A164=$B$131,$D$39*Factores!D62+$D$40*(1-Factores!D62),)),)","v":0},8.5394205433827558E-2,8.5394205433827558E-2,1,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C164)-J164-K164","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C164,Energia!$AA:$AA,J$133)","v":9585.8223255110497},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C164,Energia!$AA:$AA,K$133)","v":34040.641683378002},null,"CENEGEN_MTH",0,"CENEGEN_MTH",8.5394205433827558E-2,"CENEGEN_MTH",8.5394205433827558E-2,"CENEGENEX_MTH",0]
["Simple",1,{"$f":"Factores!C63","v":"MTA"},{"$f":"IFERROR(IF($B165=0,,IF($A165=$B$131,$D$39*Factores!D63+$D$40*(1-Factores!D63),)),)","v":8.5394205433827558E-2},0,0,1,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C165)-J165-K165","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C165,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C165,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_MTA",8.5394205433827558E-2,"CENEGEN_MTA",0,"CENEGEN_MTA",0,"CENEGENEX_MTA",0]
["Simple",0,{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"IFERROR(IF($B166=0,,IF($A166=$B$131,$D$39*Factores!D64+$D$40*(1-Factores!D64),)),)","v":0},0,0,0,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C166)-J166-K166","v":474502.89011821186},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C166,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C166,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_MTD PEAJE",0,"CENEGEN_MTD PEAJE",0,"CENEGEN_MTD PEAJE",0,"CENEGENEX_MTD PEAJE",0]
[null,null,{"$f":"Factores!C65","v":""},{"$f":"IFERROR(IF($B167=0,,IF($A167=$B$131,$D$39*Factores!D65+$D$40*(1-Factores!D65),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C167)-J167-K167","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C167,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C167,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C66","v":""},{"$f":"IFERROR(IF($B168=0,,IF($A168=$B$131,$D$39*Factores!D66+$D$40*(1-Factores!D66),)),)","v":0},{"$f":"IFERROR(IF($B168=0,,IF($A168=$B$132,$D$39,)),)","v":0},{"$f":"IFERROR(IF($B168=0,,IF($A168=$B$132,$D$40,)),)","v":0},null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C168)-J168-K168","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C168,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C168,Energia!$AA:$AA,K$133)","v":0},null,{"$f":"CONCATENATE(N$131,$C168)","v":"CENEGEN_"},{"$f":"D168","v":0},{"$f":"CONCATENATE(P$131,$C168)","v":"CENEGEN_"},{"$f":"E168","v":0},{"$f":"CONCATENATE(R$131,$C168)","v":"CENEGEN_"},{"$f":"F168","v":0},{"$f":"CONCATENATE(T$131,$C168)","v":"CENEGENEX_"},{"$f":"H168","v":0}]
[null,null,{"$f":"Factores!C67","v":""},{"$f":"IFERROR(IF($B169=0,,IF($A169=$B$131,$D$39*Factores!D67+$D$40*(1-Factores!D67),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C169)-J169-K169","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C169,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C169,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C68","v":""},{"$f":"IFERROR(IF($B170=0,,IF($A170=$B$131,$D$39*Factores!D68+$D$40*(1-Factores!D68),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C170)-J170-K170","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C170,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C170,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C69","v":""},{"$f":"IFERROR(IF($B171=0,,IF($A171=$B$131,$D$39*Factores!D69+$D$40*(1-Factores!D69),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C171)-J171-K171","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C171,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C171,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
["Horaria",0,{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"IFERROR(IF($B172=0,,IF($A172=$B$131,$D$39*Factores!D70+$D$40*(1-Factores!D70),)),)","v":0},0,0,0,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C172)-J172-K172","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C172,Energia!$AA:$AA,J$133)","v":37009.392490675149},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C172,Energia!$AA:$AA,K$133)","v":89048.674204198454},null,"CENEGEN_MTH PEAJE",0,"CENEGEN_MTH PEAJE",0,"CENEGEN_MTH PEAJE",0,"CENEGENEX_MTH PEAJE",0]
[null,null,{"$f":"Factores!C71","v":""},{"$f":"IFERROR(IF($B173=0,,IF($A173=$B$131,$D$39*Factores!D71+$D$40*(1-Factores!D71),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C173)-J173-K173","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C173,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C173,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C72","v":""},{"$f":"IFERROR(IF($B174=0,,IF($A174=$B$131,$D$39*Factores!D72+$D$40*(1-Factores!D72),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C174)-J174-K174","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C174,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C174,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C73","v":""},{"$f":"IFERROR(IF($B175=0,,IF($A175=$B$131,$D$39*Factores!D73+$D$40*(1-Factores!D73),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C175)-J175-K175","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C175,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C175,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C74","v":""},{"$f":"IFERROR(IF($B176=0,,IF($A176=$B$131,$D$39*Factores!D74+$D$40*(1-Factores!D74),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C176)-J176-K176","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C176,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C176,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C75","v":""},{"$f":"IFERROR(IF($B177=0,,IF($A177=$B$131,$D$39*Factores!D75+$D$40*(1-Factores!D75),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C177)-J177-K177","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C177,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C177,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C76","v":""},{"$f":"IFERROR(IF($B178=0,,IF($A178=$B$131,$D$39*Factores!D76+$D$40*(1-Factores!D76),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C178)-J178-K178","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C178,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C178,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C77","v":""},{"$f":"IFERROR(IF($B179=0,,IF($A179=$B$131,$D$39*Factores!D77+$D$40*(1-Factores!D77),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C179)-J179-K179","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C179,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C179,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C78","v":""},{"$f":"IFERROR(IF($B180=0,,IF($A180=$B$131,$D$39*Factores!D78+$D$40*(1-Factores!D78),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C180)-J180-K180","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C180,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C180,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C79","v":""},{"$f":"IFERROR(IF($B181=0,,IF($A181=$B$131,$D$39*Factores!D79+$D$40*(1-Factores!D79),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C181)-J181-K181","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C181,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C181,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C80","v":""},{"$f":"IFERROR(IF($B182=0,,IF($A182=$B$131,$D$39*Factores!D80+$D$40*(1-Factores!D80),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C182)-J182-K182","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C182,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C182,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C81","v":""},{"$f":"IFERROR(IF($B183=0,,IF($A183=$B$131,$D$39*Factores!D81+$D$40*(1-Factores!D81),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C183)-J183-K183","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C183,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C183,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C82","v":""},{"$f":"IFERROR(IF($B184=0,,IF($A184=$B$131,$D$39*Factores!D82+$D$40*(1-Factores!D82),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C184)-J184-K184","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C184,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C184,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C83","v":""},{"$f":"IFERROR(IF($B185=0,,IF($A185=$B$131,$D$39*Factores!D83+$D$40*(1-Factores!D83),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C185)-J185-K185","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C185,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C185,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C84","v":""},{"$f":"IFERROR(IF($B186=0,,IF($A186=$B$131,$D$39*Factores!D84+$D$40*(1-Factores!D84),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C186)-J186-K186","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C186,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C186,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
["Simple",1,{"$f":"Factores!C85","v":"ATD"},{"$f":"IFERROR(IF($B187=0,,IF($A187=$B$131,$D$39*Factores!D85+$D$40*(1-Factores!D85),)),)","v":8.5394205433827558E-2},0,0,1,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C187)-J187-K187","v":1E-3},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C187,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C187,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_ATD",8.5394205433827558E-2,"CENEGEN_ATD",0,"CENEGEN_ATD",0,"CENEGENEX_ATD",0]
["Horaria",1,{"$f":"Factores!C86","v":"ATH"},{"$f":"IFERROR(IF($B188=0,,IF($A188=$B$131,$D$39*Factores!D86+$D$40*(1-Factores!D86),)),)","v":0},8.5394205433827558E-2,8.5394205433827558E-2,1,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C188)-J188-K188","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C188,Energia!$AA:$AA,J$133)","v":52483.348108450053},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C188,Energia!$AA:$AA,K$133)","v":167293.37220220739},null,"CENEGEN_ATH",0,"CENEGEN_ATH",8.5394205433827558E-2,"CENEGEN_ATH",8.5394205433827558E-2,"CENEGENEX_ATH",0]
["Simple",0,{"$f":"Factores!C87","v":"ATD PEAJE"},{"$f":"IFERROR(IF($B189=0,,IF($A189=$B$131,$D$39*Factores!D87+$D$40*(1-Factores!D87),)),)","v":0},0,0,0,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C189)-J189-K189","v":64576.840390743986},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C189,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C189,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_ATD PEAJE",0,"CENEGEN_ATD PEAJE",0,"CENEGEN_ATD PEAJE",0,"CENEGENEX_ATD PEAJE",0]
["Simple",0,{"$f":"Factores!C88","v":"EDEMET"},{"$f":"IFERROR(IF($B190=0,,IF($A190=$B$131,$D$39*Factores!D88+$D$40*(1-Factores!D88),)),)","v":0},0,0,0,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C190)-J190-K190","v":236956},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C190,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C190,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_EDEMET",0,"CENEGEN_EDEMET",0,"CENEGEN_EDEMET",0,"CENEGENEX_EDEMET",0]
["Simple",1,{"$f":"Factores!C89","v":"ATD_A"},{"$f":"IFERROR(IF($B191=0,,IF($A191=$B$131,$D$39*Factores!D89+$D$40*(1-Factores!D89),)),)","v":8.5394205433827558E-2},0,0,1,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C191)-J191-K191","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C191,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C191,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_ATD_A",8.5394205433827558E-2,"CENEGEN_ATD_A",0,"CENEGEN_ATD_A",0,"CENEGENEX_ATD_A",0]
["Horaria",0,{"$f":"Factores!C90","v":"ATH PEAJE"},{"$f":"IFERROR(IF($B192=0,,IF($A192=$B$131,$D$39*Factores!D90+$D$40*(1-Factores!D90),)),)","v":0},0,0,0,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C192)-J192-K192","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C192,Energia!$AA:$AA,J$133)","v":22760.375022361426},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C192,Energia!$AA:$AA,K$133)","v":83939.488227529626},null,"CENEGEN_ATH PEAJE",0,"CENEGEN_ATH PEAJE",0,"CENEGEN_ATH PEAJE",0,"CENEGENEX_ATH PEAJE",0]
[null,null,{"$f":"Factores!C91","v":""},{"$f":"IFERROR(IF($B193=0,,IF($A193=$B$131,$D$39*Factores!D91+$D$40*(1-Factores!D91),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C193)-J193-K193","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C193,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C193,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C92","v":""},{"$f":"IFERROR(IF($B194=0,,IF($A194=$B$131,$D$39*Factores!D92+$D$40*(1-Factores!D92),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C194)-J194-K194","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C194,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C194,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C93","v":""},{"$f":"IFERROR(IF($B195=0,,IF($A195=$B$131,$D$39*Factores!D93+$D$40*(1-Factores!D93),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C195)-J195-K195","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C195,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C195,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,{"$f":"Factores!C94","v":""},{"$f":"IFERROR(IF($B196=0,,IF($A196=$B$131,$D$39*Factores!D94+$D$40*(1-Factores!D94),)),)","v":0},0,0,null,0,{"$f":"SUMIFS(Energia!$G:$G,Energia!$C:$C,$C196)-J196-K196","v":4779666.0019999985},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C196,Energia!$AA:$AA,J$133)","v":0},{"$f":"SUMIFS(Energia!$G:$G,Energia!$B:$B,$C196,Energia!$AA:$AA,K$133)","v":0},null,"CENEGEN_",0,"CENEGEN_",0,"CENEGEN_",0,"CENEGENEX_",0]
[null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(I136:I196,D136:D196)","v":279731.52402063942},{"$f":"SUMPRODUCT(J136:J196,E136:E196)","v":6018.4745818913543},19456.50363912102]
[]
[]
["DISEÑO DE LOS COMPONENTES DE COSTOS DE ABASTECIMIENTO. SEGMENTO DE TRANSMISIÓN"]
[]
[null,"Dem. Máx. Balance Tarifario","MW",{"$f":"I434","v":772.65787349459561}]
[null,"Demanda Agregada de Punta","MW",{"$f":"Costos!B156","v":795.47115666666662}]
[null,"Factor de ajuste (FAPT)",null,{"$f":"D203/D202","v":1.0295257240683908}]
[]
[null,"CUCOST","(B/./kW-mes)",{"$f":"(Costos!C152/6)/Costos!B156","v":3.9517141418533188}]
[]
[null,"Incluye pérdidas de potencia?",0]
[]
[null,"CUCOST total aprobado",{"$f":"D206*D203*12","v":37721.695430833002}]
[null,"CUCOST total facturado",{"$f":"SUM(P289:R289)","v":33276.814247754868}]
[null,"Cierre CPG",{"$f":"C210-C211","v":4444.8811830781342}]
[]
[null,"Pérdidas del Sistema de Transmisión"]
[null,"Energía Ingresada en semestre","MWh",{"$f":"Costos!C161","v":1951971.4175988266}]
[null,"Energía Facturada en semestre","MWh",{"$f":"SUMPRODUCT(C298:C358,D298:D358)/2","v":1787044.5703927316}]
[null,"Energía Ingresada en semestre","MWh",{"$f":"VLOOKUP(B217,B215:D216,3,0)","v":1951971.4175988266}]
[null,"Costo de las pérdidas del sistema de transmisión","miles B/.",{"$f":"Costos!C160/1000","v":9063.2165149618686}]
[null,"CPST","B/./kWh",{"$f":"D218/D217","v":4.6431092347196251E-3}]
[]
[]
["CÁLCULO CARGOS POR POTENCIA EN TRANSMISIÓN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPT_",null,"CPT_",null,"CPT_"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V223&\"kWh_\"","v":"CPT_kWh_"},null,{"$f":"X223&\"kW_M_\"","v":"CPT_kW_M_"},null,{"$f":"Z223&\"kW_P_\"","v":"CPT_kW_P_"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Factores!D25","v":"Pot_Max"},{"$f":"Factores!D26","v":"Pot_Max_P"},{"$f":"Factores!D24","v":"Energia"},{"$f":"K225","v":"Pot_Max"},{"$f":"L225","v":"Pot_Max_P"},null,"M","P",null,null,"Cargos por Potencia en Transmisión (B/./kWh, B/./kW, B/./kWP)"]
[null,null,null,null,null,null,null,"Cargo Tarifario sin energizar (B/./kWh, B/./kW)",null,null,"Cargo energizado (B/./kWh)",null,"Cargo Tarifario (B/./kWh, B/./kW)",null,null,"V. Presente V. Facturación (MWh, MW)",null,null,null,null,"Unidad de Aplicación: kWh",null,"Unidad de Aplicación: kW",null,"Unidad de Aplicación: kWP"]
["Parámetros Tarifarios","Categoría Tarifaria","Vble. Balance Potencia Tarifario en Punta","Paga Potencia en Transmisión?","% Energización",null,"CUCOST asignado a clase de usuarios","Energía","Potencia máxima","Potencia Máxima en Punta",{"$f":"I227","v":"Potencia máxima"},{"$f":"J227","v":"Potencia Máxima en Punta"},"Energía","Potencia máxima","Potencia Máxima en Punta",{"$f":"H227","v":"Energía"},{"$f":"I227","v":"Potencia máxima"},{"$f":"J227","v":"Potencia Máxima en Punta"},null,null,"Identificación","Valor",{"$f":"U227","v":"Identificación"},{"$f":"V227","v":"Valor"},{"$f":"W227","v":"Identificación"},{"$f":"X227","v":"Valor"}]
[{"$f":"Factores!B34","v":"BTS"},{"$f":"Factores!C34","v":"BTS"},{"$f":"Factores!AK34","v":"Energia"},1,1,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z34,)","v":3.1360571578617167},{"$f":"IFERROR((G228)/(Factores!$G34*730),)","v":6.2722269319745805E-3},{"$f":"IFERROR((G228)*Factores!$H34,)","v":1.3145697952786821},{"$f":"IFERROR(G228*Factores!$I34*Factores!$AH34,)","v":1.7670018614915326},{"$f":"IFERROR(IF($C228=K$225,I228*SUMIFS($Q$228:$Q$288,$A$228:$A$288,$A228,$C$228:$C$288,K$225,$D$228:$D$288,1)*12/SUMIFS($P$228:$P$288,$A$228:$A$288,$A228,$C$228:$C$288,K$225,$D$228:$D$288,1),),)","v":0},{"$f":"IFERROR(IF($C228=L$225,J228*SUMIFS($R$228:$R$288,$A$228:$A$288,$A228,$C$228:$C$288,L$225,$D$228:$D$288,1)*12/SUMIFS($P$228:$P$288,$A$228:$A$288,$A228,$C$228:$C$288,L$225,$D$228:$D$288,1),),)","v":0},{"$f":"IF($C228=M$225,H228,)+(K228+L228)*E228","v":6.2722269319745805E-3},{"$f":"IF($C228<>N$225,,I228*(1-$E228))","v":0},{"$f":"IF($C228<>O$225,,J228*(1-$E228))","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B228)","v":1982373.9804903041},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B228,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B228,Potencia!M:M,R$225)","v":0},null,null,{"$f":"CONCATENATE(V$223,$B228)","v":"CPT_BTS"},{"$f":"M228","v":6.2722269319745805E-3},{"$f":"CONCATENATE(X$223,$B228)","v":"CPT_BTS"},{"$f":"IF(D228=1,N228,)","v":0},{"$f":"CONCATENATE(Z$223,$B228)","v":"CPT_BTS"},{"$f":"IF(D228=1,O228,)","v":0}]
[{"$f":"Factores!B35","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C35","v":"BTD"},{"$f":"Factores!AK35","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z35,)","v":3.7010482275626249},{"$f":"IFERROR((G229)/(Factores!$G35*730),)","v":1.0021924059781686E-2},{"$f":"IFERROR((G229)*Factores!$H35,)","v":2.8566671322551493},{"$f":"IFERROR(G229*Factores!$I35*Factores!$AH35,)","v":2.9828911497363126},1.0417534747320574E-2,{"$f":"IFERROR(IF($C229=L$225,J229*SUMIFS($R$228:$R$288,$A$228:$A$288,$A229,$C$228:$C$288,L$225,$D$228:$D$288,1)*12/SUMIFS($P$228:$P$288,$A$228:$A$288,$A229,$C$228:$C$288,L$225,$D$228:$D$288,1),),)","v":0},5.2087673736602872E-3,1.4283335661275747,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B229)","v":738856.10380305676},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B229,Potencia!M:M,Q$225)","v":235.9210454677542},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B229,Potencia!M:M,R$225)","v":0},null,null,"CPT_BTD",5.2087673736602872E-3,"CPT_BTD",{"$f":"IF(D229=1,N229,)","v":1.4283335661275747},"CPT_BTD",0]
[{"$f":"Factores!B36","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C36","v":"BTH"},{"$f":"Factores!AK36","v":"Pot_Max_P"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z36,)","v":3.7010482275626249},{"$f":"IFERROR((G230)/(Factores!$G36*730),)","v":1.0021924059781686E-2},{"$f":"IFERROR((G230)*Factores!$H36,)","v":2.8566671322551493},{"$f":"IFERROR(G230*Factores!$I36*Factores!$AH36,)","v":2.9828911497363126},0,4.5226492834797441E-3,2.2613246417398721E-3,0,1.4914455748681563,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B230)","v":34918.910155037913},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B230,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B230,Potencia!M:M,R$225)","v":4.2202265469381226},null,null,"CPT_BTH",2.2613246417398721E-3,"CPT_BTH",0,"CPT_BTH",1.4914455748681563]
[{"$f":"Factores!B37","v":"BTS"},{"$f":"Factores!C37","v":"BTS_A"},{"$f":"Factores!AK37","v":"Energia"},1,1,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z37,)","v":3.1360571578617167},{"$f":"IFERROR((G231)/(Factores!$G37*730),)","v":6.2722269319745805E-3},{"$f":"IFERROR((G231)*Factores!$H37,)","v":1.3145697952786821},{"$f":"IFERROR(G231*Factores!$I37*Factores!$AH37,)","v":1.7670018614915326},0,0,6.2722269319745805E-3,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B231)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B231,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B231,Potencia!M:M,R$225)","v":0},null,null,"CPT_BTS_A",6.2722269319745805E-3,"CPT_BTS_A",0,"CPT_BTS_A",0]
[{"$f":"Factores!B38","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C38","v":"BTA"},{"$f":"Factores!AK38","v":"Pot_Max"},1,1,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z38,)","v":3.7010482275626249},{"$f":"IFERROR((G232)/(Factores!$G38*730),)","v":1.0021924059781686E-2},{"$f":"IFERROR((G232)*Factores!$H38,)","v":2.8566671322551493},{"$f":"IFERROR(G232*Factores!$I38*Factores!$AH38,)","v":2.9828911497363126},1.0417534747320574E-2,0,1.0417534747320574E-2,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B232)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B232,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B232,Potencia!M:M,R$225)","v":0},null,null,"CPT_BTA",1.0417534747320574E-2,"CPT_BTA",0,"CPT_BTA",0]
[{"$f":"Factores!B39","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"Factores!AK39","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z39,)","v":3.7010482275626249},{"$f":"IFERROR((G233)/(Factores!$G39*730),)","v":1.0021924059781686E-2},{"$f":"IFERROR((G233)*Factores!$H39,)","v":2.8566671322551493},{"$f":"IFERROR(G233*Factores!$I39*Factores!$AH39,)","v":2.9828911497363126},1.0417534747320574E-2,0,5.2087673736602872E-3,1.4283335661275747,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B233)","v":114606.11470136027},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B233,Potencia!M:M,Q$225)","v":23.442165375792573},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B233,Potencia!M:M,R$225)","v":0},null,null,"CPT_BTD PEAJE",5.2087673736602872E-3,"CPT_BTD PEAJE",1.4283335661275747,"CPT_BTD PEAJE",0]
[{"$f":"Factores!B40","v":"BTD-BTH-Peaje BT"},{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"Factores!AK40","v":"Pot_Max_P"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z40,)","v":3.7010482275626249},{"$f":"IFERROR((G234)/(Factores!$G40*730),)","v":1.0021924059781686E-2},{"$f":"IFERROR((G234)*Factores!$H40,)","v":2.8566671322551493},{"$f":"IFERROR(G234*Factores!$I40*Factores!$AH40,)","v":2.9828911497363126},0,4.5226492834797441E-3,2.2613246417398721E-3,0,1.4914455748681563,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B234)","v":3424.0850594547637},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B234,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B234,Potencia!M:M,R$225)","v":0.62439988896736309},null,null,"CPT_BTH PEAJE",2.2613246417398721E-3,"CPT_BTH PEAJE",0,"CPT_BTH PEAJE",1.4914455748681563]
[{"$f":"Factores!B41","v":"BTS"},{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"Factores!AK41","v":"Energia"},1,1,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z41,)","v":3.1360571578617167},{"$f":"IFERROR((G235)/(Factores!$G41*730),)","v":6.2722269319745805E-3},{"$f":"IFERROR((G235)*Factores!$H41,)","v":1.3145697952786821},{"$f":"IFERROR(G235*Factores!$I41*Factores!$AH41,)","v":1.7670018614915326},0,0,6.2722269319745805E-3,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B235)","v":192494.715188653},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B235,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B235,Potencia!M:M,R$225)","v":0},null,null,"CPT_BTS_Prepago",6.2722269319745805E-3,"CPT_BTS_Prepago",0,"CPT_BTS_Prepago",0]
[{"$f":"Factores!B42","v":0},{"$f":"Factores!C42","v":0},{"$f":"Factores!AK42","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z42,)","v":0},{"$f":"IFERROR((G236)/(Factores!$G42*730),)","v":0},{"$f":"IFERROR((G236)*Factores!$H42,)","v":0},{"$f":"IFERROR(G236*Factores!$I42*Factores!$AH42,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B236)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B236,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B236,Potencia!M:M,R$225)","v":0},null,null,"CPT_0",0,"CPT_0",0,"CPT_0",0]
[{"$f":"Factores!B43","v":0},{"$f":"Factores!C43","v":""},{"$f":"Factores!AK43","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z43,)","v":0},{"$f":"IFERROR((G237)/(Factores!$G43*730),)","v":0},{"$f":"IFERROR((G237)*Factores!$H43,)","v":0},{"$f":"IFERROR(G237*Factores!$I43*Factores!$AH43,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B237)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B237,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B237,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B44","v":0},{"$f":"Factores!C44","v":""},{"$f":"Factores!AK44","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z44,)","v":0},{"$f":"IFERROR((G238)/(Factores!$G44*730),)","v":0},{"$f":"IFERROR((G238)*Factores!$H44,)","v":0},{"$f":"IFERROR(G238*Factores!$I44*Factores!$AH44,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B238)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B238,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B238,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B45","v":0},{"$f":"Factores!C45","v":""},{"$f":"Factores!AK45","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z45,)","v":0},{"$f":"IFERROR((G239)/(Factores!$G45*730),)","v":0},{"$f":"IFERROR((G239)*Factores!$H45,)","v":0},{"$f":"IFERROR(G239*Factores!$I45*Factores!$AH45,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B239)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B239,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B239,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B46","v":0},{"$f":"Factores!C46","v":""},{"$f":"Factores!AK46","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z46,)","v":0},{"$f":"IFERROR((G240)/(Factores!$G46*730),)","v":0},{"$f":"IFERROR((G240)*Factores!$H46,)","v":0},{"$f":"IFERROR(G240*Factores!$I46*Factores!$AH46,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B240)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B240,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B240,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B47","v":0},{"$f":"Factores!C47","v":""},{"$f":"Factores!AK47","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z47,)","v":0},{"$f":"IFERROR((G241)/(Factores!$G47*730),)","v":0},{"$f":"IFERROR((G241)*Factores!$H47,)","v":0},{"$f":"IFERROR(G241*Factores!$I47*Factores!$AH47,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B241)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B241,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B241,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B48","v":0},{"$f":"Factores!C48","v":""},{"$f":"Factores!AK48","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z48,)","v":0},{"$f":"IFERROR((G242)/(Factores!$G48*730),)","v":0},{"$f":"IFERROR((G242)*Factores!$H48,)","v":0},{"$f":"IFERROR(G242*Factores!$I48*Factores!$AH48,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B242)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B242,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B242,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B49","v":0},{"$f":"Factores!C49","v":""},{"$f":"Factores!AK49","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z49,)","v":0},{"$f":"IFERROR((G243)/(Factores!$G49*730),)","v":0},{"$f":"IFERROR((G243)*Factores!$H49,)","v":0},{"$f":"IFERROR(G243*Factores!$I49*Factores!$AH49,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B243)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B243,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B243,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B50","v":0},{"$f":"Factores!C50","v":""},{"$f":"Factores!AK50","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z50,)","v":0},{"$f":"IFERROR((G244)/(Factores!$G50*730),)","v":0},{"$f":"IFERROR((G244)*Factores!$H50,)","v":0},{"$f":"IFERROR(G244*Factores!$I50*Factores!$AH50,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B244)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B244,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B244,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B51","v":0},{"$f":"Factores!C51","v":""},{"$f":"Factores!AK51","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z51,)","v":0},{"$f":"IFERROR((G245)/(Factores!$G51*730),)","v":0},{"$f":"IFERROR((G245)*Factores!$H51,)","v":0},{"$f":"IFERROR(G245*Factores!$I51*Factores!$AH51,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B245)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B245,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B245,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B52","v":0},{"$f":"Factores!C52","v":""},{"$f":"Factores!AK52","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z52,)","v":0},{"$f":"IFERROR((G246)/(Factores!$G52*730),)","v":0},{"$f":"IFERROR((G246)*Factores!$H52,)","v":0},{"$f":"IFERROR(G246*Factores!$I52*Factores!$AH52,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B246)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B246,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B246,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B53","v":0},{"$f":"Factores!C53","v":""},{"$f":"Factores!AK53","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z53,)","v":0},{"$f":"IFERROR((G247)/(Factores!$G53*730),)","v":0},{"$f":"IFERROR((G247)*Factores!$H53,)","v":0},{"$f":"IFERROR(G247*Factores!$I53*Factores!$AH53,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B247)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B247,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B247,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B54","v":"AP"},{"$f":"Factores!C54","v":"AP"},{"$f":"Factores!AK54","v":"Energia"},0,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$448,1)*$D$204*Factores!Z54,)","v":0},{"$f":"IFERROR((G248)/(Factores!$G54*730),)","v":0},{"$f":"IFERROR((G248)*Factores!$H54,)","v":0},{"$f":"IFERROR(G248*Factores!$I54*Factores!$AH54,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B248)","v":78753},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B248,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B248,Potencia!M:M,R$225)","v":0},null,null,"CPT_AP",0,"CPT_AP",0,"CPT_AP",0]
[{"$f":"Factores!B55","v":0},{"$f":"Factores!C55","v":""},{"$f":"Factores!AK55","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z55,)","v":0},{"$f":"IFERROR((G249)/(Factores!$G55*730),)","v":0},{"$f":"IFERROR((G249)*Factores!$H55,)","v":0},{"$f":"IFERROR(G249*Factores!$I55*Factores!$AH55,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B249)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B249,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B249,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B56","v":0},{"$f":"Factores!C56","v":""},{"$f":"Factores!AK56","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z56,)","v":0},{"$f":"IFERROR((G250)/(Factores!$G56*730),)","v":0},{"$f":"IFERROR((G250)*Factores!$H56,)","v":0},{"$f":"IFERROR(G250*Factores!$I56*Factores!$AH56,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B250)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B250,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B250,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B57","v":0},{"$f":"Factores!C57","v":""},{"$f":"Factores!AK57","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z57,)","v":0},{"$f":"IFERROR((G251)/(Factores!$G57*730),)","v":0},{"$f":"IFERROR((G251)*Factores!$H57,)","v":0},{"$f":"IFERROR(G251*Factores!$I57*Factores!$AH57,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B251)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B251,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B251,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B58","v":0},{"$f":"Factores!C58","v":""},{"$f":"Factores!AK58","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z58,)","v":0},{"$f":"IFERROR((G252)/(Factores!$G58*730),)","v":0},{"$f":"IFERROR((G252)*Factores!$H58,)","v":0},{"$f":"IFERROR(G252*Factores!$I58*Factores!$AH58,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B252)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B252,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B252,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B59","v":0},{"$f":"Factores!C59","v":""},{"$f":"Factores!AK59","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z59,)","v":0},{"$f":"IFERROR((G253)/(Factores!$G59*730),)","v":0},{"$f":"IFERROR((G253)*Factores!$H59,)","v":0},{"$f":"IFERROR(G253*Factores!$I59*Factores!$AH59,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B253)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B253,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B253,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B60","v":0},{"$f":"Factores!C60","v":""},{"$f":"Factores!AK60","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z60,)","v":0},{"$f":"IFERROR((G254)/(Factores!$G60*730),)","v":0},{"$f":"IFERROR((G254)*Factores!$H60,)","v":0},{"$f":"IFERROR(G254*Factores!$I60*Factores!$AH60,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B254)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B254,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B254,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B61","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C61","v":"MTD"},{"$f":"Factores!AK61","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z61,)","v":3.8270743351915129},{"$f":"IFERROR((G255)/(Factores!$G61*730),)","v":7.5846030017839537E-3},{"$f":"IFERROR((G255)*Factores!$H61,)","v":3.1251624219900416},{"$f":"IFERROR(G255*Factores!$I61*Factores!$AH61,)","v":3.2316367259701737},8.2040102052724113E-3,0,4.1020051026362057E-3,1.5625812109950208,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B255)","v":362042.24582886451},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B255,Potencia!M:M,Q$225)","v":83.446864396014107},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B255,Potencia!M:M,R$225)","v":0},null,null,"CPT_MTD",4.1020051026362057E-3,"CPT_MTD",1.5625812109950208,"CPT_MTD",0]
[{"$f":"Factores!B62","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C62","v":"MTH"},{"$f":"Factores!AK62","v":"Pot_Max_P"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z62,)","v":3.8270743351915129},{"$f":"IFERROR((G256)/(Factores!$G62*730),)","v":7.5846030017839537E-3},{"$f":"IFERROR((G256)*Factores!$H62,)","v":3.1251624219900416},{"$f":"IFERROR(G256*Factores!$I62*Factores!$AH62,)","v":3.2316367259701737},0,7.8762426897891584E-3,3.9381213448945792E-3,0,1.6158183629850869,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B256)","v":43626.464008889052},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B256,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B256,Potencia!M:M,R$225)","v":11.704511657799522},null,null,"CPT_MTH",3.9381213448945792E-3,"CPT_MTH",0,"CPT_MTH",1.6158183629850869]
[{"$f":"Factores!B63","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C63","v":"MTA"},{"$f":"Factores!AK63","v":"Pot_Max"},1,1,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z63,)","v":3.8270743351915129},{"$f":"IFERROR((G257)/(Factores!$G63*730),)","v":7.5846030017839537E-3},{"$f":"IFERROR((G257)*Factores!$H63,)","v":3.1251624219900416},{"$f":"IFERROR(G257*Factores!$I63*Factores!$AH63,)","v":3.2316367259701737},8.2040102052724113E-3,0,8.2040102052724113E-3,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B257)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B257,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B257,Potencia!M:M,R$225)","v":0},null,null,"CPT_MTA",8.2040102052724113E-3,"CPT_MTA",0,"CPT_MTA",0]
[{"$f":"Factores!B64","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"Factores!AK64","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z64,)","v":3.8270743351915129},{"$f":"IFERROR((G258)/(Factores!$G64*730),)","v":7.5846030017839537E-3},{"$f":"IFERROR((G258)*Factores!$H64,)","v":3.1251624219900416},{"$f":"IFERROR(G258*Factores!$I64*Factores!$AH64,)","v":3.2316367259701737},8.2040102052724113E-3,0,4.1020051026362057E-3,1.5625812109950208,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B258)","v":474502.89011821186},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B258,Potencia!M:M,Q$225)","v":99.5576194720215},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B258,Potencia!M:M,R$225)","v":0},null,null,"CPT_MTD PEAJE",4.1020051026362057E-3,"CPT_MTD PEAJE",1.5625812109950208,"CPT_MTD PEAJE",0]
[{"$f":"Factores!B65","v":0},{"$f":"Factores!C65","v":""},{"$f":"Factores!AK65","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z65,)","v":0},{"$f":"IFERROR((G259)/(Factores!$G65*730),)","v":0},{"$f":"IFERROR((G259)*Factores!$H65,)","v":0},{"$f":"IFERROR(G259*Factores!$I65*Factores!$AH65,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B259)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B259,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B259,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B66","v":0},{"$f":"Factores!C66","v":""},{"$f":"Factores!AK66","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z66,)","v":0},{"$f":"IFERROR((G260)/(Factores!$G66*730),)","v":0},{"$f":"IFERROR((G260)*Factores!$H66,)","v":0},{"$f":"IFERROR(G260*Factores!$I66*Factores!$AH66,)","v":0},0,0,{"$f":"IF($C260=M$225,H260,)+(K260+L260)*E260","v":0},{"$f":"IF($C260<>N$225,,I260*(1-$E260))","v":0},{"$f":"IF($C260<>O$225,,J260*(1-$E260))","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B260)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B260,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B260,Potencia!M:M,R$225)","v":0},null,null,{"$f":"CONCATENATE(V$223,$B260)","v":"CPT_"},{"$f":"M260","v":0},{"$f":"CONCATENATE(X$223,$B260)","v":"CPT_"},0,{"$f":"CONCATENATE(Z$223,$B260)","v":"CPT_"},0]
[{"$f":"Factores!B67","v":0},{"$f":"Factores!C67","v":""},{"$f":"Factores!AK67","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z67,)","v":0},{"$f":"IFERROR((G261)/(Factores!$G67*730),)","v":0},{"$f":"IFERROR((G261)*Factores!$H67,)","v":0},{"$f":"IFERROR(G261*Factores!$I67*Factores!$AH67,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B261)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B261,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B261,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B68","v":0},{"$f":"Factores!C68","v":""},{"$f":"Factores!AK68","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z68,)","v":0},{"$f":"IFERROR((G262)/(Factores!$G68*730),)","v":0},{"$f":"IFERROR((G262)*Factores!$H68,)","v":0},{"$f":"IFERROR(G262*Factores!$I68*Factores!$AH68,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B262)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B262,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B262,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B69","v":0},{"$f":"Factores!C69","v":""},{"$f":"Factores!AK69","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z69,)","v":0},{"$f":"IFERROR((G263)/(Factores!$G69*730),)","v":0},{"$f":"IFERROR((G263)*Factores!$H69,)","v":0},{"$f":"IFERROR(G263*Factores!$I69*Factores!$AH69,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B263)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B263,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B263,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B70","v":"MTD-MTH-Peaje MT"},{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"Factores!AK70","v":"Pot_Max_P"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z70,)","v":3.8270743351915129},{"$f":"IFERROR((G264)/(Factores!$G70*730),)","v":7.5846030017839537E-3},{"$f":"IFERROR((G264)*Factores!$H70,)","v":3.1251624219900416},{"$f":"IFERROR(G264*Factores!$I70*Factores!$AH70,)","v":3.2316367259701737},0,7.8762426897891584E-3,3.9381213448945792E-3,0,1.6158183629850869,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B264)","v":126058.0666948736},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B264,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B264,Potencia!M:M,R$225)","v":22.75884385556369},null,null,"CPT_MTH PEAJE",3.9381213448945792E-3,"CPT_MTH PEAJE",0,"CPT_MTH PEAJE",1.6158183629850869]
[{"$f":"Factores!B71","v":0},{"$f":"Factores!C71","v":""},{"$f":"Factores!AK71","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z71,)","v":0},{"$f":"IFERROR((G265)/(Factores!$G71*730),)","v":0},{"$f":"IFERROR((G265)*Factores!$H71,)","v":0},{"$f":"IFERROR(G265*Factores!$I71*Factores!$AH71,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B265)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B265,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B265,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B72","v":0},{"$f":"Factores!C72","v":""},{"$f":"Factores!AK72","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z72,)","v":0},{"$f":"IFERROR((G266)/(Factores!$G72*730),)","v":0},{"$f":"IFERROR((G266)*Factores!$H72,)","v":0},{"$f":"IFERROR(G266*Factores!$I72*Factores!$AH72,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B266)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B266,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B266,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B73","v":0},{"$f":"Factores!C73","v":""},{"$f":"Factores!AK73","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z73,)","v":0},{"$f":"IFERROR((G267)/(Factores!$G73*730),)","v":0},{"$f":"IFERROR((G267)*Factores!$H73,)","v":0},{"$f":"IFERROR(G267*Factores!$I73*Factores!$AH73,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B267)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B267,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B267,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B74","v":0},{"$f":"Factores!C74","v":""},{"$f":"Factores!AK74","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$449,1)*$D$204*Factores!Z74,)","v":0},{"$f":"IFERROR((G268)/(Factores!$G74*730),)","v":0},{"$f":"IFERROR((G268)*Factores!$H74,)","v":0},{"$f":"IFERROR(G268*Factores!$I74*Factores!$AH74,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B268)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B268,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B268,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B75","v":0},{"$f":"Factores!C75","v":""},{"$f":"Factores!AK75","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z75,)","v":0},{"$f":"IFERROR((G269)/(Factores!$G75*730),)","v":0},{"$f":"IFERROR((G269)*Factores!$H75,)","v":0},{"$f":"IFERROR(G269*Factores!$I75*Factores!$AH75,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B269)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B269,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B269,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B76","v":0},{"$f":"Factores!C76","v":""},{"$f":"Factores!AK76","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z76,)","v":0},{"$f":"IFERROR((G270)/(Factores!$G76*730),)","v":0},{"$f":"IFERROR((G270)*Factores!$H76,)","v":0},{"$f":"IFERROR(G270*Factores!$I76*Factores!$AH76,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B270)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B270,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B270,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B77","v":0},{"$f":"Factores!C77","v":""},{"$f":"Factores!AK77","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z77,)","v":0},{"$f":"IFERROR((G271)/(Factores!$G77*730),)","v":0},{"$f":"IFERROR((G271)*Factores!$H77,)","v":0},{"$f":"IFERROR(G271*Factores!$I77*Factores!$AH77,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B271)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B271,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B271,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B78","v":0},{"$f":"Factores!C78","v":""},{"$f":"Factores!AK78","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z78,)","v":0},{"$f":"IFERROR((G272)/(Factores!$G78*730),)","v":0},{"$f":"IFERROR((G272)*Factores!$H78,)","v":0},{"$f":"IFERROR(G272*Factores!$I78*Factores!$AH78,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B272)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B272,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B272,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B79","v":0},{"$f":"Factores!C79","v":""},{"$f":"Factores!AK79","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z79,)","v":0},{"$f":"IFERROR((G273)/(Factores!$G79*730),)","v":0},{"$f":"IFERROR((G273)*Factores!$H79,)","v":0},{"$f":"IFERROR(G273*Factores!$I79*Factores!$AH79,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B273)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B273,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B273,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B80","v":0},{"$f":"Factores!C80","v":""},{"$f":"Factores!AK80","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z80,)","v":0},{"$f":"IFERROR((G274)/(Factores!$G80*730),)","v":0},{"$f":"IFERROR((G274)*Factores!$H80,)","v":0},{"$f":"IFERROR(G274*Factores!$I80*Factores!$AH80,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B274)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B274,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B274,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B81","v":0},{"$f":"Factores!C81","v":""},{"$f":"Factores!AK81","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z81,)","v":0},{"$f":"IFERROR((G275)/(Factores!$G81*730),)","v":0},{"$f":"IFERROR((G275)*Factores!$H81,)","v":0},{"$f":"IFERROR(G275*Factores!$I81*Factores!$AH81,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B275)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B275,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B275,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B82","v":0},{"$f":"Factores!C82","v":""},{"$f":"Factores!AK82","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z82,)","v":0},{"$f":"IFERROR((G276)/(Factores!$G82*730),)","v":0},{"$f":"IFERROR((G276)*Factores!$H82,)","v":0},{"$f":"IFERROR(G276*Factores!$I82*Factores!$AH82,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B276)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B276,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B276,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B83","v":0},{"$f":"Factores!C83","v":""},{"$f":"Factores!AK83","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z83,)","v":0},{"$f":"IFERROR((G277)/(Factores!$G83*730),)","v":0},{"$f":"IFERROR((G277)*Factores!$H83,)","v":0},{"$f":"IFERROR(G277*Factores!$I83*Factores!$AH83,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B277)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B277,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B277,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B84","v":0},{"$f":"Factores!C84","v":""},{"$f":"Factores!AK84","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z84,)","v":0},{"$f":"IFERROR((G278)/(Factores!$G84*730),)","v":0},{"$f":"IFERROR((G278)*Factores!$H84,)","v":0},{"$f":"IFERROR(G278*Factores!$I84*Factores!$AH84,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B278)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B278,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B278,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B85","v":"ATD-Peaje AT"},{"$f":"Factores!C85","v":"ATD"},{"$f":"Factores!AK85","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z85,)","v":3.6898529143549479},{"$f":"IFERROR((G279)/(Factores!$G85*730),)","v":5.5131357401291669E-3},{"$f":"IFERROR((G279)*Factores!$H85,)","v":3.6858175754457618},{"$f":"IFERROR(G279*Factores!$I85*Factores!$AH85,)","v":3.7126329866782677},{"$f":"IFERROR(IF($C279=K$225,I279*SUMIFS($Q$228:$Q$288,$A$228:$A$288,$A279,$C$228:$C$288,K$225,$D$228:$D$288,1)*12/SUMIFS($P$228:$P$288,$A$228:$A$288,$A279,$C$228:$C$288,K$225,$D$228:$D$288,1),),)","v":6.7830684011754424E-3},0,3.3915342005877212E-3,1.8429087877228809,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B279)","v":1E-3},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B279,Potencia!M:M,Q$225)","v":1.533596518350726E-7},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B279,Potencia!M:M,R$225)","v":0},null,null,"CPT_ATD",3.3915342005877212E-3,"CPT_ATD",1.8429087877228809,"CPT_ATD",0]
[{"$f":"Factores!B86","v":"ATD-Peaje AT"},{"$f":"Factores!C86","v":"ATH"},{"$f":"Factores!AK86","v":"Pot_Max_P"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z86,)","v":3.6898529143549479},{"$f":"IFERROR((G280)/(Factores!$G86*730),)","v":5.5131357401291669E-3},{"$f":"IFERROR((G280)*Factores!$H86,)","v":3.6858175754457618},{"$f":"IFERROR(G280*Factores!$I86*Factores!$AH86,)","v":3.7126329866782677},{"$f":"IFERROR(IF($C280=K$225,I280*SUMIFS($Q$228:$Q$288,$A$228:$A$288,$A280,$C$228:$C$288,K$225,$D$228:$D$288,1)*12/SUMIFS($P$228:$P$288,$A$228:$A$288,$A280,$C$228:$C$288,K$225,$D$228:$D$288,1),),)","v":0},5.9227203194804788E-3,2.9613601597402394E-3,0,1.8563164933391338,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B280)","v":219776.72031065746},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B280,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B280,Potencia!M:M,R$225)","v":29.240483913414057},null,null,"CPT_ATH",2.9613601597402394E-3,"CPT_ATH",0,"CPT_ATH",1.8563164933391338]
[{"$f":"Factores!B87","v":"ATD-Peaje AT"},{"$f":"Factores!C87","v":"ATD PEAJE"},{"$f":"Factores!AK87","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z87,)","v":3.6898529143549479},{"$f":"IFERROR((G281)/(Factores!$G87*730),)","v":5.5131357401291669E-3},{"$f":"IFERROR((G281)*Factores!$H87,)","v":3.6858175754457618},{"$f":"IFERROR(G281*Factores!$I87*Factores!$AH87,)","v":3.7126329866782677},6.7830684011754424E-3,0,3.3915342005877212E-3,1.8429087877228809,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B281)","v":64576.840390743986},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B281,Potencia!M:M,Q$225)","v":9.9034817589335518},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B281,Potencia!M:M,R$225)","v":0},null,null,"CPT_ATD PEAJE",3.3915342005877212E-3,"CPT_ATD PEAJE",1.8429087877228809,"CPT_ATD PEAJE",0]
[{"$f":"Factores!B88","v":"EDEMET"},{"$f":"Factores!C88","v":"EDEMET"},{"$f":"Factores!AK88","v":"Pot_Max"},0,0,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z88,)","v":3.9044459587581519},{"$f":"IFERROR((G282)/(Factores!$G88*730),)","v":7.3581156612726982E-3},{"$f":"IFERROR((G282)*Factores!$H88,)","v":3.9044459587581519},{"$f":"IFERROR(G282*Factores!$I88*Factores!$AH88,)","v":3.9044459587581519},0,0,0,3.9044459587581519,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B282)","v":236956},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B282,Potencia!M:M,Q$225)","v":68.845359999999999},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B282,Potencia!M:M,R$225)","v":0},null,null,"CPT_EDEMET",0,"CPT_EDEMET",0,"CPT_EDEMET",0]
[{"$f":"Factores!B89","v":"ATD-Peaje AT"},{"$f":"Factores!C89","v":"ATD_A"},{"$f":"Factores!AK89","v":"Pot_Max"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z89,)","v":3.6898529143549479},{"$f":"IFERROR((G283)/(Factores!$G89*730),)","v":5.5131357401291669E-3},{"$f":"IFERROR((G283)*Factores!$H89,)","v":3.6858175754457618},{"$f":"IFERROR(G283*Factores!$I89*Factores!$AH89,)","v":3.7126329866782677},6.7830684011754424E-3,0,3.3915342005877212E-3,1.8429087877228809,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B283)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B283,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B283,Potencia!M:M,R$225)","v":0},null,null,"CPT_ATD_A",3.3915342005877212E-3,"CPT_ATD_A",1.8429087877228809,"CPT_ATD_A",0]
[{"$f":"Factores!B90","v":"ATD-Peaje AT"},{"$f":"Factores!C90","v":"ATH PEAJE"},{"$f":"Factores!AK90","v":"Pot_Max_P"},1,0.5,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z90,)","v":3.6898529143549479},{"$f":"IFERROR((G284)/(Factores!$G90*730),)","v":5.5131357401291669E-3},{"$f":"IFERROR((G284)*Factores!$H90,)","v":3.6858175754457618},{"$f":"IFERROR(G284*Factores!$I90*Factores!$AH90,)","v":3.7126329866782677},0,5.9227203194804788E-3,2.9613601597402394E-3,0,1.8563164933391338,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B284)","v":106699.86324989106},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B284,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B284,Potencia!M:M,R$225)","v":14.161541509578846},null,null,"CPT_ATH PEAJE",2.9613601597402394E-3,"CPT_ATH PEAJE",0,"CPT_ATH PEAJE",1.8563164933391338]
[{"$f":"Factores!B91","v":0},{"$f":"Factores!C91","v":""},{"$f":"Factores!AK91","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z91,)","v":0},{"$f":"IFERROR((G285)/(Factores!$G91*730),)","v":0},{"$f":"IFERROR((G285)*Factores!$H91,)","v":0},{"$f":"IFERROR(G285*Factores!$I91*Factores!$AH91,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B285)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B285,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B285,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B92","v":0},{"$f":"Factores!C92","v":""},{"$f":"Factores!AK92","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z92,)","v":0},{"$f":"IFERROR((G286)/(Factores!$G92*730),)","v":0},{"$f":"IFERROR((G286)*Factores!$H92,)","v":0},{"$f":"IFERROR(G286*Factores!$I92*Factores!$AH92,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B286)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B286,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B286,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B93","v":0},{"$f":"Factores!C93","v":""},{"$f":"Factores!AK93","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z93,)","v":0},{"$f":"IFERROR((G287)/(Factores!$G93*730),)","v":0},{"$f":"IFERROR((G287)*Factores!$H93,)","v":0},{"$f":"IFERROR(G287*Factores!$I93*Factores!$AH93,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B287)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B287,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B287,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[{"$f":"Factores!B94","v":0},{"$f":"Factores!C94","v":""},{"$f":"Factores!AK94","v":0},null,null,null,{"$f":"IFERROR($D$206*IF($C$208=1,Balance!$G$450,1)*$D$204*Factores!Z94,)","v":0},{"$f":"IFERROR((G288)/(Factores!$G94*730),)","v":0},{"$f":"IFERROR((G288)*Factores!$H94,)","v":0},{"$f":"IFERROR(G288*Factores!$I94*Factores!$AH94,)","v":0},0,0,0,0,0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B288)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B288,Potencia!M:M,Q$225)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B288,Potencia!M:M,R$225)","v":0},null,null,"CPT_",0,"CPT_",0,"CPT_",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P228:P288,M228:M288,D228:D288)","v":23459.042127150424},{"$f":"SUMPRODUCT(Q228:Q288,N228:N288,D228:D288)*12","v":8096.0131407805775},{"$f":"SUMPRODUCT(R228:R288,O228:O288,D228:D288)*12","v":1721.7589798238669}]
[]
[]
["CÁLCULO CARGOS POR ENERGÍA EN TRANSMISIÓN"]
[null,null,null,null,null,null,null,"CPET_"]
[null,null,null,null,null,null,null,{"$f":"H293&\"kWh_\"","v":"CPET_kWh_"}]
[null,null,null,null,null,null,"Cargos por Pérdidas de Energía en Transmisión (B/./kWh)"]
[null,null,null,"V. Facturación (MWh)",null,null,"Unidad de Aplicación: kWh"]
[null,"Categoría Tarifaria","Paga Pérdidas del Sistema de Transmisión?","Energía (1er año)",null,null,"Identificación","Valor"]
[null,{"$f":"Factores!C34","v":"BTS"},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B298)","v":1982373.9804903041},null,null,{"$f":"CONCATENATE(H$293,$B298)","v":"CPET_BTS"},{"$f":"IF(C298=1,$D$219,)","v":4.6431092347196251E-3}]
[null,{"$f":"Factores!C35","v":"BTD"},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B299)","v":738856.10380305676},null,null,{"$f":"CONCATENATE(H$293,$B299)","v":"CPET_BTD"},4.6431092347196251E-3]
[null,{"$f":"Factores!C36","v":"BTH"},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B300)","v":34918.910155037913},null,null,"CPET_BTH",4.6431092347196251E-3]
[null,{"$f":"Factores!C37","v":"BTS_A"},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B301)","v":0},null,null,"CPET_BTS_A",4.6431092347196251E-3]
[null,{"$f":"Factores!C38","v":"BTA"},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B302)","v":0},null,null,"CPET_BTA",4.6431092347196251E-3]
[null,{"$f":"Factores!C39","v":"BTD PEAJE"},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B303)","v":114606.11470136027},null,null,"CPET_BTD PEAJE",0]
[null,{"$f":"Factores!C40","v":"BTH PEAJE"},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B304)","v":3424.0850594547637},null,null,"CPET_BTH PEAJE",0]
[null,{"$f":"Factores!C41","v":"BTS_Prepago"},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B305)","v":192494.715188653},null,null,"CPET_BTS_Prepago",4.6431092347196251E-3]
[null,{"$f":"Factores!C42","v":0},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B306)","v":0},null,null,"CPET_0",0]
[null,{"$f":"Factores!C43","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B307)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C44","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B308)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C45","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B309)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C46","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B310)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C47","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B311)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C48","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B312)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C49","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B313)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C50","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B314)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C51","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B315)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C52","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B316)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C53","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B317)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C54","v":"AP"},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B318)","v":78753},null,null,"CPET_AP",0]
[null,{"$f":"Factores!C55","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B319)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C56","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B320)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C57","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B321)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C58","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B322)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C59","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B323)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C60","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B324)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C61","v":"MTD"},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B325)","v":362042.24582886451},null,null,"CPET_MTD",4.6431092347196251E-3]
[null,{"$f":"Factores!C62","v":"MTH"},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B326)","v":43626.464008889052},null,null,"CPET_MTH",4.6431092347196251E-3]
[null,{"$f":"Factores!C63","v":"MTA"},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B327)","v":0},null,null,"CPET_MTA",4.6431092347196251E-3]
[null,{"$f":"Factores!C64","v":"MTD PEAJE"},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B328)","v":474502.89011821186},null,null,"CPET_MTD PEAJE",0]
[null,{"$f":"Factores!C65","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B329)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C66","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B330)","v":4779666.0019999985},null,null,"CPET_",{"$f":"IF(C330=1,$D$219,)","v":0}]
[null,{"$f":"Factores!C67","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B331)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C68","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B332)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C69","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B333)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C70","v":"MTH PEAJE"},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B334)","v":126058.0666948736},null,null,"CPET_MTH PEAJE",0]
[null,{"$f":"Factores!C71","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B335)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C72","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B336)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C73","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B337)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C74","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B338)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C75","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B339)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C76","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B340)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C77","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B341)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C78","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B342)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C79","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B343)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C80","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B344)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C81","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B345)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C82","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B346)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C83","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B347)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C84","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B348)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C85","v":"ATD"},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B349)","v":1E-3},null,null,"CPET_ATD",4.6431092347196251E-3]
[null,{"$f":"Factores!C86","v":"ATH"},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B350)","v":219776.72031065746},null,null,"CPET_ATH",4.6431092347196251E-3]
[null,{"$f":"Factores!C87","v":"ATD PEAJE"},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B351)","v":64576.840390743986},null,null,"CPET_ATD PEAJE",0]
[null,{"$f":"Factores!C88","v":"EDEMET"},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B352)","v":236956},null,null,"CPET_EDEMET",0]
[null,{"$f":"Factores!C89","v":"ATD_A"},1,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B353)","v":0},null,null,"CPET_ATD_A",4.6431092347196251E-3]
[null,{"$f":"Factores!C90","v":"ATH PEAJE"},0,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B354)","v":106699.86324989106},null,null,"CPET_ATH PEAJE",0]
[null,{"$f":"Factores!C91","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B355)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C92","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B356)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C93","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B357)","v":4779666.0019999985},null,null,"CPET_",0]
[null,{"$f":"Factores!C94","v":""},null,{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B358)","v":4779666.0019999985},null,null,"CPET_",0]
[null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(H298:H358,D298:D358,C298:C358)","v":16594.886295292112}]
[]
[]
[]
["BALANCE DE POTENCIA TARIFARIO HORAS PUNTA. PRIMER SEMESTRE"]
[null,null,null,null,null,null,"M","P"]
[null,null,"Coeficientes de responsabilidad (Tipo de medición)",null,null,"Variable de Facturación",null,null,"Potencia coincidente con máxima AT",null,null,"Potencia coincidente con máxima AT sólo clientes regulados"]
[null,null,"Energía","Potencia máxima","Potencia por franja horaria",{"$f":"C366","v":"Energía"},{"$f":"D366","v":"Potencia máxima"},"Potencia por franja horaria",null,"Paga Potencia?","Cliente Regulado"]
[{"$f":"Factores!AK34","v":"Energia"},{"$f":"Factores!C34","v":"BTS"},{"$f":"1/(Factores!$G34*8760)*Factores!$Z34","v":1.2847475353331412E-4},{"$f":"Factores!$H34*Factores!$Z34","v":0.32311783157552182},{"$f":"Factores!$I34*Factores!$P34","v":0.43432445498568306},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B367)","v":1982373.9804903041},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B367,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B367,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A367=Factores!$D$24,$C367*F367,IF($A367=Factores!$D$25,$D367*G367,$E367*H367))*J367,\"-\")","v":254.68500855434667},{"$f":"E58","v":1},{"$f":"D58","v":1},{"$f":"IFERROR(I367*K367,)","v":254.68500855434667}]
[{"$f":"Factores!AK35","v":"Pot_Max"},{"$f":"Factores!C35","v":"BTD"},{"$f":"1/(Factores!$G35*8760)*Factores!$Z35","v":2.0528023578775403E-4},{"$f":"Factores!$H35*Factores!$Z35","v":0.70216134025175014},{"$f":"Factores!$I35*Factores!$P35","v":0.73318687496869384},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B368)","v":738856.10380305676},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B368,Potencia!M:M,G$364)","v":235.9210454677542},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B368,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A368=Factores!$D$24,$C368*F368,IF($A368=Factores!$D$25,$D368*G368,$E368*H368))*J368,\"-\")","v":165.65463747923238},1,{"$f":"D59","v":1},{"$f":"IFERROR(I368*K368,)","v":165.65463747923238}]
[{"$f":"Factores!AK36","v":"Pot_Max_P"},{"$f":"Factores!C36","v":"BTH"},{"$f":"1/(Factores!$G36*8760)*Factores!$Z36","v":2.0528023578775403E-4},{"$f":"Factores!$H36*Factores!$Z36","v":0.70216134025175014},{"$f":"Factores!$I36*Factores!$P36","v":0.73318687496869384},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B369)","v":34918.910155037913},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B369,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B369,Potencia!M:M,H$364)","v":4.2202265469381226},{"$f":"IFERROR(IF($A369=Factores!$D$24,$C369*F369,IF($A369=Factores!$D$25,$D369*G369,$E369*H369))*J369,\"-\")","v":3.094214713609484},1,1,3.094214713609484]
[{"$f":"Factores!AK37","v":"Energia"},{"$f":"Factores!C37","v":"BTS_A"},{"$f":"1/(Factores!$G37*8760)*Factores!$Z37","v":1.2847475353331412E-4},{"$f":"Factores!$H37*Factores!$Z37","v":0.32311783157552182},{"$f":"Factores!$I37*Factores!$P37","v":0.43432445498568306},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B370)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B370,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B370,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A370=Factores!$D$24,$C370*F370,IF($A370=Factores!$D$25,$D370*G370,$E370*H370))*J370,\"-\")","v":0},1,1,0]
[{"$f":"Factores!AK38","v":"Pot_Max"},{"$f":"Factores!C38","v":"BTA"},{"$f":"1/(Factores!$G38*8760)*Factores!$Z38","v":2.0528023578775403E-4},{"$f":"Factores!$H38*Factores!$Z38","v":0.70216134025175014},{"$f":"Factores!$I38*Factores!$P38","v":0.73318687496869384},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B371)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B371,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B371,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A371=Factores!$D$24,$C371*F371,IF($A371=Factores!$D$25,$D371*G371,$E371*H371))*J371,\"-\")","v":0},1,1,0]
[{"$f":"Factores!AK39","v":"Pot_Max"},{"$f":"Factores!C39","v":"BTD PEAJE"},{"$f":"1/(Factores!$G39*8760)*Factores!$Z39","v":2.0528023578775403E-4},{"$f":"Factores!$H39*Factores!$Z39","v":0.70216134025175014},{"$f":"Factores!$I39*Factores!$P39","v":0.73318687496869384},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B372)","v":114606.11470136027},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B372,Potencia!M:M,G$364)","v":23.442165375792573},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B372,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A372=Factores!$D$24,$C372*F372,IF($A372=Factores!$D$25,$D372*G372,$E372*H372))*J372,\"-\")","v":16.460182258669686},1,0,0]
[{"$f":"Factores!AK40","v":"Pot_Max_P"},{"$f":"Factores!C40","v":"BTH PEAJE"},{"$f":"1/(Factores!$G40*8760)*Factores!$Z40","v":2.0528023578775403E-4},{"$f":"Factores!$H40*Factores!$Z40","v":0.70216134025175014},{"$f":"Factores!$I40*Factores!$P40","v":0.73318687496869384},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B373)","v":3424.0850594547637},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B373,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B373,Potencia!M:M,H$364)","v":0.62439988896736309},{"$f":"IFERROR(IF($A373=Factores!$D$24,$C373*F373,IF($A373=Factores!$D$25,$D373*G373,$E373*H373))*J373,\"-\")","v":0.45780180332278037},1,0,0]
[{"$f":"Factores!AK41","v":"Energia"},{"$f":"Factores!C41","v":"BTS_Prepago"},{"$f":"1/(Factores!$G41*8760)*Factores!$Z41","v":1.2847475353331412E-4},{"$f":"Factores!$H41*Factores!$Z41","v":0.32311783157552182},{"$f":"Factores!$I41*Factores!$P41","v":0.43432445498568306},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B374)","v":192494.715188653},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B374,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B374,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A374=Factores!$D$24,$C374*F374,IF($A374=Factores!$D$25,$D374*G374,$E374*H374))*J374,\"-\")","v":24.730711090327691},1,{"$f":"D65","v":1},24.730711090327691]
[{"$f":"Factores!AK42","v":0},{"$f":"Factores!C42","v":0},{"$f":"1/(Factores!$G42*8760)*Factores!$Z42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H42*Factores!$Z42","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I42*Factores!$P42","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B375)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B375,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B375,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A375=Factores!$D$24,$C375*F375,IF($A375=Factores!$D$25,$D375*G375,$E375*H375))*J375,\"-\")","v":"-"},0,{"$f":"D66","v":0},0]
[{"$f":"Factores!AK43","v":0},{"$f":"Factores!C43","v":""},{"$f":"1/(Factores!$G43*8760)*Factores!$Z43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H43*Factores!$Z43","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I43*Factores!$P43","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B376)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B376,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B376,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A376=Factores!$D$24,$C376*F376,IF($A376=Factores!$D$25,$D376*G376,$E376*H376))*J376,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK44","v":0},{"$f":"Factores!C44","v":""},{"$f":"1/(Factores!$G44*8760)*Factores!$Z44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H44*Factores!$Z44","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I44*Factores!$P44","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B377)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B377,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B377,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A377=Factores!$D$24,$C377*F377,IF($A377=Factores!$D$25,$D377*G377,$E377*H377))*J377,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK45","v":0},{"$f":"Factores!C45","v":""},{"$f":"1/(Factores!$G45*8760)*Factores!$Z45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H45*Factores!$Z45","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I45*Factores!$P45","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B378)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B378,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B378,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A378=Factores!$D$24,$C378*F378,IF($A378=Factores!$D$25,$D378*G378,$E378*H378))*J378,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK46","v":0},{"$f":"Factores!C46","v":""},{"$f":"1/(Factores!$G46*8760)*Factores!$Z46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H46*Factores!$Z46","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I46*Factores!$P46","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B379)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B379,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B379,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A379=Factores!$D$24,$C379*F379,IF($A379=Factores!$D$25,$D379*G379,$E379*H379))*J379,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK47","v":0},{"$f":"Factores!C47","v":""},{"$f":"1/(Factores!$G47*8760)*Factores!$Z47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H47*Factores!$Z47","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I47*Factores!$P47","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B380)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B380,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B380,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A380=Factores!$D$24,$C380*F380,IF($A380=Factores!$D$25,$D380*G380,$E380*H380))*J380,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK48","v":0},{"$f":"Factores!C48","v":""},{"$f":"1/(Factores!$G48*8760)*Factores!$Z48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H48*Factores!$Z48","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I48*Factores!$P48","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B381)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B381,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B381,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A381=Factores!$D$24,$C381*F381,IF($A381=Factores!$D$25,$D381*G381,$E381*H381))*J381,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK49","v":0},{"$f":"Factores!C49","v":""},{"$f":"1/(Factores!$G49*8760)*Factores!$Z49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H49*Factores!$Z49","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I49*Factores!$P49","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B382)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B382,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B382,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A382=Factores!$D$24,$C382*F382,IF($A382=Factores!$D$25,$D382*G382,$E382*H382))*J382,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK50","v":0},{"$f":"Factores!C50","v":""},{"$f":"1/(Factores!$G50*8760)*Factores!$Z50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H50*Factores!$Z50","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I50*Factores!$P50","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B383)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B383,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B383,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A383=Factores!$D$24,$C383*F383,IF($A383=Factores!$D$25,$D383*G383,$E383*H383))*J383,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK51","v":0},{"$f":"Factores!C51","v":""},{"$f":"1/(Factores!$G51*8760)*Factores!$Z51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H51*Factores!$Z51","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I51*Factores!$P51","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B384)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B384,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B384,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A384=Factores!$D$24,$C384*F384,IF($A384=Factores!$D$25,$D384*G384,$E384*H384))*J384,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK52","v":0},{"$f":"Factores!C52","v":""},{"$f":"1/(Factores!$G52*8760)*Factores!$Z52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H52*Factores!$Z52","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I52*Factores!$P52","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B385)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B385,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B385,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A385=Factores!$D$24,$C385*F385,IF($A385=Factores!$D$25,$D385*G385,$E385*H385))*J385,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK53","v":0},{"$f":"Factores!C53","v":""},{"$f":"1/(Factores!$G53*8760)*Factores!$Z53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H53*Factores!$Z53","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I53*Factores!$P53","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B386)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B386,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B386,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A386=Factores!$D$24,$C386*F386,IF($A386=Factores!$D$25,$D386*G386,$E386*H386))*J386,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK54","v":"Energia"},{"$f":"Factores!C54","v":"AP"},{"$f":"1/(Factores!$G54*8760)*Factores!$Z54","v":0},{"$f":"Factores!$H54*Factores!$Z54","v":0},{"$f":"Factores!$I54*Factores!$P54","v":0},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B387)","v":78753},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B387,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B387,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A387=Factores!$D$24,$C387*F387,IF($A387=Factores!$D$25,$D387*G387,$E387*H387))*J387,\"-\")","v":0},0,0,0]
[]
[]
[null,"Potencia BT coincidente con Máx AT",null,null,null,null,null,null,{"$f":"SUM(I367:I387)*Balance!G436","v":516.724339970507},null,null,{"$f":"SUM(L367:L387)*Balance!G436","v":497.92781871385188}]
[{"$f":"Factores!AK55","v":0},{"$f":"Factores!C55","v":""},{"$f":"1/(Factores!$G55*8760)*Factores!$Z55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H55*Factores!$Z55","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I55*Factores!$P55","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B391)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B391,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B391,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A391=Factores!$D$24,$C391*F391,IF($A391=Factores!$D$25,$D391*G391,$E391*H391))*J391,\"-\")","v":"-"},{"$f":"E79","v":0},{"$f":"D79","v":0},{"$f":"IFERROR(I391*K391,)","v":0}]
[{"$f":"Factores!AK56","v":0},{"$f":"Factores!C56","v":""},{"$f":"1/(Factores!$G56*8760)*Factores!$Z56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H56*Factores!$Z56","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I56*Factores!$P56","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B392)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B392,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B392,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A392=Factores!$D$24,$C392*F392,IF($A392=Factores!$D$25,$D392*G392,$E392*H392))*J392,\"-\")","v":"-"},0,{"$f":"D80","v":0},0]
[{"$f":"Factores!AK57","v":0},{"$f":"Factores!C57","v":""},{"$f":"1/(Factores!$G57*8760)*Factores!$Z57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H57*Factores!$Z57","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I57*Factores!$P57","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B393)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B393,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B393,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A393=Factores!$D$24,$C393*F393,IF($A393=Factores!$D$25,$D393*G393,$E393*H393))*J393,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK58","v":0},{"$f":"Factores!C58","v":""},{"$f":"1/(Factores!$G58*8760)*Factores!$Z58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H58*Factores!$Z58","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I58*Factores!$P58","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B394)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B394,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B394,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A394=Factores!$D$24,$C394*F394,IF($A394=Factores!$D$25,$D394*G394,$E394*H394))*J394,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK59","v":0},{"$f":"Factores!C59","v":""},{"$f":"1/(Factores!$G59*8760)*Factores!$Z59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H59*Factores!$Z59","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I59*Factores!$P59","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B395)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B395,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B395,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A395=Factores!$D$24,$C395*F395,IF($A395=Factores!$D$25,$D395*G395,$E395*H395))*J395,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK60","v":0},{"$f":"Factores!C60","v":""},{"$f":"1/(Factores!$G60*8760)*Factores!$Z60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H60*Factores!$Z60","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I60*Factores!$P60","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B396)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B396,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B396,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A396=Factores!$D$24,$C396*F396,IF($A396=Factores!$D$25,$D396*G396,$E396*H396))*J396,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK61","v":"Pot_Max"},{"$f":"Factores!C61","v":"MTD"},{"$f":"1/(Factores!$G61*8760)*Factores!$Z61","v":1.5535630516408378E-4},{"$f":"Factores!$H61*Factores!$Z61","v":0.76815678310991209},{"$f":"Factores!$I61*Factores!$P61","v":0.79432788969104251},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B397)","v":362042.24582886451},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B397,Potencia!M:M,G$364)","v":83.446864396014107},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B397,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A397=Factores!$D$24,$C397*F397,IF($A397=Factores!$D$25,$D397*G397,$E397*H397))*J397,\"-\")","v":64.100274915051259},1,1,64.100274915051259]
[{"$f":"Factores!AK62","v":"Pot_Max_P"},{"$f":"Factores!C62","v":"MTH"},{"$f":"1/(Factores!$G62*8760)*Factores!$Z62","v":1.5535630516408378E-4},{"$f":"Factores!$H62*Factores!$Z62","v":0.76815678310991209},{"$f":"Factores!$I62*Factores!$P62","v":0.79432788969104251},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B398)","v":43626.464008889052},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B398,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B398,Potencia!M:M,H$364)","v":11.704511657799522},{"$f":"IFERROR(IF($A398=Factores!$D$24,$C398*F398,IF($A398=Factores!$D$25,$D398*G398,$E398*H398))*J398,\"-\")","v":9.2972200450040994},1,1,9.2972200450040994]
[{"$f":"Factores!AK63","v":"Pot_Max"},{"$f":"Factores!C63","v":"MTA"},{"$f":"1/(Factores!$G63*8760)*Factores!$Z63","v":1.5535630516408378E-4},{"$f":"Factores!$H63*Factores!$Z63","v":0.76815678310991209},{"$f":"Factores!$I63*Factores!$P63","v":0.79432788969104251},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B399)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B399,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B399,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A399=Factores!$D$24,$C399*F399,IF($A399=Factores!$D$25,$D399*G399,$E399*H399))*J399,\"-\")","v":0},1,1,0]
[{"$f":"Factores!AK64","v":"Pot_Max"},{"$f":"Factores!C64","v":"MTD PEAJE"},{"$f":"1/(Factores!$G64*8760)*Factores!$Z64","v":1.5535630516408378E-4},{"$f":"Factores!$H64*Factores!$Z64","v":0.76815678310991209},{"$f":"Factores!$I64*Factores!$P64","v":0.79432788969104251},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B400)","v":474502.89011821186},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B400,Potencia!M:M,G$364)","v":99.5576194720215},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B400,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A400=Factores!$D$24,$C400*F400,IF($A400=Factores!$D$25,$D400*G400,$E400*H400))*J400,\"-\")","v":76.475860707708776},1,0,0]
[{"$f":"Factores!AK65","v":0},{"$f":"Factores!C65","v":""},{"$f":"1/(Factores!$G65*8760)*Factores!$Z65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H65*Factores!$Z65","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I65*Factores!$P65","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B401)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B401,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B401,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A401=Factores!$D$24,$C401*F401,IF($A401=Factores!$D$25,$D401*G401,$E401*H401))*J401,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK66","v":0},{"$f":"Factores!C66","v":""},{"$f":"1/(Factores!$G66*8760)*Factores!$Z66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H66*Factores!$Z66","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I66*Factores!$P66","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B402)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B402,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B402,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A402=Factores!$D$24,$C402*F402,IF($A402=Factores!$D$25,$D402*G402,$E402*H402))*J402,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK67","v":0},{"$f":"Factores!C67","v":""},{"$f":"1/(Factores!$G67*8760)*Factores!$Z67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H67*Factores!$Z67","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I67*Factores!$P67","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B403)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B403,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B403,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A403=Factores!$D$24,$C403*F403,IF($A403=Factores!$D$25,$D403*G403,$E403*H403))*J403,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK68","v":0},{"$f":"Factores!C68","v":""},{"$f":"1/(Factores!$G68*8760)*Factores!$Z68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H68*Factores!$Z68","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I68*Factores!$P68","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B404)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B404,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B404,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A404=Factores!$D$24,$C404*F404,IF($A404=Factores!$D$25,$D404*G404,$E404*H404))*J404,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK69","v":0},{"$f":"Factores!C69","v":""},{"$f":"1/(Factores!$G69*8760)*Factores!$Z69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H69*Factores!$Z69","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I69*Factores!$P69","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B405)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B405,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B405,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A405=Factores!$D$24,$C405*F405,IF($A405=Factores!$D$25,$D405*G405,$E405*H405))*J405,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK70","v":"Pot_Max_P"},{"$f":"Factores!C70","v":"MTH PEAJE"},{"$f":"1/(Factores!$G70*8760)*Factores!$Z70","v":1.5535630516408378E-4},{"$f":"Factores!$H70*Factores!$Z70","v":0.76815678310991209},{"$f":"Factores!$I70*Factores!$P70","v":0.79432788969104251},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B406)","v":126058.0666948736},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B406,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B406,Potencia!M:M,H$364)","v":22.75884385556369},{"$f":"IFERROR(IF($A406=Factores!$D$24,$C406*F406,IF($A406=Factores!$D$25,$D406*G406,$E406*H406))*J406,\"-\")","v":18.077984411597857},1,0,0]
[{"$f":"Factores!AK71","v":0},{"$f":"Factores!C71","v":""},{"$f":"1/(Factores!$G71*8760)*Factores!$Z71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H71*Factores!$Z71","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I71*Factores!$P71","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B407)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B407,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B407,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A407=Factores!$D$24,$C407*F407,IF($A407=Factores!$D$25,$D407*G407,$E407*H407))*J407,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK72","v":0},{"$f":"Factores!C72","v":""},{"$f":"1/(Factores!$G72*8760)*Factores!$Z72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H72*Factores!$Z72","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I72*Factores!$P72","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B408)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B408,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B408,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A408=Factores!$D$24,$C408*F408,IF($A408=Factores!$D$25,$D408*G408,$E408*H408))*J408,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK73","v":0},{"$f":"Factores!C73","v":""},{"$f":"1/(Factores!$G73*8760)*Factores!$Z73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H73*Factores!$Z73","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I73*Factores!$P73","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B409)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B409,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B409,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A409=Factores!$D$24,$C409*F409,IF($A409=Factores!$D$25,$D409*G409,$E409*H409))*J409,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK74","v":0},{"$f":"Factores!C74","v":""},{"$f":"1/(Factores!$G74*8760)*Factores!$Z74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H74*Factores!$Z74","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I74*Factores!$P74","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B410)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B410,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B410,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A410=Factores!$D$24,$C410*F410,IF($A410=Factores!$D$25,$D410*G410,$E410*H410))*J410,\"-\")","v":"-"},0,0,0]
[]
[null,"Potencia MT coincidente con Máx AT",null,null,null,null,null,null,{"$f":"SUM(I390:I410)*Balance!G437","v":717.58620227779909},null,null,{"$f":"SUM(L390:L410)*Balance!G437","v":598.78738802957116}]
[{"$f":"Factores!AK75","v":0},{"$f":"Factores!C75","v":""},{"$f":"1/(Factores!$G75*8760)*Factores!$Z75","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H75*Factores!$Z75","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I75*Factores!$P75","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B413)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B413,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B413,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A413=Factores!$D$24,$C413*F413,IF($A413=Factores!$D$25,$D413*G413,$E413*H413))*J413,\"-\")","v":"-"},{"$f":"E99","v":0},{"$f":"D99","v":0},{"$f":"IFERROR(I413*K413,)","v":0}]
[{"$f":"Factores!AK76","v":0},{"$f":"Factores!C76","v":""},{"$f":"1/(Factores!$G76*8760)*Factores!$Z76","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H76*Factores!$Z76","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I76*Factores!$P76","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B414)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B414,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B414,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A414=Factores!$D$24,$C414*F414,IF($A414=Factores!$D$25,$D414*G414,$E414*H414))*J414,\"-\")","v":"-"},0,{"$f":"D100","v":0},0]
[{"$f":"Factores!AK77","v":0},{"$f":"Factores!C77","v":""},{"$f":"1/(Factores!$G77*8760)*Factores!$Z77","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H77*Factores!$Z77","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I77*Factores!$P77","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B415)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B415,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B415,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A415=Factores!$D$24,$C415*F415,IF($A415=Factores!$D$25,$D415*G415,$E415*H415))*J415,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK78","v":0},{"$f":"Factores!C78","v":""},{"$f":"1/(Factores!$G78*8760)*Factores!$Z78","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H78*Factores!$Z78","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I78*Factores!$P78","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B416)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B416,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B416,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A416=Factores!$D$24,$C416*F416,IF($A416=Factores!$D$25,$D416*G416,$E416*H416))*J416,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK79","v":0},{"$f":"Factores!C79","v":""},{"$f":"1/(Factores!$G79*8760)*Factores!$Z79","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H79*Factores!$Z79","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I79*Factores!$P79","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B417)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B417,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B417,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A417=Factores!$D$24,$C417*F417,IF($A417=Factores!$D$25,$D417*G417,$E417*H417))*J417,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK80","v":0},{"$f":"Factores!C80","v":""},{"$f":"1/(Factores!$G80*8760)*Factores!$Z80","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H80*Factores!$Z80","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I80*Factores!$P80","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B418)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B418,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B418,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A418=Factores!$D$24,$C418*F418,IF($A418=Factores!$D$25,$D418*G418,$E418*H418))*J418,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK81","v":0},{"$f":"Factores!C81","v":""},{"$f":"1/(Factores!$G81*8760)*Factores!$Z81","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H81*Factores!$Z81","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I81*Factores!$P81","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B419)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B419,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B419,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A419=Factores!$D$24,$C419*F419,IF($A419=Factores!$D$25,$D419*G419,$E419*H419))*J419,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK82","v":0},{"$f":"Factores!C82","v":""},{"$f":"1/(Factores!$G82*8760)*Factores!$Z82","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H82*Factores!$Z82","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I82*Factores!$P82","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B420)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B420,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B420,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A420=Factores!$D$24,$C420*F420,IF($A420=Factores!$D$25,$D420*G420,$E420*H420))*J420,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK83","v":0},{"$f":"Factores!C83","v":""},{"$f":"1/(Factores!$G83*8760)*Factores!$Z83","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H83*Factores!$Z83","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I83*Factores!$P83","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B421)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B421,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B421,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A421=Factores!$D$24,$C421*F421,IF($A421=Factores!$D$25,$D421*G421,$E421*H421))*J421,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK84","v":0},{"$f":"Factores!C84","v":""},{"$f":"1/(Factores!$G84*8760)*Factores!$Z84","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H84*Factores!$Z84","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I84*Factores!$P84","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B422)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B422,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B422,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A422=Factores!$D$24,$C422*F422,IF($A422=Factores!$D$25,$D422*G422,$E422*H422))*J422,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK85","v":"Pot_Max"},{"$f":"Factores!C85","v":"ATD"},{"$f":"1/(Factores!$G85*8760)*Factores!$Z85","v":1.1292620038953504E-4},{"$f":"Factores!$H85*Factores!$Z85","v":0.90596435947207032},{"$f":"Factores!$I85*Factores!$P85","v":0.91255551770602039},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B423)","v":1E-3},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B423,Potencia!M:M,G$364)","v":1.533596518350726E-7},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B423,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A423=Factores!$D$24,$C423*F423,IF($A423=Factores!$D$25,$D423*G423,$E423*H423))*J423,\"-\")","v":1.3893837874362125E-7},1,1,1.3893837874362125E-7]
[{"$f":"Factores!AK86","v":"Pot_Max_P"},{"$f":"Factores!C86","v":"ATH"},{"$f":"1/(Factores!$G86*8760)*Factores!$Z86","v":1.1292620038953504E-4},{"$f":"Factores!$H86*Factores!$Z86","v":0.90596435947207032},{"$f":"Factores!$I86*Factores!$P86","v":0.91255551770602039},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B424)","v":219776.72031065746},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B424,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B424,Potencia!M:M,H$364)","v":29.240483913414057},{"$f":"IFERROR(IF($A424=Factores!$D$24,$C424*F424,IF($A424=Factores!$D$25,$D424*G424,$E424*H424))*J424,\"-\")","v":26.683564935580126},1,1,26.683564935580126]
[{"$f":"Factores!AK87","v":"Pot_Max"},{"$f":"Factores!C87","v":"ATD PEAJE"},{"$f":"1/(Factores!$G87*8760)*Factores!$Z87","v":1.1292620038953504E-4},{"$f":"Factores!$H87*Factores!$Z87","v":0.90596435947207032},{"$f":"Factores!$I87*Factores!$P87","v":0.91255551770602039},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B425)","v":64576.840390743986},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B425,Potencia!M:M,G$364)","v":9.9034817589335518},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B425,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A425=Factores!$D$24,$C425*F425,IF($A425=Factores!$D$25,$D425*G425,$E425*H425))*J425,\"-\")","v":8.9722015082755675},1,0,0]
[{"$f":"Factores!AK88","v":"Pot_Max"},{"$f":"Factores!C88","v":"EDEMET"},{"$f":"1/(Factores!$G88*8760)*Factores!$Z88","v":1.5071713863420839E-4},{"$f":"Factores!$H88*Factores!$Z88","v":0.95970264662158267},{"$f":"Factores!$I88*Factores!$P88","v":0.95970264662158267},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B426)","v":236956},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B426,Potencia!M:M,G$364)","v":68.845359999999999},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B426,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A426=Factores!$D$24,$C426*F426,IF($A426=Factores!$D$25,$D426*G426,$E426*H426))*J426,\"-\")","v":0},0,0,0]
[{"$f":"Factores!AK89","v":"Pot_Max"},{"$f":"Factores!C89","v":"ATD_A"},{"$f":"1/(Factores!$G89*8760)*Factores!$Z89","v":1.1292620038953504E-4},{"$f":"Factores!$H89*Factores!$Z89","v":0.90596435947207032},{"$f":"Factores!$I89*Factores!$P89","v":0.91255551770602039},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B427)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B427,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B427,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A427=Factores!$D$24,$C427*F427,IF($A427=Factores!$D$25,$D427*G427,$E427*H427))*J427,\"-\")","v":0},1,1,0]
[{"$f":"Factores!AK90","v":"Pot_Max_P"},{"$f":"Factores!C90","v":"ATH PEAJE"},{"$f":"1/(Factores!$G90*8760)*Factores!$Z90","v":1.1292620038953504E-4},{"$f":"Factores!$H90*Factores!$Z90","v":0.90596435947207032},{"$f":"Factores!$I90*Factores!$P90","v":0.91255551770602039},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B428)","v":106699.86324989106},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B428,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B428,Potencia!M:M,H$364)","v":14.161541509578846},{"$f":"IFERROR(IF($A428=Factores!$D$24,$C428*F428,IF($A428=Factores!$D$25,$D428*G428,$E428*H428))*J428,\"-\")","v":12.923192843789021},1,0,0]
[{"$f":"Factores!AK91","v":0},{"$f":"Factores!C91","v":""},{"$f":"1/(Factores!$G91*8760)*Factores!$Z91","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H91*Factores!$Z91","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I91*Factores!$P91","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B429)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B429,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B429,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A429=Factores!$D$24,$C429*F429,IF($A429=Factores!$D$25,$D429*G429,$E429*H429))*J429,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK92","v":0},{"$f":"Factores!C92","v":""},{"$f":"1/(Factores!$G92*8760)*Factores!$Z92","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H92*Factores!$Z92","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I92*Factores!$P92","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B430)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B430,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B430,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A430=Factores!$D$24,$C430*F430,IF($A430=Factores!$D$25,$D430*G430,$E430*H430))*J430,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK93","v":0},{"$f":"Factores!C93","v":""},{"$f":"1/(Factores!$G93*8760)*Factores!$Z93","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H93*Factores!$Z93","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I93*Factores!$P93","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B431)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B431,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B431,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A431=Factores!$D$24,$C431*F431,IF($A431=Factores!$D$25,$D431*G431,$E431*H431))*J431,\"-\")","v":"-"},0,0,0]
[{"$f":"Factores!AK94","v":0},{"$f":"Factores!C94","v":""},{"$f":"1/(Factores!$G94*8760)*Factores!$Z94","v":{"$error":"#VALUE!"}},{"$f":"Factores!$H94*Factores!$Z94","v":{"$error":"#VALUE!"}},{"$f":"Factores!$I94*Factores!$P94","v":{"$error":"#VALUE!"}},{"$f":"SUMIFS(Energia!G:G,Energia!C:C,B432)","v":4779666.0019999985},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B432,Potencia!M:M,G$364)","v":0},{"$f":"SUMIFS(Potencia!G:G,Potencia!B:B,B432,Potencia!M:M,H$364)","v":0},{"$f":"IFERROR(IF($A432=Factores!$D$24,$C432*F432,IF($A432=Factores!$D$25,$D432*G432,$E432*H432))*J432,\"-\")","v":"-"},0,0,0]
[]
[null,"Potencia Máxima AT",null,null,null,null,null,null,{"$f":"SUM(I412:I432)*Balance!G438","v":772.65787349459561},null,null,{"$f":"SUM(L412:L432)*Balance!G438","v":630.77138026345165}]
[]
[null,null,null,null,null,null,null,null,null,null,"Factor ajuste Pot Total / Pot Reg",{"$f":"I434/L434","v":1.2249412349239479}]