{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Evaluación FG (3)","Evaluación FG (2)","Hoja7","Inf.  Terreno","Cabida Arquitectura","Datos","Resumen ","Hoja1","Hoja2","Evaluación","Flujo","Gantt","Est. Mercado","Cabida superficies m2","Promesas 2","Promesas","iva locales","% Avance Const.","Prueba Final "],"not_rendered":{"charts":7,"images":13,"macros":1,"external_links":1,"defined_names":15,"comments":1,"pivot_tables":1},"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":"Evaluación FG (3)","index":0,"n_rows":132,"n_cols":17,"rows_kept":132,"cut":false,"hidden":true,"merged":[[15,8,16,8],[15,9,16,9],[10,3,10,4],[15,3,16,3],[15,4,16,4],[15,5,16,5],[15,6,16,6],[15,7,16,7]]}
[]
[null,null,"INMOBILIARIA VIVIENDAS 2000 LTDA."]
[null,null,"CONSTRUCTORA VIVIENDAS 2000 LTDA-"]
[]
[null,null,"EVALUACIÓN  DE COSTOS"]
[null,null,"Hernando  de  Aguirre"]
[]
[null,null,"SUPERFICIE LOTES, M2",4600,null,null,null,"VS ESTUDIO",null,1]
[null,null,"SUPERFICIE EDIFICACION, M2",{"$f":"+E39","v":24870},null,null,null,"FECHA ENTREGA",null,"2017-09-13"]
[null,null,"SUPERFICIE VENTA, M2",{"$f":"O20/2","v":5980}]
[null,null,"TIPO DE VIVIENDA","Departamentos"]
[null,null,"Nº VIVIENDAS",{"$f":"+N24","v":87},"N° VIV.","MODELO VIV.","TERRENOS [M2]","VALOR DE LA  UF",null,26600]
[null,null,null,null,null,null,null,"PLAZO DE EJECUCIÓN "]
[null,null,"Estacionamientos"]
[null,null,null," "]
[null,null,null,"UNIDAD","CANTIDAD","P.UNITARIO","VALOR UF","IVA","% COSTOS","% VENTAS"]
[]
[null,"1.-","TERRENO"]
[null,null,"Terreno","m2",{"$f":"D8","v":4600},70.5,{"$f":"+E19*F19","v":324300},null,null,null,null,null,"Zona","D"]
[null,null,"2.- Comisión compra","%",2.3800000000000002E-2,null,{"$f":"G19*E20","v":7718.34},null,null,null,null,null,"Coeficiente de Constructibilidad",2,{"$f":"+N20*1.3*D8","v":11960},"mt2"]
[null,null,"3.- Gastos Varios Terreno (Demolición)","m2",{"$f":"D8","v":4600},0.4,{"$f":"+E21*F21","v":1840},null,null,null,null,null,"Ocupación de suelo",0.35,{"$f":"N21*E19","v":1610},"mt2"]
[null,null,"3.- Varios","gl",null,null,null,null,null,null,null,null,"Altura max",12,35,"mts"]
[null,null,"legales",null,null,null,null,null,null,null,null,null,"Densidad max bruta",760,null,"Hab/HCt"]
[null,null,null,null,null,null,null,null,null,null,null,null,"max dptos",87]
[null,null,null,null,null,null,null,{"$f":"+F25*E25","v":0},null,null,null,null,"Estacionamientos",{"$f":"+N24*2*2","v":348}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Superficie exterior",{"$f":"-O21+D8","v":2990}]
[null,null,"   Total Terreno",null,{"$f":"SUM(E19:E19)","v":4600},{"$f":"+G27/E27","v":72.5779},{"$f":"SUM(G19:G26)","v":333858.34000000003},{"$f":"+H25","v":0},{"$f":"+G27/$G$110","v":0.38570185954080421},{"$f":"+G27/$G$122","v":0.57616916187041056},null,null,"Estacionamientos Super",24]
[null,null,null,null,null,null,null,null,null,null,null,null,"Estacionamientos Subte",{"$f":"N25-N27","v":324}]
[null,"2.-","CONSTRUCCIÓN",null,null,null,null,null,null,null,null,null,"Area Subte",{"$f":"N28*2.5*7.5*1.2","v":7290}]
[null,null,"Edificación ",null,null,null,null,null,null,null,null,null,null,{"$f":"30*N28","v":9720}]
[null,null,"Sup. Departamentos","m2",{"$f":"O20","v":11960},20,{"$f":"F31*E31","v":239200},null,null,null,null,null,"dptos promedio",{"$f":"+D10/N24","v":68.735632183908052}]
[null,null,"terrazas","m2",{"$f":"+D12*4","v":348},17,{"$f":"F32*E32","v":5916},null,null,null,null,null,"Valor promedio venta",{"$f":"N31*F114","v":5842.5287356321842}]
[null,null,"comun edif","m2",{"$f":"+E31*0.2","v":2392},17,{"$f":"F33*E33","v":40664}]
[null,null,"Exteriores","m2",{"$f":"N27*2.5*7.5","v":450},2.5,{"$f":"F34*E34","v":1125},null,null,null,null,null,null,{"$f":"110*87","v":9570}]
[null,null,"Subt. Departamentos","m2",{"$f":"N30","v":9720},12,{"$f":"+F35*E35","v":116640}]
[]
[]
[]
[null,null,"Subtotal Edificación Neto","m2",{"$f":"SUM(E31:E38)","v":24870},{"$f":"+G39/E39","v":16.226176115802172},{"$f":"+SUM(G31:G37)","v":403545}]
[]
[null,null,"IVA    ","%",0.19,{"$f":"SUM(G31:G37)","v":403545},null,{"$f":"E41*F41","v":76673.55}]
[null,null,"Rebaja Tributaria","%",0,{"$f":"+H41","v":76673.55},null,{"$f":"+-225*N24","v":-19575}]
[null,null,null,null,null,null,null,0]
[]
[null,null,"Subtotal Edificación C/IVA","m2",{"$f":"+D9","v":24870},{"$f":"+G45/E45","v":18.522056694813028},{"$f":"+H45+G39","v":460643.55},{"$f":"+SUM(H41:H43)","v":57098.55}]
[]
[null,null,"Obras de Urbanización","GL",1,2000,{"$f":"F47*E47","v":2000}]
[]
[null,null,"Subtotal Urbanización Neto","m2",{"$f":"+D8","v":4600},{"$f":"+G49/E49","v":0.43478260869565216},{"$f":"SUM(G47:G48)","v":2000},null,null,null,null,null,null,null,null,null,800000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,"IVA    19 %","%",0.19,{"$f":"G49","v":2000},null,{"$f":"F51*E51","v":380},null,null,null,null,null,null,null,null,{"$f":"Q49/Q50/26500","v":0.215633423180593}]
[]
[null,null,"Subtotal Urbanización C/IVA","m2",{"$f":"+D8","v":4600},{"$f":"+G53/E53","v":0.5173913043478261},{"$f":"+H53+G49","v":2380},{"$f":"+SUM(H49:H51)","v":380}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cantidad","PU UF","Total"]
[null,null,"Total Construcción C/IVA","m2",{"$f":"+D9","v":24870},{"$f":"+G55/E55","v":18.61775432247688},{"$f":"+G57+H57","v":463023.55},null,null,null,null,null,"Arriendo Mensual",{"$f":"D10","v":5980},0.26,{"$f":"N55*O55","v":1554.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Estacionamiento",87,1.5,{"$f":"N56*O56","v":130.5}]
[null,null,"   Total Construcción Neto","m2",{"$f":"D9","v":24870},{"$f":"+G57/E57","v":16.306594290309611},{"$f":"G49+G39","v":405545},{"$f":"+H53+H45","v":57478.55},{"$f":"+G57/$G$110","v":0.46852045279885907},{"$f":"+G57/$G$122","v":0.69988523500936239},null,null,null,null,"TOTAL",{"$f":"SUM(P55:P56)","v":1685.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,"Vacancia ",{"$f":"P57*N58","v":117.971}]
[null,"3.-","DERECHOS MUNICIPALES Y APORTES",null,null,null,null,null,null,null,null,null,null,null,"Total Arriendo Mes",{"$f":"P57-P58","v":1567.329}]
[null,null,"   Derechos fusión de Lotes","gl",null,null,50]
[null,null,"   Permiso Edificación","m2",{"$f":"E57","v":24870},0.15,{"$f":"E61*F61","v":3730.5}]
[null,null,"   Derechos aprobación Loteo","gl",null,null,{"$f":"E62*F62","v":0}]
[null,null,"   Aportes Servicios y Empalmes","Gl",null,null,{"$f":"1100+500","v":1600},null,null,null,null,null,"Inversión","CANTIDAD","PU UF","TOTAL"]
[null,null,"Empalmes","gl",1,2252,{"$f":"E64*F64","v":2252},null,null,null,null,null,"Apart Hotel M2",{"$f":"N55","v":5980},51,{"$f":"N64*O64","v":304980}]
[null,null,"Modificación de Proyecto","gl",null,null,{"$f":"E65*F65","v":0},null,null,null,null,null,"Estacionamientos Subterraneo (un) ",{"$f":"N56","v":87},400,{"$f":"N65*O65","v":34800}]
[null,null,"   Total Permisos y Aportes",null,null,null,{"$f":"SUM(G60:G65)","v":7632.5},{"$f":"SUM(H60:H64)","v":0},{"$f":"+G66/$G$110","v":8.8177202430982787E-3},{"$f":"+G66/$G$122","v":1.3172087083329738E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Inversión",{"$f":"SUM(P64:P66)","v":339780}]
[null,"4.-","HONORARIOS Y PROYECTOS"]
[null,null,"Arquitectura","m2",{"$f":"E57","v":24870},0.35,{"$f":"+F69*E69","v":8704.5},null,null,null,null,null,null,null,"Rentabilidad Anual",{"$f":"P59*12/P67","v":5.5353310965919125E-2}]
[null,null,"Ingeniería Estructural","m2",{"$f":"+D9","v":24870},{"$f":"0.16","v":0.16},{"$f":"+F70*E70","v":3979.2000000000003}]
[null,null,"Proyectos de Especialidades","m2",{"$f":"+E57","v":24870},0.2,{"$f":"+F71*E71","v":4974}]
[null,null,"Paisajismo","gl",1,40,{"$f":"+F72*E72","v":40}]
[null,null,"Asesoría Legal","gl",1,0,0]
[null,null,"ITO (media jornada)","mes",20,60,1200]
[null,null,"Interiorismo","gl",1,300,300]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,"   Total Honorarios y Proyectos",null,null,null,{"$f":"SUM(G69:G77)","v":19197.7},{"$f":"SUM(H69:H77)","v":0},{"$f":"+G78/$G$110","v":2.2178833660128114E-2},{"$f":"+G78/$G$122","v":3.3131185876140098E-2}]
[]
[null,"5.-","GASTOS COMERCIALIZACIÓN"]
[null,null,"Gastos publicidad","%",1.6E-2,{"$f":"+G122","v":579445},{"$f":"+E81*F81","v":9271.1200000000008}]
[null,null,"Gestión de Ventas","gl",1.2999999999999999E-2,{"$f":"+G122","v":579445},{"$f":"+E82*F82","v":7532.7849999999999},{"$f":"+G82*0.19","v":1431.2291499999999}]
[null,null,"Sala de ventas y piloto","gl",0.8,1450,{"$f":"+E83*F83","v":1160},{"$f":"+G83*0.19","v":220.4}]
[null,null,"Gastos generales","gl",1,380,{"$f":"+E84*F84","v":380}]
[null,null,"   Total Comercialización",null,{"$f":"D12","v":87},{"$f":"G85/E85","v":210.84948275862067},{"$f":"SUM(G81:G84)","v":18343.904999999999},{"$f":"SUM(H81:H84)","v":1651.62915},{"$f":"+G85/$G$110","v":2.1192456266750308E-2},{"$f":"+G85/$G$122","v":3.165771557266004E-2}]
[]
[null,"6.-","POST VENTA"]
[null,null,"   Adicionales e Imprevistos","%",0.02,{"$f":"G57","v":405545},{"$f":"E88*F88","v":8110.9000000000005},0]
[null,null,"   Post Venta (Materiales + M.O.)","%",1.4999999999999999E-2,{"$f":"G57","v":405545},{"$f":"E89*F89","v":6083.1750000000002},{"$f":"+G89*0.0665","v":404.53113750000006}]
[null,null,"   Total Post Venta",null,{"$f":"E89","v":1.4999999999999999E-2},{"$f":"G90/E90","v":946271.66666666674},{"$f":"G89+G88","v":14194.075000000001},{"$f":"H89+H88","v":404.53113750000006},{"$f":"+G90/$G$110","v":1.6398215847960067E-2},{"$f":"+G90/$G$122","v":2.4495983225327686E-2}]
[]
[null,"7.-","GASTOS OPERACIÓN"]
[null,null,"Habilitación Espacios Comúnes","gl",1,1000,{"$f":"E93*F93","v":1000}]
[null,null,"Mantención de Stock","viv",{"$f":"+D12","v":87},20,{"$f":"E94*F94","v":1740}]
[null,null,"   Total Gastos Operación",null,null,null,{"$f":"SUM(G93:G94)","v":2740},{"$f":"SUM(H93:H94)","v":0},{"$f":"+G95/$G$110","v":3.1654835854686256E-3},{"$f":"+G95/$G$122","v":4.7286627721354058E-3}]
[]
[null,"8.-","GASTOS FINANCIEROS"]
[null,null,"Gastos Financieros","gl",null,null,38000]
[]
[null,null,null,null,null,null,{"$f":"+E100*F100","v":0}]
[null,null,"   Total Gastos Financieros",null,null,null,{"$f":"SUM(G98:G100)","v":38000},{"$f":"SUM(H99:H100)","v":0},{"$f":"+G101/$G$110","v":4.3900867243725467E-2},{"$f":"+G101/$G$122","v":6.5579994650053069E-2}]
[]
[null,"9.-","CASA CENTRAL"]
[null,null,"Oficina Central Santiago","%",3.5000000000000003E-2,{"$f":"+G122","v":579445},{"$f":"+E104*F104","v":20280.575000000001}]
[null,null,"Zonal RM","%",0.01,{"$f":"+F104","v":579445},{"$f":"E105*F105","v":5794.45}]
[]
[null,null,"    Total Gastos Casa Central",null,null,null,{"$f":"SUM(G104:G106)","v":26075.025000000001},{"$f":"SUM(H104:H106)","v":0},{"$f":"+G107/$G$110","v":3.0124110813205859E-2},{"$f":"+G107/$G$122","v":4.5000000000000005E-2}]
[]
[]
[null,null,"TOTAL  EGRESOS",null,null,null,{"$f":"+G27+G57+G66+G78+G85+G101+G107+G90+G95","v":865586.54500000004},{"$f":"+H27+H57+H66+H78+H85+H101+H107+H90+H95","v":59534.710287500006},{"$f":"+G110/$G$110","v":1},{"$f":"+G110/$G$122","v":1.493820026059419}]
[]
[]
[null,"11.-"," VENTAS",null,"CANTIDAD","PRECIO","TOTAL VENTA","COSTO","m2","UF/m2"]
[null,null,"Departamentos","m2",{"$f":"+D10","v":5980},85,{"$f":"E114*F114","v":508300}]
[null,null,"Estacionamientos Superficie","un",{"$f":"+N27","v":24},200,{"$f":"E115*F115","v":4800}]
[null,null,"Estacionamientos Subterraneo ","un",{"$f":"+N28/2","v":162},380,{"$f":"E116*F116","v":61560}]
[null,null,"Bodegas","un",{"$f":"+D12","v":87},55,{"$f":"E117*F117","v":4785}]
[]
[]
[]
[]
[null,null,"INGRESOS BRUTOS",null,null,null,{"$f":"SUM(G114:G121)","v":579445}]
[]
[null,null,"SUBTOTAL EGRESOS NETO",null,null,null,{"$f":"+G110+H42+H43","v":846011.54500000004}]
[]
[null,null,"TERRENO EXENTO (Avalúo fiscal)","M2",0.7,{"$f":"G19","v":324300},{"$f":"F126*E126","v":227010}]
[]
[null,null,"INGRESOS NETO",null,null,null,{"$f":"(G122+G126*0.19)/1.19","v":523173.86554621853}]
[]
[null,null,"TOTAL EXCEDENTES",null,null,null,{"$f":"+G128-G124","v":-322837.67945378151},null,null,{"$f":"+G130/G124","v":-0.38159961452273267}]
[]
[null,null,"TIR PURO ANUAL"]

{"sheet":"Evaluación FG (2)","index":1,"n_rows":132,"n_cols":16,"rows_kept":132,"cut":false,"hidden":true,"merged":[[15,8,16,8],[15,9,16,9],[10,3,10,4],[15,3,16,3],[15,4,16,4],[15,5,16,5],[15,6,16,6],[15,7,16,7]]}
[]
[null,null,"INMOBILIARIA VIVIENDAS 2000 LTDA."]
[null,null,"CONSTRUCTORA VIVIENDAS 2000 LTDA-"]
[]
[null,null,"EVALUACIÓN  DE COSTOS"]
[null,null,"Hernando  de  Aguirre"]
[]
[null,null,"SUPERFICIE LOTES, M2",4600,null,null,null,"VS ESTUDIO",null,1]
[null,null,"SUPERFICIE EDIFICACION, M2",{"$f":"+E39","v":16782},null,null,null,"FECHA ENTREGA",null,"2017-09-13"]
[null,null,"SUPERFICIE VENTA, M2",{"$f":"O20","v":9570}]
[null,null,"TIPO DE VIVIENDA","Departamentos"]
[null,null,"Nº VIVIENDAS",{"$f":"+N24","v":87},"N° VIV.","MODELO VIV.","TERRENOS [M2]","VALOR DE LA  UF",null,26600]
[null,null,null,null,null,null,null,"PLAZO DE EJECUCIÓN "]
[null,null,"Estacionamientos"]
[null,null,null," "]
[null,null,null,"UNIDAD","CANTIDAD","P.UNITARIO","VALOR UF","IVA","% COSTOS","% VENTAS"]
[]
[null,"1.-","TERRENO"]
[null,null,"Terreno","m2",{"$f":"D8","v":4600},70.5,{"$f":"+E19*F19","v":324300},null,null,null,null,null,"Zona","D"]
[null,null,"2.- Comisión compra","%",2.3800000000000002E-2,null,{"$f":"G19*E20","v":7718.34},null,null,null,null,null,"Coeficiente de Constructibilidad",2,9570,"mt2"]
[null,null,"3.- Gastos Varios Terreno (Demolición)","m2",{"$f":"D8","v":4600},0.4,{"$f":"+E21*F21","v":1840},null,null,null,null,null,"Ocupación de suelo",0.35,{"$f":"N21*E19","v":1610},"mt2"]
[null,null,"3.- Varios","gl",null,null,null,null,null,null,null,null,"Altura max",12,35,"mts"]
[null,null,"legales",null,null,null,null,null,null,null,null,null,"Densidad max bruta",760,null,"Hab/HCt"]
[null,null,null,null,null,null,null,null,null,null,null,null,"max dptos",87]
[null,null,null,null,null,null,null,{"$f":"+F25*E25","v":0},null,null,null,null,"Estacionamientos",{"$f":"+N24*2","v":174}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Superficie exterior",{"$f":"-O21+D8","v":2990}]
[null,null,"   Total Terreno",null,{"$f":"SUM(E19:E19)","v":4600},{"$f":"+G27/E27","v":72.5779},{"$f":"SUM(G19:G26)","v":333858.34000000003},{"$f":"+H25","v":0},{"$f":"+G27/$G$110","v":0.43885861988057701},{"$f":"+G27/$G$122","v":0.3878037855952236},null,null,"Estacionamientos Super",24]
[null,null,null,null,null,null,null,null,null,null,null,null,"Estacionamientos Subte",{"$f":"N25-N27","v":150}]
[null,"2.-","CONSTRUCCIÓN",null,null,null,null,null,null,null,null,null,"Area Subte",{"$f":"N28*2.5*7.5*1.2","v":3375}]
[null,null,"Edificación ",null,null,null,null,null,null,null,null,null,null,{"$f":"30*N28","v":4500}]
[null,null,"Sup. Departamentos","m2",9570,20,{"$f":"F31*E31","v":191400},null,null,null,null,null,"dptos promedio",{"$f":"+O20/N24","v":110}]
[null,null,"terrazas","m2",{"$f":"+D12*4","v":348},17,{"$f":"F32*E32","v":5916},null,null,null,null,null,"Valor promedio venta",{"$f":"N31*F114","v":9130}]
[null,null,"comun edif","m2",{"$f":"+E31*0.2","v":1914},17,{"$f":"F33*E33","v":32538}]
[null,null,"Exteriores","m2",{"$f":"N27*2.5*7.5","v":450},2.5,{"$f":"F34*E34","v":1125},null,null,null,null,null,null,{"$f":"110*87","v":9570}]
[null,null,"Subt. Departamentos","m2",{"$f":"N30","v":4500},12,{"$f":"+F35*E35","v":54000}]
[]
[]
[]
[null,null,"Subtotal Edificación Neto","m2",{"$f":"SUM(E31:E38)","v":16782},{"$f":"+G39/E39","v":16.981229889166965},{"$f":"+SUM(G31:G37)","v":284979}]
[]
[null,null,"IVA    ","%",0.19,{"$f":"SUM(G31:G37)","v":284979},null,{"$f":"E41*F41","v":54146.01},null,null,null,null,{"$f":"65%*F42","v":35194.906500000005}]
[null,null,"Rebaja Tributaria","%",0,{"$f":"+H41","v":54146.01},null,{"$f":"-225*D12","v":-19575}]
[null,null,null,null,null,null,null,0]
[]
[null,null,"Subtotal Edificación C/IVA","m2",{"$f":"+D9","v":16782},{"$f":"+G45/E45","v":19.041235252055774},{"$f":"+H45+G39","v":319550.01},{"$f":"+SUM(H41:H43)","v":34571.01}]
[]
[null,null,"Obras de Urbanización","GL",1,2000,{"$f":"F47*E47","v":2000}]
[]
[null,null,"Subtotal Urbanización Neto","m2",{"$f":"+D8","v":4600},{"$f":"+G49/E49","v":0.43478260869565216},{"$f":"SUM(G47:G48)","v":2000}]
[]
[null,null,"IVA    19 %","%",0.19,{"$f":"G49","v":2000},null,{"$f":"F51*E51","v":380}]
[]
[null,null,"Subtotal Urbanización C/IVA","m2",{"$f":"+D8","v":4600},{"$f":"+G53/E53","v":0.5173913043478261},{"$f":"+H53+G49","v":2380},{"$f":"+SUM(H49:H51)","v":380}]
[]
[null,null,"Total Construcción C/IVA","m2",{"$f":"+D9","v":16782},{"$f":"+G55/E55","v":19.183053867238709},{"$f":"+G57+H57","v":321930.01}]
[]
[null,null,"   Total Construcción Neto","m2",{"$f":"D9","v":16782},{"$f":"+G57/E57","v":17.100405196043379},{"$f":"G49+G39","v":286979},{"$f":"+H53+H45","v":34951.01},{"$f":"+G57/$G$110","v":0.37723547021382814},{"$f":"+G57/$G$122","v":0.33334959547912346}]
[]
[null,"3.-","DERECHOS MUNICIPALES Y APORTES"]
[null,null,"   Derechos fusión de Lotes","gl",null,null,50]
[null,null,"   Permiso Edificación","m2",{"$f":"E57","v":16782},0.15,{"$f":"E61*F61","v":2517.2999999999997}]
[null,null,"   Derechos aprobación Loteo","gl",null,null,{"$f":"E62*F62","v":0}]
[null,null,"   Aportes Servicios y Empalmes","Gl",null,null,{"$f":"1100+500","v":1600}]
[null,null,"Empalmes","gl",1,2252,{"$f":"E64*F64","v":2252}]
[null,null,"Modificación de Proyecto","gl",null,null,{"$f":"E65*F65","v":0}]
[null,null,"   Total Permisos y Aportes",null,null,null,{"$f":"SUM(G60:G65)","v":6419.2999999999993},{"$f":"SUM(H60:H64)","v":0},{"$f":"+G66/$G$110","v":8.4382050740424448E-3},{"$f":"+G66/$G$122","v":7.4565423193304631E-3}]
[]
[null,"4.-","HONORARIOS Y PROYECTOS"]
[null,null,"Arquitectura","m2",{"$f":"E57","v":16782},0.35,{"$f":"+F69*E69","v":5873.7}]
[null,null,"Ingeniería Estructural","m2",{"$f":"+D9","v":16782},{"$f":"0.16","v":0.16},{"$f":"+F70*E70","v":2685.12}]
[null,null,"Proyectos de Especialidades","m2",{"$f":"+E57","v":16782},0.2,{"$f":"+F71*E71","v":3356.4}]
[null,null,"Paisajismo","gl",1,40,{"$f":"+F72*E72","v":40}]
[null,null,"Asesoría Legal","gl",1,0,0]
[null,null,"ITO (media jornada)","mes",20,60,1200]
[null,null,"Interiorismo","gl",1,300,300]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,"   Total Honorarios y Proyectos",null,null,null,{"$f":"SUM(G69:G77)","v":13455.22},{"$f":"SUM(H69:H77)","v":0},{"$f":"+G78/$G$110","v":1.7686960521607866E-2},{"$f":"+G78/$G$122","v":1.5629339234169089E-2}]
[]
[null,"5.-","GASTOS COMERCIALIZACIÓN"]
[null,null,"Gastos publicidad","%",1.6E-2,{"$f":"+G122","v":860895},{"$f":"+E81*F81","v":13774.32}]
[null,null,"Gestión de Ventas","gl",1.2999999999999999E-2,{"$f":"+G122","v":860895},{"$f":"+E82*F82","v":11191.635},{"$f":"+G82*0.19","v":2126.4106500000003}]
[null,null,"Sala de ventas y piloto","gl",0.8,1450,{"$f":"+E83*F83","v":1160},{"$f":"+G83*0.19","v":220.4}]
[null,null,"Gastos generales","gl",1,380,{"$f":"+E84*F84","v":380}]
[null,null,"   Total Comercialización",null,{"$f":"D12","v":87},{"$f":"G85/E85","v":304.66614942528736},{"$f":"SUM(G81:G84)","v":26505.955000000002},{"$f":"SUM(H81:H84)","v":2346.8106500000004},{"$f":"+G85/$G$110","v":3.4842223291221899E-2},{"$f":"+G85/$G$122","v":3.0788836036915072E-2}]
[]
[null,"6.-","POST VENTA"]
[null,null,"   Adicionales e Imprevistos","%",0.02,{"$f":"G57","v":286979},{"$f":"E88*F88","v":5739.58},0]
[null,null,"   Post Venta (Materiales + M.O.)","%",1.4999999999999999E-2,{"$f":"G57","v":286979},{"$f":"E89*F89","v":4304.6849999999995},{"$f":"+G89*0.0665","v":286.26155249999999}]
[null,null,"   Total Post Venta",null,{"$f":"E89","v":1.4999999999999999E-2},{"$f":"G90/E90","v":669617.66666666663},{"$f":"G89+G88","v":10044.264999999999},{"$f":"H89+H88","v":286.26155249999999},{"$f":"+G90/$G$110","v":1.3203241457483984E-2},{"$f":"+G90/$G$122","v":1.1667235841769321E-2}]
[]
[null,"7.-","GASTOS OPERACIÓN"]
[null,null,"Habilitación Espacios Comúnes","gl",1,1000,{"$f":"E93*F93","v":1000}]
[null,null,"Mantención de Stock","viv",{"$f":"+D12","v":87},20,{"$f":"E94*F94","v":1740}]
[null,null,"   Total Gastos Operación",null,null,null,{"$f":"SUM(G93:G94)","v":2740},{"$f":"SUM(H93:H94)","v":0},{"$f":"+G95/$G$110","v":3.6017450349533904E-3},{"$f":"+G95/$G$122","v":3.1827342474982433E-3}]
[]
[null,"8.-","GASTOS FINANCIEROS"]
[null,null,"Gastos Financieros","gl",null,null,42000]
[]
[null,null,null,null,null,null,{"$f":"+E100*F100","v":0}]
[null,null,"   Total Gastos Financieros",null,null,null,{"$f":"SUM(G98:G100)","v":42000},{"$f":"SUM(H99:H100)","v":0},{"$f":"+G101/$G$110","v":5.5209230462789201E-2},{"$f":"+G101/$G$122","v":4.8786437370411023E-2}]
[]
[null,"9.-","CASA CENTRAL"]
[null,null,"Oficina Central Santiago","%",3.5000000000000003E-2,{"$f":"+G122","v":860895},{"$f":"+E104*F104","v":30131.325000000004}]
[null,null,"Zonal RM","%",0.01,{"$f":"+F104","v":860895},{"$f":"E105*F105","v":8608.9500000000007}]
[]
[null,null,"    Total Gastos Casa Central",null,null,null,{"$f":"SUM(G104:G106)","v":38740.275000000009},{"$f":"SUM(H104:H106)","v":0},{"$f":"+G107/$G$110","v":5.0924304063495983E-2},{"$f":"+G107/$G$122","v":4.5000000000000012E-2}]
[]
[]
[null,null,"TOTAL  EGRESOS",null,null,null,{"$f":"+G27+G57+G66+G78+G85+G101+G107+G90+G95","v":760742.3550000001},{"$f":"+H27+H57+H66+H78+H85+H101+H107+H90+H95","v":37584.082202500002},{"$f":"+G110/$G$110","v":1},{"$f":"+G110/$G$122","v":0.88366450612444036}]
[]
[]
[null,"11.-"," VENTAS",null,"CANTIDAD","PRECIO","TOTAL VENTA","COSTO","m2","UF/m2"]
[null,null,"Departamentos","m2",{"$f":"+D10","v":9570},83,{"$f":"E114*F114","v":794310}]
[null,null,"Estacionamientos Superficie","un",{"$f":"+N27","v":24},200,{"$f":"E115*F115","v":4800}]
[null,null,"Estacionamientos Subterraneo ","un",{"$f":"+N28","v":150},380,{"$f":"E116*F116","v":57000}]
[null,null,"Bodegas","un",{"$f":"+D12","v":87},55,{"$f":"E117*F117","v":4785}]
[]
[]
[]
[]
[null,null,"INGRESOS BRUTOS",null,null,null,{"$f":"SUM(G114:G121)","v":860895}]
[]
[null,null,"SUBTOTAL EGRESOS NETO",null,null,null,{"$f":"+G110+H42+H43","v":741167.3550000001}]
[]
[null,null,"TERRENO EXENTO (Avalúo fiscal)","M2",0.7,{"$f":"G19","v":324300},{"$f":"F126*E126","v":227010}]
[]
[null,null,"INGRESOS NETO",null,null,null,{"$f":"(G122+G126*0.19)/1.19","v":759686.4705882353}]
[]
[null,null,"TOTAL EXCEDENTES",null,null,null,{"$f":"+G128-G124","v":18519.115588235203},null,null,{"$f":"+G130/G124","v":2.4986415636499802E-2}]
[]
[null,null,"TIR PURO ANUAL"]

{"sheet":"Hoja7","index":2,"n_rows":34,"n_cols":2,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Etiquetas de fila","Suma de %AVANCES"]
[1,0.1]
[2,2.6185001468702944E-2]
[3,3.6274416375371182E-2]
[4,4.7830136886364692E-2]
[5,6.0028317754065433E-2]
[6,7.1707417291380929E-2]
[7,8.1531484045550523E-2]
[8,8.8234813730865544E-2]
[9,9.0888295295388749E-2]
[10,8.9110586365421518E-2]
[11,8.3157993904512659E-2]
[12,7.3863871209928655E-2]
[13,6.2447274099412364E-2]
[14,5.0251411478686274E-2]
[15,3.848898009434841E-2]
[16,0]
[17,0]
[18,0]
[19,0]
[20,0]
[21,0]
[22,0]
[23,0]
[24,0]
[25,0]
[26,0]
[27,0]
[28,0]
[29,0]
[30,0]
["Total general",1]

{"sheet":"Inf.  Terreno","index":3,"n_rows":164,"n_cols":9,"rows_kept":164,"cut":false,"hidden":false,"merged":[[35,2,38,8],[11,5,11,6],[13,5,13,6],[14,2,15,8],[29,3,29,8],[11,3,11,4],[12,3,12,4],[13,3,13,4],[11,7,11,8],[13,7,13,8],[10,3,10,4],[10,5,10,6],[10,7,10,8],[6,1,6,4],[6,5,6,6],[6,7,6,8],[8,2,8,6],[9,2,9,8]]}
[]
[]
[]
[]
[]
[]
[null,"Informe Visita Terreno en Venta",null,null,null,"Fecha",null,"2020-02-13"]
[]
[null,"Dirección","Los Canelos",null,null,null,null,"N.º"]
[null,"Comuna","La Florida"]
[null,"Emplazamiento","Esquina",null,null,"Intermedia",null,"XX"]
[null,"Orientación ppal.","Oriente-Poniente","XX",null,"Norte-Sur"]
[null,"Que existe adentro","Vivienda","XX",null,"Bodega",null,"Escombros"]
[null,"Medidas mts.","Frente",52,null,"Fondo",null,66]
[null,"Características","Terreno Plano, entre viviendas"]
[]
[null,"Entorno Barrio","calidad veredas","Buena",null,"Regular","XX","Mala"]
[null,null,"calidad aceras","Buena",null,"Regular","XX","Mala"]
[null,null,"líneas eléctricas","Aéreas","XX","Suterran.",null,"Antejardín","XX"]
[null,null,"tipo de barrio","Residencial","XX","Comercial",null,"Mixto"]
[null,null,"perfil de calle","2 pistas","XX","4 pistas",null,"Otra"]
[null,null,"Áreas Verde","Plazas","XX","Parques",null,"Ciclovía"]
[null,null,"arborización","Antejardín","XX","Al Frente","XX","Nota 1 a 7",6]
[null,null,"tipo de vecinos","Buena","XX","Regular",null,"Mala"]
[null,null,"calles vecinas","Buena","XX","Regular",null,"Mala"]
[null,null,"metro","hasta 300m","XX","hasta 600m",null,"Otra"]
[null,null,"comercio","Supermerc.","XX","Strep Cent.",null,"Mall"]
[null,null,"Educación","Parvulario","XX","Colegio","XX","Superior"]
[null,null,"Entorno","Edificios","XX","Casas",null,"Mixto"]
[]
[null,"Competencia","calidad producto","Buena",null,"Media",null,"Baja"]
[null,null,"tipo de producto","Deptos.",null,"Casas",null,"Oficinas"]
[null,null,"distancia","a 100 m.",null,"a 300 m.",null,"a mas m."]
[null,null,"cantidad proyectos","entre 1 y 3",null,"entre 4 y 6",null,"mas de 6"]
[]
[null,"Obs. Generales","Sector con buena conectividad por movilizacion y metro, barrio tranquilo de casas, parque al frente, servicios de supermercado, colegios, areas verdes. No existe competencia"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Los Canelos"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tehualda"]

{"sheet":"Cabida Arquitectura","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Datos","index":5,"n_rows":79,"n_cols":35,"rows_kept":79,"cut":false,"hidden":false,"merged":[[28,2,28,4],[71,2,71,4],[57,2,57,4],[40,2,40,4],[68,2,69,2],[68,3,69,3],[25,2,26,2],[25,3,26,3],[10,6,10,10],[0,0,1,0],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[2,5,4,10],[5,5,6,10],[7,6,7,10],[8,6,8,10],[9,6,9,10]]}
[]
[]
[{"$f":"+Evaluación!J134","v":0.14684828597124544},null,null,null,null,"EVALUACIÓN DE PROYECTO    "]
[{"$f":"+Evaluación!J140","v":0.16458284075587581}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MES","%AVANCES","M. Constr."]
[null,null,null,null,null,{"$f":"G8","v":"Renca, Edificio Doña Carmela,   Retail."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0.1},{"$f":"HLOOKUP(W6+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":10},null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":2.6185001468702944E-2},{"$f":"HLOOKUP(W7+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":11},null,null,null,null,null,null,null,null,null,38]
[null,null,"Pisos",10,null,"Ubicación:","Renca, Edificio Doña Carmela,   Retail.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":3.6274416375371182E-2},{"$f":"HLOOKUP(W8+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":12}]
[null,null,"Subterraneo",1,null,"Fecha:","2020-04-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":4.7830136886364692E-2},{"$f":"HLOOKUP(W9+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":13}]
[null,null,"Deptos ",129,null,"Versión:","LCV  6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":6.0028317754065433E-2},{"$f":"HLOOKUP(W10+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":14}]
[null,null,"Locales",null,null,"Tipo Proyecto:","Habitacional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":7.1707417291380929E-2},{"$f":"HLOOKUP(W11+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":8.1531484045550523E-2},{"$f":"HLOOKUP(W12+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":16}]
[null,null,"SUPERFICIES ","[MT2]",null,"COSTOS ","-",null,"CANTIDADES","[UNI]",null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":8.8234813730865544E-2},{"$f":"HLOOKUP(W13+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":17}]
[null,null,"Terreno ",4607,null,"Terreno [UF/m2]",6.3,null,"Deptos ",{"$f":"+D10","v":129},null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":9.0888295295388749E-2},{"$f":"HLOOKUP(W14+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":18}]
[null,null,"Deptos ",{"$f":"(D32*F32+D33*F33+D34*F34+D35*F35+D36*F36+D37*F37+D38*F38)","v":5976},null,"Demolición [UF/m2]",0.14099999999999999,null,"Estac. Subt.",52,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":8.9110586365421518E-2},{"$f":"HLOOKUP(W15+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":19}]
[null,null,"Terrazas",{"$f":"(F32*E32+F33*E33+F34*E34+F35*E35+F36*E36+F37*E37+F38*E38)","v":451.5},null,"Gto. Varios Terr. [UF/m2]",500,null,"Estac. Exterior",60,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":8.3157993904512659E-2},{"$f":"HLOOKUP(W16+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":20}]
[null,null,"Espacios común edif. ",{"$f":"168+1018+150","v":1336},null," Deptos [UF/m2]",{"$f":"H40","v":17},null,"Estac. Visita ",12,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":7.3863871209928655E-2},{"$f":"HLOOKUP(W17+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":21}]
[null,null,"Subterraneo",2275,null,"Terrazas [UF/m2]",12,null,"Bodegas ",63,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":6.2447274099412364E-2},{"$f":"HLOOKUP(W18+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":22}]
[null,null,"Exterior",1,null,"Común Edificio [UF/m2]",13.125999999999999,null,"Locales",null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":5.0251411478686274E-2},{"$f":"HLOOKUP(W19+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":23}]
[null,null,"Locales Comerciales ",1,null,"Exteriores [UF/MT2]",4290.95,null,"Salas ",0,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":3.848898009434841E-2},{"$f":"HLOOKUP(W20+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":24}]
[null,null,"Salas ",0,null,"Subt. [UF/m2]",9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W21+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":25}]
[null,null,"Edificación ",{"$f":"D15+D16+D17+D20+D21","v":7764.5},null,"Locales  [UF/m2]",9996,null,"PLAZOS","-",null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W22+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":26}]
[null,null,"Ventas Departamentos",{"$f":"D15+D16/2","v":6201.75},null,"Salas [UF/m2]",0,null,"Mes Inicio Ventas",5,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W23+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":27}]
[null,null,"Subtotal Edif. Neto ",{"$f":"+D15+D16+D17+D18+D20+D21","v":10039.5},null,"DIA [UF]",0,null,"Inicio Construccion",10,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W24+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":28}]
[null,null,null,null,null,"EISTU [UF]",null,null,"Meses de Construcción",14,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W25+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":29}]
[null,null,"ANTICIPO CONSTR.",0.1,null,"Avaluo Fiscal Terr. [UF]",{"$f":"+G14","v":6.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W26+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":30}]
[null,null,null,null,null,"Urbanización [UF]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W27+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Terreno",null,null,"Plan de ventas",null,null,"Datos Estadisticos",null,null,23,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W28+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":32}]
[null,null,"CONSTRUCCIÓN ",null,null,null,null,null,null,null,null,null,null,"Valor Terreno",{"$f":"D14*G14","v":29024.1},null,"Meses de venta",{"$f":"ROUNDUP(+Datos!$E$55/D69,0)","v":33},null,"Desviacion Estandar",4.5,null,24,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W29+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":33}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Meses Compra Venta",10,null,"Promesa",0.15,null,"Media ",0.6,null,25,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W30+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":34}]
[null,null,"PROGR. ARQ","MT2 DEPTO","MT2 TERRAZA","CANT.","UF/MT2 CONST.","TOTAL [UF]",null,null,null,null,null,null,null,null,"Mes termino de venta",{"$f":"R29+J23-1","v":37},null,null,null,null,26,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W31+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":35}]
[null,null,"1D + 1B",39.47,3.5,45,17,{"$f":"G32*D32*F32","v":30194.55},null,null,null,null,null,"IVA",null,null,null,null,null,null,null,null,27,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W32+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":36}]
[null,null,"2d",null,null,null,null,0,null,null,null,null,null,"IVA Crédito ",{"$f":"Evaluación!H93+Evaluación!H87+Evaluación!H53+Evaluación!H41+Evaluación!H25+Evaluación!H36","v":31410.113389114998},null,"PLAN CONSTRUCCIÓN","-",null,null,"G.F",null,28,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W33+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":37}]
[null,null,"2D + 1B",45,3.5,39,17,29835,null,null,null,null,null,"IVA Débito (total)",{"$f":"Evaluación!G132-Evaluación!G126","v":-41259.271974789881},null,"RM",{"$f":"J24+J25","v":24},null,null,{"$f":"Evaluación!G102","v":10071.282891084338},null,29,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W34+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":38}]
[null,null,"2D + 2B",null,null,null,null,0,null,null,null,null,null,"Saldo IVA ",{"$f":"SUM(O33:O34)","v":-9849.1585856748825},null,"Meses",{"$f":"R34-J24","v":14},null,null,null,null,30,{"$f":"CHOOSE(Tabla9[[#This Row],[MES]]+$J$24-1,Flujo!$E$19,Flujo!$F$19,Flujo!$G$19,Flujo!$H$19,Flujo!$I$19,Flujo!$J$19,Flujo!$K$19,Flujo!$L$19,Flujo!$M$19,Flujo!$N$19,Flujo!$O$19,Flujo!$P$19,Flujo!$Q$19,Flujo!$R$19,Flujo!$S$19,Flujo!$T$19,Flujo!$U$19,Flujo!$V$19,Flujo!$W$19,Flujo!$X$19,Flujo!$Y$19,Flujo!$Z$19,Flujo!$AA$19,Flujo!$AB$19,Flujo!$AC$19,Flujo!$AD$19,Flujo!$AE$19,Flujo!$AF$19,Flujo!$AG$19,Flujo!$AH$19,Flujo!$AI$19,Flujo!$AJ$19,Flujo!$AK$19,Flujo!$AL$19,Flujo!$AM$19,Flujo!$AN$19,Flujo!$AO$19,Flujo!$AP$19,Flujo!$AQ$19,Flujo!$AR$19,Flujo!$AS$19,Flujo!$AT$19,Flujo!$AU$19,Flujo!$AV$19,Flujo!$AW$19,Flujo!$AX$19,Flujo!$AY$19,Flujo!$AZ$19,Flujo!$BA$19,Flujo!$BB$19,Flujo!$BC$19,Flujo!$BD$19,Flujo!$BE$19,Flujo!$BF$19,Flujo!$BG$19,Flujo!$BH$19,Flujo!$BI$19,Flujo!$BJ$19,Flujo!$BK$19,Flujo!$BL$19,Flujo!$BM$19,Flujo!$BN$19,Flujo!$BO$19,Flujo!$BP$19,Flujo!$BQ$19,Flujo!$BR$19,Flujo!$BS$19,Flujo!$BT$19,Flujo!$BU$19,Flujo!$BV$19,Flujo!$BW$19,Flujo!$BX$19,Flujo!$BY$19,Flujo!$BZ$19,)","v":0},{"$f":"HLOOKUP(W35+$J$24-1,Flujo!$E$1:$CA$1,1,)","v":39}]
[null,null,"3D + 2B",54.33,3.5,45,17,{"$f":"G36*D36*F36","v":41562.449999999997}]
[null,null,"Duplex",null,null,null,null,{"$f":"G37*D37*F37","v":0}]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"TOTAL",{"$f":"SUM(H32:H38)","v":101592},null,null,null,null,0]
[null,null,null,null,null,null,"Media UF/M2",{"$f":"SUM(H32:H38)/(+F32*D32+F33*D33+F34*D34+F35*D35+F36*D36+F37*D37+F38*D38)","v":17}]
[null,null,"REBAJA TRIBUTARIA"]
[]
[null,"%","PROGR. ARQ","M2 VTA","CANT.","SUP.TOTAL","UF UNIT.","UF.TOTALES","REBAJA IVA "]
[null,{"$f":"+Tabla12[[#This Row],[CANT.]]/E$55","v":0.34883720930232559},{"$f":"IF(C32=0,\"\",C32)","v":"1D + 1B"},{"$f":"D32+E32/2","v":41.22},{"$f":"F32","v":45},{"$f":"IFERROR(Datos!$E44*Datos!$D44,0)","v":1854.8999999999999},{"$f":"IF((Datos!$D44*$D$67)=\"\",0,Datos!$D44*$D$67)","v":922.75697164832502},{"$f":"IFERROR(IF(Datos!$G44*Datos!$E44=0,0,Datos!$G44*Datos!$E44),0)","v":41524.063724174623},{"$f":"IF(IF(Datos!$G44>2000,0,Datos!$G44*0.1235)>225,225,IF(Datos!$G44>2000,0,Datos!$G44*0.1235))*Datos!$E44","v":5128.2218699355662}]
[null,{"$f":"+Tabla12[[#This Row],[CANT.]]/E$55","v":0},"2d",{"$f":"D33+E33/2","v":0},{"$f":"F33","v":0},{"$f":"IFERROR(Datos!$E45*Datos!$D45,0)","v":0},{"$f":"IF((Datos!$D45*$D$67)=\"\",0,Datos!$D45*$D$67)","v":0},{"$f":"IFERROR(IF(Datos!$G45*Datos!$E45=0,0,Datos!$G45*Datos!$E45),0)","v":0},{"$f":"IF(IF(Datos!$G45>2000,0,Datos!$G45*0.1235)>225,225,IF(Datos!$G45>2000,0,Datos!$G45*0.1235))*Datos!$E45","v":0}]
[null,{"$f":"+Tabla12[[#This Row],[CANT.]]/E$55","v":0.30232558139534882},"2D + 1B",46.75,39,{"$f":"IFERROR(Datos!$E46*Datos!$D46,0)","v":1823.25},{"$f":"IF((Datos!$D46*$D$67)=\"\",0,Datos!$D46*$D$67)","v":1046.552363526424},{"$f":"IFERROR(IF(Datos!$G46*Datos!$E46=0,0,Datos!$G46*Datos!$E46),0)","v":40815.542177530537},{"$f":"IF(IF(Datos!$G46>2000,0,Datos!$G46*0.1235)>225,225,IF(Datos!$G46>2000,0,Datos!$G46*0.1235))*Datos!$E46","v":5040.7194589250212}]
[null,{"$f":"+Tabla12[[#This Row],[CANT.]]/E$55","v":0},"2D + 2B",0,0,{"$f":"IFERROR(Datos!$E47*Datos!$D47,0)","v":0},{"$f":"IF((Datos!$D47*$D$67)=\"\",0,Datos!$D47*$D$67)","v":0},{"$f":"IFERROR(IF(Datos!$G47*Datos!$E47=0,0,Datos!$G47*Datos!$E47),0)","v":0},{"$f":"IF(IF(Datos!$G47>2000,0,Datos!$G47*0.1235)>225,225,IF(Datos!$G47>2000,0,Datos!$G47*0.1235))*Datos!$E47","v":0}]
[null,{"$f":"+Tabla12[[#This Row],[CANT.]]/E$55","v":0.34883720930232559},"3D + 2B",56.08,45,{"$f":"IFERROR(Datos!$E48*Datos!$D48,0)","v":2523.6},{"$f":"IF((Datos!$D48*$D$67)=\"\",0,Datos!$D48*$D$67)","v":1255.4151132954407},{"$f":"IFERROR(IF(Datos!$G48*Datos!$E48=0,0,Datos!$G48*Datos!$E48),0)","v":56493.680098294833},{"$f":"IF(IF(Datos!$G48>2000,0,Datos!$G48*0.1235)>225,225,IF(Datos!$G48>2000,0,Datos!$G48*0.1235))*Datos!$E48","v":6976.9694921394121}]
[null,null,{"$f":"IF(C37=0,\"\",C37)","v":"Duplex"},{"$f":"D37+E37/2","v":0},0,{"$f":"IFERROR(Datos!$E49*Datos!$D49,0)","v":0},{"$f":"IF((Datos!$D49*$D$67)=\"\",0,Datos!$D49*$D$67)","v":0},{"$f":"IFERROR(IF(Datos!$G49*Datos!$E49=0,0,Datos!$G49*Datos!$E49),0)","v":0},{"$f":"IF(IF(Datos!$G49>2000,0,Datos!$G49*0.1235)>225,225,IF(Datos!$G49>2000,0,Datos!$G49*0.1235))*Datos!$E49","v":0}]
[null,null,{"$f":"IF(C38=0,\"\",C38)","v":""},0,0,{"$f":"IFERROR(Datos!$E50*Datos!$D50,0)","v":0},{"$f":"IF((Datos!$D50*$D$67)=\"\",0,Datos!$D50*$D$67)","v":0},{"$f":"IFERROR(IF(Datos!$G50*Datos!$E50=0,0,Datos!$G50*Datos!$E50),0)","v":0},{"$f":"IF(IF(Datos!$G50>2000,0,Datos!$G50*0.1235)>225,225,IF(Datos!$G50>2000,0,Datos!$G50*0.1235))*Datos!$E50","v":0}]
[null,null,"",0,0,{"$f":"IFERROR(Datos!$E51*Datos!$D51,0)","v":0},{"$f":"IF((Datos!$D51*$D$67)=\"\",0,Datos!$D51*$D$67)","v":0},{"$f":"IFERROR(IF(Datos!$G51*Datos!$E51=0,0,Datos!$G51*Datos!$E51),0)","v":0},{"$f":"IF(IF(Datos!$G51>2000,0,Datos!$G51*0.1235)>225,225,IF(Datos!$G51>2000,0,Datos!$G51*0.1235))*Datos!$E51","v":0}]
[null,null,"",0,0,{"$f":"IFERROR(Datos!$E52*Datos!$D52,0)","v":0},{"$f":"IF((Datos!$D52*$D$67)=\"\",0,Datos!$D52*$D$67)","v":0},{"$f":"IFERROR(IF(Datos!$G52*Datos!$E52=0,0,Datos!$G52*Datos!$E52),0)","v":0},{"$f":"IF(IF(Datos!$G52>2000,0,Datos!$G52*0.1235)>225,225,IF(Datos!$G52>2000,0,Datos!$G52*0.1235))*Datos!$E52","v":0}]
[null,null,"Estacionamientos",12.5,{"$f":"J15","v":52},{"$f":"Datos!$E53*Tabla12[[#This Row],[M2 VTA]]","v":650},{"$f":"IFERROR(Evaluación!$G$33/((Datos!$F53+F54)/(Datos!$F53/E53)),0)","v":316.95046439628487},{"$f":"IFERROR(IF(Datos!$G53*Datos!$D53=0,\"\",Datos!$G53*Datos!$D53),0)","v":3961.880804953561},{"$f":"IF(IF(Datos!$G53>2000,0,Datos!$G53*0.1235)>225,225,IF(Datos!$G53>2000,0,Datos!$G53*0.1235))*Datos!$E53","v":2035.4558823529414}]
[null,null,"Bodegas",2.5,{"$f":"J18","v":63},{"$f":"Datos!$E54*Tabla12[[#This Row],[M2 VTA]]","v":157.5},{"$f":"IFERROR(Evaluación!$G$33/((Datos!$F54+F53)/(Datos!$F54/E54)),0)","v":63.390092879256969},{"$f":"IFERROR(IF(Datos!$G54*Datos!$D54=0,\"\",Datos!$G54*Datos!$D54),0)","v":158.47523219814241},{"$f":"IF(IF(Datos!$G54>2000,0,Datos!$G54*0.1235)>225,225,IF(Datos!$G54>2000,0,Datos!$G54*0.1235))*Datos!$E54","v":493.20661764705886}]
[null,null,"Total",null,{"$f":"SUM(E44:E51)","v":129},{"$f":"(SUM(F44:F51))","v":6201.75},{"$f":"SUBTOTAL(109,Datos!$G$44:$G$54)","v":3605.0650057457315},{"$f":"SUBTOTAL(109,Datos!$H$44:$H$54)","v":142953.6420371517},{"$f":"SUBTOTAL(109,Datos!$I$44:$I$54)","v":19674.573320999996}]
[null,null,null,null,{"$f":"IF(SUM(E44:E50)=J14,\"OK\",FALSE)","v":"OK"},{"$f":"IF(ROUND(F55,0)=ROUND(D23,0),\"OK\",\"FALSO\")","v":"OK"}]
[]
[null,null,"COMERCIALIZACIÓN "]
[]
[null,null,"PRECIOS VENTA","-",null,"PROG. ARQ","MT2","Q","UF/M2","P.VTA [UF]","TOTAL [UF]"]
[null,null,"Departamento [UF/m2]",{"$f":"IFERROR(+K71,0)","v":40.5},null,{"$f":"C44","v":"1D + 1B"},{"$f":"D44","v":41.22},{"$f":"E44","v":45},40.5,{"$f":"I61*G61","v":1669.4099999999999},{"$f":"J61*H61","v":75123.45}]
[null,null,"Estac. Superficie [UF]",263.83,null,"2d",0,0,null,{"$f":"I62*G62","v":0},{"$f":"J62*H62","v":0}]
[null,null,"Estac. Subterraneo [UF]",310,null,"2D + 1B",46.75,39,40.5,{"$f":"I63*G63","v":1893.375},{"$f":"J63*H63","v":73841.625}]
[null,null,"Bodegas [UF]",68.52,null,"2D + 2B",0,0,null,0,{"$f":"J64*H64","v":0}]
[null,null,"Locales [UF/m2]  c/iva",{"$f":"+K79","v":0},null,"3D + 2B",56.08,45,40.5,{"$f":"I65*G65","v":2271.2399999999998},{"$f":"J65*H65","v":102205.79999999999}]
[null,null,"Salas [UF/m2]  c/iva",0,null,"Duplex",0,0,null,0,0]
[null,null,"Promedio Edif. [UF/m2]",{"$f":"(Evaluación!G29+Evaluación!G30+Evaluación!G31+Evaluación!G32+Evaluación!G34)/(D15+(D16/2))","v":22.386146813399442},null,"",0,0,null,0,0]
[null,null,null,null,null,"",0,0,null,0,0]
[null,null,"V.VTA  [Uni/mes]",3.92,null,"",0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,"Total ",{"$f":"SUM(Tabla5[TOTAL '[UF']])","v":251170.875}]
[null,null,null,null,null,null,null,null,null,"Media UF/M2",{"$f":"SUM(K61:K69)/(G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69)","v":40.5}]
[null,null," LOCALES COMERCIALES"]
[]
[null,null,"-","MT2","UF/MT2","%MT2","VENTA NETA","P.TERR.LOCL","P. S/TERR.","IVA","VTA C/IVA"]
[null,null,"Local Comercial 1",{"$f":"+D20","v":1},null,{"$f":"D75/($F$55+SUM($D$75:$D$77))","v":1.6121881423562131E-4},{"$f":"D75*E75","v":0},{"$f":"F75*$O$29","v":4.6792309862560959},{"$f":"G75-H75","v":-4.6792309862560959},{"$f":"I75*0.19","v":-0.8890538873886582},{"$f":"J75+G75","v":-0.8890538873886582}]
[null,null,"Local Comercial 2",null,null,{"$f":"D76/($F$55+SUM($D$75:$D$77))","v":0},{"$f":"D76*E76","v":0},{"$f":"F76*$O$29","v":0},{"$f":"G76-H76","v":0},{"$f":"I76*0.19","v":0},{"$f":"J76+G76","v":0}]
[null,null,"Local Comercial 3",null,null,{"$f":"D77/($F$55+SUM($D$75:$D$77))","v":0},{"$f":"D77*E77","v":0},{"$f":"F77*$O$29","v":0},0,0,0]
[null,null,"TOTAL",{"$f":"D75+D76","v":1},"-",{"$f":"SUM(F75:F77)","v":1.6121881423562131E-4},{"$f":"G75+G76","v":0},{"$f":"H75+H76","v":4.6792309862560959},{"$f":"I75+I76","v":-4.6792309862560959},{"$f":"SUM(J75:J77)","v":-0.8890538873886582},{"$f":"K75+K76","v":-0.8890538873886582}]
[null,null,null,null,null,null,null,null,null,"UF/MT2",0]

{"sheet":"Resumen ","index":6,"n_rows":25,"n_cols":24,"rows_kept":25,"cut":false,"hidden":true,"merged":[[3,19,3,24],[4,15,4,16],[4,23,4,24],[3,3,3,4],[3,6,3,7],[3,8,3,9],[3,11,3,12],[3,13,3,16],[3,17,3,18]]}
[]
[]
[null,null,null,"Espacio Comun:",{"$f":"Datos!D17","v":1336}]
[null,"CANTIDAD","PROGRAMA DE ARQUITECTURA ","SUPERFICIE ÚTIL",null,"PRORRATA","SUPERFICIE COMÚN",null,"SUPERFICIE CONSTRUIDA",null,"PRORRATA","TERRENO",null,"FACTURA",null,null,null,"VENTA",null,"COSTO DE OBRA"]
[null,null,null,"UNITARIA","TOTAL",null,null,null,"TOTAL","UNITARIA",null,"UNITARIO","TOTAL","PRECIO","BASE AFECTA","IVA",null,"UNITARIA","TOTAL","TOTAL","INITARIO","IVA","CEEC","CEEC POTENCIAL"]
[null,13,"1D;1B",65.5,{"$f":"D6*B6","v":851.5},{"$f":"E6/$E$11","v":0.12063042323357535},null,{"$f":"F6*$G$15","v":319.48967593412431},{"$f":"H6+E6","v":1170.9896759341243},{"$f":"I6/B6","v":90.076128918009559},{"$f":"J6/$I$15","v":8.174062834275693E-3},{"$f":"K6*Datos!$D$14","v":37.657907477508118},{"$f":"L6*B6","v":489.55279720760552},{"$f":"D6*Datos!$D$61","v":2652.75},{"$f":"(N6-L6)/1.19","v":2197.5563802710017},{"$f":"O6*0.19","v":417.53571225149034},{"$f":"P6*B6","v":5427.9642592693745},{"$f":"O6+L6","v":2235.2142877485098},{"$f":"R6*B6","v":29057.785740730629},{"$f":"($V$20+$V$21+$V$22+$V$23+$V$24-T$13-T$14)*F6","v":23993.668631131575},{"$f":"T6/B6","v":1845.666817779352},{"$f":"U6*0.19","v":350.67669537807689},{"$f":"V6*0.65","v":227.93985199574999},{"$f":"W6*B6","v":2963.2180759447497}]
[null,44,"2D;1B",55.25,{"$f":"D7*B7","v":2431},{"$f":"E7/$E$11","v":0.34439525411723038},null,{"$f":"F7*$G$15","v":912.13083052948468},{"$f":"H7+E7","v":3343.1308305294847},{"$f":"I7/B7","v":75.980246148397384},{"$f":"J7/$I$15","v":6.8949155968508705E-3},{"$f":"K7*Datos!$D$14","v":31.764876154691962},{"$f":"L7*B7","v":1397.6545508064464},{"$f":"D7*Datos!$D$61","v":2237.625},{"$f":"(N7-L7)/1.19","v":1853.6639696179059},{"$f":"O7*0.19","v":352.19615422740213},{"$f":"P7*B7","v":15496.630786005693},{"$f":"O7+L7","v":1885.4288457725979},{"$f":"R7*B7","v":82958.869213994301},{"$f":"($V$20+$V$21+$V$22+$V$23+$V$24-T$13-T$14)*F7","v":68501.008153001589},{"$f":"T7/B7","v":1556.8410943863998},{"$f":"U7*0.19","v":295.79980793341599},{"$f":"V7*0.65","v":192.26987515672039},{"$f":"W7*B7","v":8459.8745068956978}]
[null,45,"3D;2B",44.75,2013.75,0.28528422171064283,null,{"$f":"F8*$G$15","v":755.57526120063756},{"$f":"H8+E8","v":2769.3252612006377},61.540561360014173,5.5845696463181268E-3,{"$f":"K8*Datos!$D$14","v":25.728112360587609},1157.7650562264423,{"$f":"D8*Datos!$D$61","v":1812.375},1501.3839391927836,285.26294844662891,12836.832680098301,1527.1120515533712,68720.04231990171,{"$f":"($V$20+$V$21+$V$22+$V$23+$V$24-T$13-T$14)*F8","v":56743.687851956791},1260.9708411545953,239.58445981937311,155.72989888259252,7007.8454497166631]
[null,0,null,38,0,0,null,{"$f":"F9*$G$15","v":0},0,{"$f":"IFERROR(I9/B9,0)","v":0},0,{"$f":"K9*Datos!$D$14","v":0},0,{"$f":"D9*Datos!$D$61","v":1539},1293.2773109243699,245.72268907563029,null,1293.2773109243699,null,0]
[null,50,null,35.25,{"$f":"D10*B10","v":1762.5},0.24969010093855146,null,{"$f":"F10*$G$15","v":661.30423233575357},2423.8042323357536,48.476084646715073,4.3990185482170718E-3,{"$f":"K10*Datos!$D$14","v":20.266278451636051},1013.3139225818026,{"$f":"D10*Datos!$D$61","v":1427.625},1182.6543878557682,224.70433369259595,11235.216684629797,1202.9206663074042,60146.033315370209,49663.935363910037,993.27870727820073,188.72295438285815,122.6699203488578,{"$f":"W10*B10","v":6133.4960174428898}]
[null,{"$f":"SUM(B6:B10)","v":152},null,null,{"$f":"SUM(E6:E10)","v":7058.75},null,{"$f":"E3","v":1336},{"$f":"SUM(H6:H10)","v":2648.5},null,0,0,{"$f":"K11*Datos!$D$14","v":0},0,{"$f":"D11*Datos!$D$61","v":0},0]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"K12*Datos!$D$14","v":0},0,{"$f":"D12*Datos!$D$61","v":0}]
[null,85,"ESTACIONAMIENTOS ",12.5,{"$f":"D13*B13","v":1062.5},null,{"$f":"E13","v":1062.5},null,{"$f":"E13","v":1062.5},{"$f":"I13/B13","v":12.5},1.1343270037886522E-3,{"$f":"K13*Datos!$D$14","v":5.2258445064543206},444.19678304861725,{"$f":"(Datos!$D$18*Datos!$G$21)/(('Resumen '!G13+'Resumen '!G14)/(G13/B13))","v":195},{"$f":"(N13-L13)/1.19","v":159.47408024667706},30.300075246868641,2575.5063959838344,164.69992475313137,13999.493604016167,{"$f":"E13*U24","v":12750},{"$f":"T13/B13","v":150},28.5,{"$f":"V13*0.65","v":18.525000000000002},{"$f":"W13*B13","v":1574.6250000000002}]
[null,100,"Bodegas",2.5,{"$f":"D14*B14","v":250},null,{"$f":"E14","v":250},null,{"$f":"E14","v":250},2.5,2.2686540075773044E-4,{"$f":"K14*Datos!$D$14","v":1.0451689012908643},104.51689012908642,{"$f":"(Datos!$D$18*Datos!$G$21)/(('Resumen '!G13+'Resumen '!G14)/(G14/B14))","v":39},{"$f":"(N14-L14)/1.19","v":31.894816049335411},6.0600150493737281,606.00150493737283,32.939984950626275,3293.9984950626276,{"$f":"E14*U24","v":3000},30,5.7,3.7050000000000001,{"$f":"W14*B14","v":370.5}]
[null,null,null,null,null,null,{"$f":"SUM(G11:G14)","v":2648.5},null,{"$f":"SUM(I6:I14)","v":11019.75},null,null,null,null,null,null,null,{"$f":"SUM(Q6:Q14)","v":48178.152310924386},null,{"$f":"SUM(S6:S14)","v":258176.22268907566},null,null,null,null,{"$f":"SUM(X6:X14)","v":26509.55905}]
[null,null,null,null,null,null,null,null,{"$f":"I15-E11-E13-E14-G15","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sup. Departamentos","m2",6538.5,19.8,129462.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrazas","m2",1040.5,15,15607.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comun edif.","m2",1919,17.5,33582.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exteriores","m2",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subt. Departamentos","m2",3000,12,36000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V20:V24)","v":214652.3}]

{"sheet":"Hoja1","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Hoja2","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Evaluación","index":9,"n_rows":151,"n_cols":18,"rows_kept":151,"cut":false,"hidden":false,"merged":[[29,9,30,9],[28,10,28,12],[73,10,73,12],[64,10,64,12],[58,10,58,12],[46,10,46,12],[1,2,2,2],[15,8,16,8],[15,9,16,9],[15,7,16,7],[10,3,10,4],[15,3,16,3],[15,4,16,4],[15,5,16,5],[15,6,16,6],[34,10,34,12],[71,10,71,12],[83,10,83,12],[141,1,141,2],[142,2,142,10]]}
[]
[]
[]
[null,null,{"$f":"+Datos!F3","v":"EVALUACIÓN DE PROYECTO    "},null,null,null,null,null,null,null,null,"Compra de Terrenos"]
[]
[null,null,{"$f":"Datos!F6","v":"Renca, Edificio Doña Carmela,   Retail."},null,null,null,null,null,null,null,null,"Contrucción"]
[]
[null,null,"SUPERFICIE LOTES, M2",{"$f":"Datos!D14","v":4607},null,null,null,"2.1",null,null,null,"Prelimnar"]
[null,null,"SUPERFICIE EDIFICACION, M2",{"$f":"Datos!D24","v":10039.5},null,null,null,"VS ESTUDIO",null,{"$f":"Datos!G10","v":"LCV  6"}]
[null,null,"SUPERFICIE VENTA, M2",{"$f":"Datos!D23","v":6201.75},null,null,null,"FECHA ENTREGA",null,{"$f":"Datos!G9","v":"2020-04-21"},null,"Definitiva"]
[null,null,"TIPO DE VIVIENDA","Departamentos",null,null,null,"VELOCIDAD DE VENTA",null,{"$f":"Datos!D69","v":3.92}]
[null,null,"Nº VIVIENDAS",{"$f":"Datos!J14","v":129},null,null,null,"MESES CONSTRUCCIÓN",null,{"$f":"Datos!J25","v":14}]
[]
[]
[null,null,null," "]
[null,null,null,"UNIDAD","CANTIDAD","P.UNITARIO","VALOR UF","IVA","% COSTOS","% VENTAS"]
[]
[null,"1.-","TERRENO"]
[null,null,"Terreno","m2",{"$f":"Datos!D14","v":4607},{"$f":"Datos!G14","v":6.3},{"$f":"+E19*F19","v":29024.1}]
[null,null,"Comisión compra","%",null,{"$f":"G19","v":29024.1},{"$f":"+E20*F20","v":0},{"$f":"+G20*0.19","v":0}]
[null,null,"Gastos Demolición","m2",{"$f":"Datos!D14","v":4607},{"$f":"Datos!G15","v":0.14099999999999999},{"$f":"+E21*F21","v":649.58699999999999},{"$f":"+G21*0.19","v":123.42153}]
[null,null,"Gastos Varios","gl",1,{"$f":"+Datos!G16","v":500},{"$f":"+E22*F22","v":500}]
[null,null,null,null,null,null,null,{"$f":"+F23*E23","v":0}]
[]
[null,null,"   Total Terreno",null,{"$f":"SUM(E19:E19)","v":4607},{"$f":"+G25/E25","v":6.5495304970696759},{"$f":"SUM(G19:G24)","v":30173.686999999998},{"$f":"SUM(H19:H23)","v":123.42153},{"$f":"+G25/$G$114","v":0.12876533004822549},{"$f":"+G25/$G$126","v":0.10497479912454687}]
[]
[null,"2.-","CONSTRUCCIÓN"]
[]
[null,null,"Sup. Departamentos","m2",{"$f":"Datos!D15","v":5976},{"$f":"Datos!G17","v":17},{"$f":"F29*E29","v":101592}]
[null,null,"Terrazas","m2",{"$f":"Datos!D16","v":451.5},{"$f":"Datos!G18","v":12},{"$f":"F30*E30","v":5418},null,null,"uf/m2 \nlosa edificio"]
[null,null,"Comun edif.","m2",{"$f":"Datos!D17","v":1336},{"$f":"Datos!G19","v":13.125999999999999},{"$f":"F31*E31","v":17536.335999999999},null,{"$f":"SUM(G29:G32)+G34","v":138833.28599999999}]
[null,null,"Exteriores","m2",{"$f":"+Datos!D19","v":1},{"$f":"+Datos!G20","v":4290.95},{"$f":"F32*E32","v":4290.95},null,{"$f":"SUM(E29:E31)","v":7763.5},{"$f":"+I31/I32","v":17.882821665485928}]
[null,null,"Subt. Estacionamiento","m2",{"$f":"Datos!D18","v":2275},{"$f":"Datos!G21","v":9},{"$f":"+F33*E33","v":20475}]
[null,null,"Reajuste",null,{"$f":"Datos!D20","v":1},{"$f":"Datos!G22","v":9996},{"$f":"+F34*E34","v":9996}]
[null,null,"Local comercial 2",null,null,null,null,null,null,null,"Gerente General Inmobiliaio "]
[null,null,"Local comercial 3","m2"]
[null,null,"Salas ","m2",{"$f":"Datos!D21","v":0},{"$f":"Datos!G23","v":0},{"$f":"+F37*E37","v":0},{"$f":"+G37*0.19","v":0}]
[]
[null,null,"Subtotal Edificación Neto","m2",{"$f":"D9","v":10039.5},{"$f":"+G39/E39","v":15.868149409831165},{"$f":"+SUM(G29:G37)","v":159308.28599999999}]
[]
[null,null,"IVA    ","%",0.19,{"$f":"SUM(G29:G34)","v":159308.28599999999},null,{"$f":"E41*F41","v":30268.574339999999}]
[null,null,"Rebaja Tributaria (deptos.)","%",0.65,{"$f":"+H41","v":30268.574339999999},null,{"$f":"-E42*F42","v":-19674.573321}]
[null,null,null,null,null,null,null,{"$f":"-(H42+Datos!$I$55)","v":3.637978807091713E-12}]
[]
[null,null,"Subtotal Edificación C/IVA","m2",{"$f":"+D9","v":10039.5},{"$f":"+G45/E45","v":16.923381345584939},{"$f":"+H45+G39","v":169902.28701899998},{"$f":"SUM(H29:H44)","v":10594.001019000003}]
[]
[null,null,"Obras de Urbanización","GL",1,null,{"$f":"F47*E47","v":0},{"$f":"G47*0.19","v":0},null,null,"Gerente Comercial"]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"F51*E51","v":0}]
[]
[null,null,"Subtotal Urbanización C/IVA","m2",{"$f":"+D8","v":4607},{"$f":"+G53/E53","v":0},{"$f":"+H47+G47","v":0},{"$f":"+SUM(H47)","v":0}]
[]
[null,null,"Total Construcción C/IVA","m2",{"$f":"+D9","v":10039.5},{"$f":"+G55/E55","v":16.923381345584939},{"$f":"+G57+H57","v":169902.28701899998}]
[]
[null,null,"   Total Construcción Neto","m2",{"$f":"D9","v":10039.5},{"$f":"+G57/E57","v":15.868149409831165},{"$f":"G47+G39","v":159308.28599999999},{"$f":"+H53+H45","v":10594.001019000003},{"$f":"+G57/$G$114","v":0.67984346845670873},{"$f":"+G57/$G$126","v":0.55423638886841586}]
[]
[null,"3.-","DERECHOS MUNI. Y APORTES",null,null,null,null,null,null,null,"Gerente de Desarrollo Inmobiliario"]
[null,null,"Fusión y Loteo","gl"]
[null,null,"Permiso Edificación","m2",{"$f":"D9","v":10039.5},0.105,{"$f":"E61*F61","v":1054.1475}]
[]
[null,null,"Aportes y Empalmes Agua","un",1,1000,{"$f":"E63*F63","v":1000},{"$f":"+G63*0.19","v":190}]
[null,null,"Empalmes","un",{"$f":"$D$12","v":129},15,{"$f":"E64*F64","v":1935},{"$f":"+G64*0.19","v":367.65}]
[null,null,"Serviu y otros","gl",1,880,{"$f":"E65*F65","v":880},167.2,null,null,"Gerente de Servicios Compartidos"]
[]
[null,null,"   Total Permisos y Aportes",null,null,null,{"$f":"SUM(G60:G65)","v":4869.1475},{"$f":"SUM(H63:H66)","v":724.84999999999991},{"$f":"+G67/$G$114","v":2.0778945075256867E-2},{"$f":"+G67/$G$126","v":1.6939851623710738E-2}]
[]
[null,"4.-","HONORARIOS Y PROYECTOS"]
[null,null,"Arquitectura","m2",{"$f":"D9","v":10039.5},1.4999999999999999E-2,{"$f":"+F70*E70","v":150.5925}]
[null,null,"Ingeniería Estructural","m2",{"$f":"D9","v":10039.5},0.13,{"$f":"+F71*E71","v":1305.135}]
[null,null,"Proyectos de Especialidades","m2",{"$f":"D9","v":10039.5},0.25,2509.875,null,null,null,"Gerente de Finanzas Corporativo"]
[null,null,"Asesoría Legal","gl",1,0,0]
[null,null,"ITO","mes",null,140,0]
[null,null,"Interiorismo","gl",1,200,200]
[null,null,"DÍA","gl",1,null,0]
[null,null,"EISTU","gl",1,{"$f":"Datos!G25","v":0},0]
[]
[null,null,"   Total Honorarios y Proyectos",null,null,null,{"$f":"SUM(G70:G77)","v":4165.6025},{"$f":"SUM(H70:H77)","v":0},{"$f":"+G79/$G$114","v":1.7776587288196279E-2},{"$f":"+G79/$G$126","v":1.4492205929961767E-2}]
[]
[null,"5.-","GASTOS COMERCIALIZACIÓN"]
[null,null,"Gastos publicidad","%",1.325E-2,{"$f":"+G126","v":287437.435},{"$f":"+E82*F82","v":3808.5460137499999}]
[null,null,"Gestión de Ventas","%",1.3100000000000001E-2,{"$f":"+G126","v":287437.435},{"$f":"+E83*F83","v":3765.4303985000001},{"$f":"+G83*0.19","v":715.43177571500007}]
[null,null,"Sala de ventas y piloto","gl",null,800,{"$f":"+E84*F84","v":0},{"$f":"+G84*0.19*0.5","v":0},null,null,"Director Ejecutivo"]
[]
[]
[null,null,"   Total Comercialización",null,{"$f":"D12","v":129},{"$f":"G87/E87","v":58.712995443798448},{"$f":"SUM(G82:G85)","v":7573.9764122500001},{"$f":"SUM(H82:H85)","v":715.43177571500007},{"$f":"+G87/$G$114","v":3.2321723642882827E-2},{"$f":"+G87/$G$126","v":2.6350000000000002E-2}]
[]
[null,"6.-","POST VENTA"]
[null,null,"Adicionales e Imprevistos","%",0.01,{"$f":"G57","v":159308.28599999999},{"$f":"E90*F90","v":1593.08286}]
[null,null,"Post Venta ","%",0.01,{"$f":"G57","v":159308.28599999999},{"$f":"E91*F91","v":1593.08286},{"$f":"+G91*0.19","v":302.68574339999998}]
[]
[null,null,"   Total Post Venta",null,{"$f":"+E87","v":129},{"$f":"G93/E93","v":24.69895906976744},{"$f":"G91+G90","v":3186.16572},{"$f":"H91+H90","v":302.68574339999998},{"$f":"+G93/$G$114","v":1.3596869369134176E-2},{"$f":"+G93/$G$126","v":1.1084727777368316E-2}]
[]
[null,"7.-","GASTOS OPERACIÓN"]
[null,null,"Habilitación E.C.","gl",1,500,{"$f":"E96*F96","v":500}]
[null,null,"Mantención de Stock","viv",{"$f":"+D12","v":129},12,{"$f":"E97*F97","v":1548}]
[]
[null,null,"   Total Gastos Operación",null,null,null,{"$f":"SUM(G96:G97)","v":2048},{"$f":"SUM(H96:H97)","v":0},{"$f":"+G99/$G$114","v":8.7397803237889305E-3},{"$f":"+G99/$G$126","v":7.1250287910480416E-3}]
[]
[null,"8.-","GASTOS FINANCIEROS"]
[null,null,"Gastos Financieros","gl",{"$f":"+Flujo!C78","v":0.04},null,{"$f":"Flujo!B80","v":10071.282891084338}]
[]
[]
[null,null,"   Total Gastos Financieros",null,null,null,{"$f":"SUM(G102:G104)","v":10071.282891084338},{"$f":"SUM(H103:H104)","v":0},{"$f":"+G105/$G$114","v":4.2978906272856929E-2},{"$f":"+G105/$G$126","v":3.5038174102424546E-2}]
[]
[null,"9.-","CASA CENTRAL"]
[null,null,"Oficina Central Santiago","%",3.5000000000000003E-2,{"$f":"+G126","v":287437.435},{"$f":"+E108*F108","v":10060.310225000001}]
[null,null,"Oficina Zonal ","%",0.01,{"$f":"+F108","v":287437.435},{"$f":"E109*F109","v":2874.37435}]
[]
[null,null,"    Total Gastos Casa Central",null,null,null,{"$f":"SUM(G108:G110)","v":12934.684575000001},{"$f":"SUM(H108:H110)","v":0},{"$f":"+G111/$G$114","v":5.5198389522949802E-2},{"$f":"+G111/$G$126","v":4.5000000000000005E-2}]
[]
[]
[null,null,"TOTAL  EGRESOS",null,null,null,{"$f":"+G25+G57+G67+G79+G87+G105+G111+G93+G99","v":234330.83259833432},{"$f":"+H25+H57+H67+H79+H87+H105+H111+H93+H99","v":12460.390068115003},{"$f":"+G114/$G$114","v":1},{"$f":"+G114/$G$126","v":0.81524117621747605}]
[]
[]
[null,"11.-"," VENTAS",null,"CANT.","PRECIO","TOTAL VENTA"]
[null,null,"Departamentos","m2",{"$f":"D10","v":6201.75},{"$f":"Datos!D61","v":40.5},{"$f":"E118*F118","v":251170.875},null,"MT2 promedio Depto.","UF promedio \nDepto."]
[null,null,"Estacionamientos Superficie","un",{"$f":"Datos!J16","v":60},{"$f":"Datos!D62","v":263.83},{"$f":"E119*F119","v":15829.8},null,{"$f":"+E118/D12","v":48.075581395348834},{"$f":"+G118/D12","v":1947.0610465116279}]
[null,null,"Estacionamientos Subterraneo ","un",{"$f":"Datos!J15","v":52},{"$f":"Datos!D63","v":310},16120]
[null,null,"Bodegas","un",{"$f":"Datos!J18","v":63},{"$f":"Datos!D64","v":68.52},4316.7599999999993]
[null,null,"Locales Comerciales (c/iva)","m2",{"$f":"Datos!D20","v":1},{"$f":"+Datos!E75","v":0},0]
[null,null,"Salas","m2",{"$f":"Datos!D21","v":0},{"$f":"Datos!D66","v":0},0]
[]
[]
[null,null,"INGRESOS BRUTOS",null,null,null,{"$f":"SUM(G118:G125)","v":287437.435}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  "]
[null,null,"SUBTOTAL EGRESOS NETO",null,null,null,{"$f":"+G114+H42+H43","v":214656.25927733432}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.132955500512283]
[null,null,"TERRENO EXENTO (A.Fiscal)","m2",{"$f":"+E19","v":4607},{"$f":"+Datos!G26","v":6.3},{"$f":"F130*E130","v":29024.1},{"$f":"G130*0.19","v":5514.5789999999997}]
[]
[null,null,"INGRESOS NETO",null,null,null,{"$f":"(G126+G130*0.19)/1.19","v":246178.16302521012}]
[]
[null,null,"TOTAL EXCEDENTES ANTES DE IMPUESTO",null,null,null,{"$f":"+G132-G128","v":31521.903747875796},null,null,{"$f":"+G134/G128","v":0.14684828597124544}]
[]
[null,null,"IMPUESTO (27%)",null,null,null,{"$f":"G134*0.27","v":8510.9140119264648}]
[]
[null,null,"TOTAL EXCEDENTES DESPUES DE IMPUESTO ",null,null,null,{"$f":"G134-G136","v":23010.989735949333},null,null,{"$f":"G138/G128","v":0.10719924875900917}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IVA Crédito ",{"$f":"H93+H87+H53+H41+H25+H36","v":31410.113389114998}]
[null,null,"TIR PURO ANUAL",null,null,null,null,null,null,{"$f":"IFERROR(Flujo!B112,Flujo!D112)","v":0.16458284075587581},null,null,null,null,null,null,"IVA Débito (total)",{"$f":"G132-G126","v":-41259.271974789881}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saldo IVA ",{"$f":"R140+R139","v":-9849.1585856748825}]
[null,"ANALISIS DE SENSIBILIDAD"]
[null,"UF/m2 Costos","UF/m2 Venta"]
[null,{"$f":"J134","v":0.14684828597124544},{"$f":"D$144-0.5","v":38.5},{"$f":"E$144-0.5","v":39},{"$f":"F$144-0.5","v":39.5},{"$f":"G144-0.5","v":40},40.5,{"$f":"+G144+0.5","v":41},{"$f":"+H144+0.5","v":41.5},{"$f":"+I144+0.5","v":42},{"$f":"+J144+0.5","v":42.5}]
[null,{"$f":"B146-0.4","v":15.800000000000002},0.13880162981340316,0.15030680168641911,0.16178732307122901,0.17323114235324893,0.18463867224804217,0.19601852516893839,0.20737635680741107,0.21871223102212303,0.22999836977076482]
[null,{"$f":"B147-0.4","v":16.200000000000003},0.12636052828759547,0.13775540118855029,0.14912709103832106,0.16047304085498948,0.1717947962595589,0.18307031783728725,0.19431862251220725,0.20554450235460275,0.21674893486080254]
[null,{"$f":"B148-0.4","v":16.600000000000001},0.11416388011019304,0.12547131687073657,0.1367336588635048,0.14797496214330233,0.15918945843750279,0.17038335267956195,0.18153744992471488,0.19265827689183498,0.20375523519416047]
[null,17,0.10220970867486105,0.1134155158201391,0.1245956443115802,0.13573555315257943,0.14684828597124544,0.15793551257996113,0.16900143508859847,0.18003987973064281,0.19103612343930804]
[null,{"$f":"B148+0.4","v":17.399999999999999},9.0507436118633294E-2,0.10160515947049151,0.11268366352668947,0.12373702317183713,0.13476027323320119,0.14574692189408575,0.15671018858133176,0.16765103205413104,0.17857225217792683]
[null,{"$f":"B149+0.4","v":17.799999999999997},7.9030041711026497E-2,9.0042101592457499E-2,0.10101432675053232,0.11196776533469148,0.12289784772688066,0.13380704494911963,0.14467043828656836,0.15551251753987261,0.16633107769815089]
[null,18.199999999999996,6.777034863072523E-2,7.8689091701619931E-2,8.9585573541459199E-2,0.10043674893585415,0.1112679142061181,0.12207746477639256,0.1328654789964947,0.14361800146844569,0.15434157379798036]

{"sheet":"Flujo","index":10,"n_rows":118,"n_cols":78,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
["FLUJO DE PROYECTO",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74]
[{"$f":"Datos!F6","v":"Renca, Edificio Doña Carmela,   Retail."},"TOTALES","VERIFICADOR"]
[]
["1.- TERRENO"]
[{"$f":"Evaluación!C19","v":"Terreno"},{"$f":"Evaluación!G19","v":29024.1},{"$f":"IF(SUM(D5:BV5)=B5,\"OK\",\"ERROR\")","v":"OK"},{"$f":"B5","v":29024.1}]
[{"$f":"Evaluación!C20","v":"Comisión compra"},{"$f":"Evaluación!G20","v":0},{"$f":"IF(SUM(D6:BV6)=B6,\"OK\",\"ERROR\")","v":"OK"},{"$f":"B6","v":0}]
[{"$f":"Evaluación!C21","v":"Gastos Demolición"},{"$f":"Evaluación!G21","v":649.58699999999999},{"$f":"IF(SUM(D7:BV7)=B7,\"OK\",\"ERROR\")","v":"OK"},{"$f":"B7","v":649.58699999999999}]
[{"$f":"Evaluación!C22","v":"Gastos Varios"},{"$f":"Evaluación!G22","v":500},"OK",500]
["Avance Macrourbanización",{"$f":"Evaluación!G23","v":0},"OK",0]
[null,{"$f":"Evaluación!G24","v":0},"OK",0,{"$f":"+IF(E9=\"\",\"\",E9*$B$10)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"+IF(AK9=\"\",\"\",AK9*$B$10)","v":""},{"$f":"+IF(AL9=\"\",\"\",AL9*$B$10)","v":""},{"$f":"+IF(AM9=\"\",\"\",AM9*$B$10)","v":""},{"$f":"+IF(AN9=\"\",\"\",AN9*$B$10)","v":""}]
[null,null,{"$f":"IF(SUM(D11:BV11)=B11,\"OK\",\"ERROR\")","v":"OK"}]
[null,{"$f":"Evaluación!G26","v":0},"OK",{"$f":"B12","v":0},{"$f":"+IF(E9=\"\",\"\",E9*$B$12)","v":""},"","","","","",{"$f":"+IF(K9=\"\",\"\",K9*$B$12)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["iva",{"$f":"+Evaluación!H25","v":123.42153},{"$f":"IF(SUM(D13:BV13)=B13,\"OK\",\"ERROR\")","v":"OK"},{"$f":"B13","v":123.42153}]
["   Total Terreno",{"$f":"+SUM(B5:B13)","v":30297.108529999998},{"$f":"IF(SUM(D14:BV14)=B14,\"OK\",\"ERROR\")","v":"OK"},{"$f":"SUM(D5:D13)","v":30297.108529999998},{"$f":"SUM(E5:E12)","v":0},{"$f":"SUM(F5:F12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS5:AS12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC5:BC12)","v":0},{"$f":"SUM(BD5:BD12)","v":0},{"$f":"SUM(BE5:BE12)","v":0},{"$f":"SUM(BF5:BF12)","v":0},{"$f":"SUM(BG5:BG12)","v":0},0,0,0,0,0,{"$f":"SUM(BM5:BM12)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW5:BW12)","v":0},{"$f":"SUM(BX5:BX12)","v":0},{"$f":"SUM(BY5:BY12)","v":0},{"$f":"SUM(BZ5:BZ12)","v":0}]
[]
["2.- CONSTRUCCIÓN"]
["Distribución N1",null,null,{"$f":"(_xlfn.IFS(D1=Datos!$J$24,Datos!$D$26,D1>Datos!$J$24,NORMDIST(((IF(D1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+C1-0.5))-IF(D1>Datos!$J$24,Datos!$J$24-1,0))*IF(D1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),D1<Datos!$J$24,0))*IF(D1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(E1=Datos!$J$24,Datos!$D$26,E1>Datos!$J$24,NORMDIST(((IF(E1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+D1-0.5))-IF(E1>Datos!$J$24,Datos!$J$24-1,0))*IF(E1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),E1<Datos!$J$24,0))*IF(E1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(F1=Datos!$J$24,Datos!$D$26,F1>Datos!$J$24,NORMDIST(((IF(F1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+E1-0.5))-IF(F1>Datos!$J$24,Datos!$J$24-1,0))*IF(F1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),F1<Datos!$J$24,0))*IF(F1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(G1=Datos!$J$24,Datos!$D$26,G1>Datos!$J$24,NORMDIST(((IF(G1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+F1-0.5))-IF(G1>Datos!$J$24,Datos!$J$24-1,0))*IF(G1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),G1<Datos!$J$24,0))*IF(G1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(H1=Datos!$J$24,Datos!$D$26,H1>Datos!$J$24,NORMDIST(((IF(H1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+G1-0.5))-IF(H1>Datos!$J$24,Datos!$J$24-1,0))*IF(H1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),H1<Datos!$J$24,0))*IF(H1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(I1=Datos!$J$24,Datos!$D$26,I1>Datos!$J$24,NORMDIST(((IF(I1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+H1-0.5))-IF(I1>Datos!$J$24,Datos!$J$24-1,0))*IF(I1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),I1<Datos!$J$24,0))*IF(I1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(J1=Datos!$J$24,Datos!$D$26,J1>Datos!$J$24,NORMDIST(((IF(J1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+I1-0.5))-IF(J1>Datos!$J$24,Datos!$J$24-1,0))*IF(J1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),J1<Datos!$J$24,0))*IF(J1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(K1=Datos!$J$24,Datos!$D$26,K1>Datos!$J$24,NORMDIST(((IF(K1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+J1-0.5))-IF(K1>Datos!$J$24,Datos!$J$24-1,0))*IF(K1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),K1<Datos!$J$24,0))*IF(K1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(L1=Datos!$J$24,Datos!$D$26,L1>Datos!$J$24,NORMDIST(((IF(L1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+K1-0.5))-IF(L1>Datos!$J$24,Datos!$J$24-1,0))*IF(L1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),L1<Datos!$J$24,0))*IF(L1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(M1=Datos!$J$24,Datos!$D$26,M1>Datos!$J$24,NORMDIST(((IF(M1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+L1-0.5))-IF(M1>Datos!$J$24,Datos!$J$24-1,0))*IF(M1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),M1<Datos!$J$24,0))*IF(M1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(N1=Datos!$J$24,Datos!$D$26,N1>Datos!$J$24,NORMDIST(((IF(N1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+M1-0.5))-IF(N1>Datos!$J$24,Datos!$J$24-1,0))*IF(N1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),N1<Datos!$J$24,0))*IF(N1>Datos!$R$34,0,1)","v":0.1},{"$f":"(_xlfn.IFS(O1=Datos!$J$24,Datos!$D$26,O1>Datos!$J$24,NORMDIST(((IF(O1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+N1-0.5))-IF(O1>Datos!$J$24,Datos!$J$24-1,0))*IF(O1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),O1<Datos!$J$24,0))*IF(O1>Datos!$R$34,0,1)","v":2.5534947164996089E-2},{"$f":"(_xlfn.IFS(P1=Datos!$J$24,Datos!$D$26,P1>Datos!$J$24,NORMDIST(((IF(P1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+O1-0.5))-IF(P1>Datos!$J$24,Datos!$J$24-1,0))*IF(P1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),P1<Datos!$J$24,0))*IF(P1>Datos!$R$34,0,1)","v":3.5373887860700358E-2},{"$f":"(_xlfn.IFS(Q1=Datos!$J$24,Datos!$D$26,Q1>Datos!$J$24,NORMDIST(((IF(Q1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+P1-0.5))-IF(Q1>Datos!$J$24,Datos!$J$24-1,0))*IF(Q1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),Q1<Datos!$J$24,0))*IF(Q1>Datos!$R$34,0,1)","v":4.6642732472160948E-2},{"$f":"(_xlfn.IFS(R1=Datos!$J$24,Datos!$D$26,R1>Datos!$J$24,NORMDIST(((IF(R1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+Q1-0.5))-IF(R1>Datos!$J$24,Datos!$J$24-1,0))*IF(R1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),R1<Datos!$J$24,0))*IF(R1>Datos!$R$34,0,1)","v":5.8538088076325961E-2},{"$f":"(_xlfn.IFS(S1=Datos!$J$24,Datos!$D$26,S1>Datos!$J$24,NORMDIST(((IF(S1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+R1-0.5))-IF(S1>Datos!$J$24,Datos!$J$24-1,0))*IF(S1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),S1<Datos!$J$24,0))*IF(S1>Datos!$R$34,0,1)","v":6.9927248774923914E-2},{"$f":"(_xlfn.IFS(T1=Datos!$J$24,Datos!$D$26,T1>Datos!$J$24,NORMDIST(((IF(T1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+S1-0.5))-IF(T1>Datos!$J$24,Datos!$J$24-1,0))*IF(T1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),T1<Datos!$J$24,0))*IF(T1>Datos!$R$34,0,1)","v":7.9507428703993105E-2},{"$f":"(_xlfn.IFS(U1=Datos!$J$24,Datos!$D$26,U1>Datos!$J$24,NORMDIST(((IF(U1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+T1-0.5))-IF(U1>Datos!$J$24,Datos!$J$24-1,0))*IF(U1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),U1<Datos!$J$24,0))*IF(U1>Datos!$R$34,0,1)","v":8.6044345249468773E-2},{"$f":"(_xlfn.IFS(V1=Datos!$J$24,Datos!$D$26,V1>Datos!$J$24,NORMDIST(((IF(V1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+U1-0.5))-IF(V1>Datos!$J$24,Datos!$J$24-1,0))*IF(V1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),V1<Datos!$J$24,0))*IF(V1>Datos!$R$34,0,1)","v":8.8631952954374801E-2},{"$f":"(_xlfn.IFS(W1=Datos!$J$24,Datos!$D$26,W1>Datos!$J$24,NORMDIST(((IF(W1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+V1-0.5))-IF(W1>Datos!$J$24,Datos!$J$24-1,0))*IF(W1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),W1<Datos!$J$24,0))*IF(W1>Datos!$R$34,0,1)","v":8.6898376438990191E-2},{"$f":"(_xlfn.IFS(X1=Datos!$J$24,Datos!$D$26,X1>Datos!$J$24,NORMDIST(((IF(X1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+W1-0.5))-IF(X1>Datos!$J$24,Datos!$J$24-1,0))*IF(X1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),X1<Datos!$J$24,0))*IF(X1>Datos!$R$34,0,1)","v":8.1093559732535722E-2},{"$f":"(_xlfn.IFS(Y1=Datos!$J$24,Datos!$D$26,Y1>Datos!$J$24,NORMDIST(((IF(Y1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+X1-0.5))-IF(Y1>Datos!$J$24,Datos!$J$24-1,0))*IF(Y1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),Y1<Datos!$J$24,0))*IF(Y1>Datos!$R$34,0,1)","v":7.2030167766151787E-2},{"$f":"(_xlfn.IFS(Z1=Datos!$J$24,Datos!$D$26,Z1>Datos!$J$24,NORMDIST(((IF(Z1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+Y1-0.5))-IF(Z1>Datos!$J$24,Datos!$J$24-1,0))*IF(Z1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),Z1<Datos!$J$24,0))*IF(Z1>Datos!$R$34,0,1)","v":6.0896992754895206E-2},{"$f":"(_xlfn.IFS(AA1=Datos!$J$24,Datos!$D$26,AA1>Datos!$J$24,NORMDIST(((IF(AA1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+Z1-0.5))-IF(AA1>Datos!$J$24,Datos!$J$24-1,0))*IF(AA1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AA1<Datos!$J$24,0))*IF(AA1>Datos!$R$34,0,1)","v":4.9003897846192968E-2},{"$f":"(_xlfn.IFS(AB1=Datos!$J$24,Datos!$D$26,AB1>Datos!$J$24,NORMDIST(((IF(AB1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AA1-0.5))-IF(AB1>Datos!$J$24,Datos!$J$24-1,0))*IF(AB1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AB1<Datos!$J$24,0))*IF(AB1>Datos!$R$34,0,1)","v":3.7533474050725567E-2},{"$f":"(_xlfn.IFS(AC1=Datos!$J$24,Datos!$D$26,AC1>Datos!$J$24,NORMDIST(((IF(AC1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AB1-0.5))-IF(AC1>Datos!$J$24,Datos!$J$24-1,0))*IF(AC1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AC1<Datos!$J$24,0))*IF(AC1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AD1=Datos!$J$24,Datos!$D$26,AD1>Datos!$J$24,NORMDIST(((IF(AD1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AC1-0.5))-IF(AD1>Datos!$J$24,Datos!$J$24-1,0))*IF(AD1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AD1<Datos!$J$24,0))*IF(AD1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AE1=Datos!$J$24,Datos!$D$26,AE1>Datos!$J$24,NORMDIST(((IF(AE1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AD1-0.5))-IF(AE1>Datos!$J$24,Datos!$J$24-1,0))*IF(AE1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AE1<Datos!$J$24,0))*IF(AE1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AF1=Datos!$J$24,Datos!$D$26,AF1>Datos!$J$24,NORMDIST(((IF(AF1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AE1-0.5))-IF(AF1>Datos!$J$24,Datos!$J$24-1,0))*IF(AF1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AF1<Datos!$J$24,0))*IF(AF1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AG1=Datos!$J$24,Datos!$D$26,AG1>Datos!$J$24,NORMDIST(((IF(AG1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AF1-0.5))-IF(AG1>Datos!$J$24,Datos!$J$24-1,0))*IF(AG1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AG1<Datos!$J$24,0))*IF(AG1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AH1=Datos!$J$24,Datos!$D$26,AH1>Datos!$J$24,NORMDIST(((IF(AH1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AG1-0.5))-IF(AH1>Datos!$J$24,Datos!$J$24-1,0))*IF(AH1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AH1<Datos!$J$24,0))*IF(AH1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AI1=Datos!$J$24,Datos!$D$26,AI1>Datos!$J$24,NORMDIST(((IF(AI1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AH1-0.5))-IF(AI1>Datos!$J$24,Datos!$J$24-1,0))*IF(AI1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AI1<Datos!$J$24,0))*IF(AI1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AJ1=Datos!$J$24,Datos!$D$26,AJ1>Datos!$J$24,NORMDIST(((IF(AJ1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AI1-0.5))-IF(AJ1>Datos!$J$24,Datos!$J$24-1,0))*IF(AJ1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AJ1<Datos!$J$24,0))*IF(AJ1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AK1=Datos!$J$24,Datos!$D$26,AK1>Datos!$J$24,NORMDIST(((IF(AK1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AJ1-0.5))-IF(AK1>Datos!$J$24,Datos!$J$24-1,0))*IF(AK1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AK1<Datos!$J$24,0))*IF(AK1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AL1=Datos!$J$24,Datos!$D$26,AL1>Datos!$J$24,NORMDIST(((IF(AL1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AK1-0.5))-IF(AL1>Datos!$J$24,Datos!$J$24-1,0))*IF(AL1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AL1<Datos!$J$24,0))*IF(AL1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AM1=Datos!$J$24,Datos!$D$26,AM1>Datos!$J$24,NORMDIST(((IF(AM1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AL1-0.5))-IF(AM1>Datos!$J$24,Datos!$J$24-1,0))*IF(AM1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AM1<Datos!$J$24,0))*IF(AM1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AN1=Datos!$J$24,Datos!$D$26,AN1>Datos!$J$24,NORMDIST(((IF(AN1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AM1-0.5))-IF(AN1>Datos!$J$24,Datos!$J$24-1,0))*IF(AN1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AN1<Datos!$J$24,0))*IF(AN1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AO1=Datos!$J$24,Datos!$D$26,AO1>Datos!$J$24,NORMDIST(((IF(AO1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AN1-0.5))-IF(AO1>Datos!$J$24,Datos!$J$24-1,0))*IF(AO1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AO1<Datos!$J$24,0))*IF(AO1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AP1=Datos!$J$24,Datos!$D$26,AP1>Datos!$J$24,NORMDIST(((IF(AP1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AO1-0.5))-IF(AP1>Datos!$J$24,Datos!$J$24-1,0))*IF(AP1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AP1<Datos!$J$24,0))*IF(AP1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AQ1=Datos!$J$24,Datos!$D$26,AQ1>Datos!$J$24,NORMDIST(((IF(AQ1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AP1-0.5))-IF(AQ1>Datos!$J$24,Datos!$J$24-1,0))*IF(AQ1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AQ1<Datos!$J$24,0))*IF(AQ1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AR1=Datos!$J$24,Datos!$D$26,AR1>Datos!$J$24,NORMDIST(((IF(AR1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AQ1-0.5))-IF(AR1>Datos!$J$24,Datos!$J$24-1,0))*IF(AR1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AR1<Datos!$J$24,0))*IF(AR1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AS1=Datos!$J$24,Datos!$D$26,AS1>Datos!$J$24,NORMDIST(((IF(AS1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AR1-0.5))-IF(AS1>Datos!$J$24,Datos!$J$24-1,0))*IF(AS1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AS1<Datos!$J$24,0))*IF(AS1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AT1=Datos!$J$24,Datos!$D$26,AT1>Datos!$J$24,NORMDIST(((IF(AT1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AS1-0.5))-IF(AT1>Datos!$J$24,Datos!$J$24-1,0))*IF(AT1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AT1<Datos!$J$24,0))*IF(AT1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AU1=Datos!$J$24,Datos!$D$26,AU1>Datos!$J$24,NORMDIST(((IF(AU1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AT1-0.5))-IF(AU1>Datos!$J$24,Datos!$J$24-1,0))*IF(AU1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AU1<Datos!$J$24,0))*IF(AU1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AV1=Datos!$J$24,Datos!$D$26,AV1>Datos!$J$24,NORMDIST(((IF(AV1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AU1-0.5))-IF(AV1>Datos!$J$24,Datos!$J$24-1,0))*IF(AV1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AV1<Datos!$J$24,0))*IF(AV1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AW1=Datos!$J$24,Datos!$D$26,AW1>Datos!$J$24,NORMDIST(((IF(AW1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AV1-0.5))-IF(AW1>Datos!$J$24,Datos!$J$24-1,0))*IF(AW1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AW1<Datos!$J$24,0))*IF(AW1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AX1=Datos!$J$24,Datos!$D$26,AX1>Datos!$J$24,NORMDIST(((IF(AX1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AW1-0.5))-IF(AX1>Datos!$J$24,Datos!$J$24-1,0))*IF(AX1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AX1<Datos!$J$24,0))*IF(AX1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AY1=Datos!$J$24,Datos!$D$26,AY1>Datos!$J$24,NORMDIST(((IF(AY1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AX1-0.5))-IF(AY1>Datos!$J$24,Datos!$J$24-1,0))*IF(AY1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AY1<Datos!$J$24,0))*IF(AY1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AZ1=Datos!$J$24,Datos!$D$26,AZ1>Datos!$J$24,NORMDIST(((IF(AZ1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AY1-0.5))-IF(AZ1>Datos!$J$24,Datos!$J$24-1,0))*IF(AZ1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AZ1<Datos!$J$24,0))*IF(AZ1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BA1=Datos!$J$24,Datos!$D$26,BA1>Datos!$J$24,NORMDIST(((IF(BA1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+AZ1-0.5))-IF(BA1>Datos!$J$24,Datos!$J$24-1,0))*IF(BA1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BA1<Datos!$J$24,0))*IF(BA1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BB1=Datos!$J$24,Datos!$D$26,BB1>Datos!$J$24,NORMDIST(((IF(BB1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BA1-0.5))-IF(BB1>Datos!$J$24,Datos!$J$24-1,0))*IF(BB1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BB1<Datos!$J$24,0))*IF(BB1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BC1=Datos!$J$24,Datos!$D$26,BC1>Datos!$J$24,NORMDIST(((IF(BC1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BB1-0.5))-IF(BC1>Datos!$J$24,Datos!$J$24-1,0))*IF(BC1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BC1<Datos!$J$24,0))*IF(BC1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BD1=Datos!$J$24,Datos!$D$26,BD1>Datos!$J$24,NORMDIST(((IF(BD1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BC1-0.5))-IF(BD1>Datos!$J$24,Datos!$J$24-1,0))*IF(BD1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BD1<Datos!$J$24,0))*IF(BD1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BE1=Datos!$J$24,Datos!$D$26,BE1>Datos!$J$24,NORMDIST(((IF(BE1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BD1-0.5))-IF(BE1>Datos!$J$24,Datos!$J$24-1,0))*IF(BE1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BE1<Datos!$J$24,0))*IF(BE1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BF1=Datos!$J$24,Datos!$D$26,BF1>Datos!$J$24,NORMDIST(((IF(BF1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BE1-0.5))-IF(BF1>Datos!$J$24,Datos!$J$24-1,0))*IF(BF1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BF1<Datos!$J$24,0))*IF(BF1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BG1=Datos!$J$24,Datos!$D$26,BG1>Datos!$J$24,NORMDIST(((IF(BG1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BF1-0.5))-IF(BG1>Datos!$J$24,Datos!$J$24-1,0))*IF(BG1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BG1<Datos!$J$24,0))*IF(BG1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BH1=Datos!$J$24,Datos!$D$26,BH1>Datos!$J$24,NORMDIST(((IF(BH1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BG1-0.5))-IF(BH1>Datos!$J$24,Datos!$J$24-1,0))*IF(BH1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BH1<Datos!$J$24,0))*IF(BH1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BI1=Datos!$J$24,Datos!$D$26,BI1>Datos!$J$24,NORMDIST(((IF(BI1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BH1-0.5))-IF(BI1>Datos!$J$24,Datos!$J$24-1,0))*IF(BI1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BI1<Datos!$J$24,0))*IF(BI1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BJ1=Datos!$J$24,Datos!$D$26,BJ1>Datos!$J$24,NORMDIST(((IF(BJ1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BI1-0.5))-IF(BJ1>Datos!$J$24,Datos!$J$24-1,0))*IF(BJ1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BJ1<Datos!$J$24,0))*IF(BJ1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BK1=Datos!$J$24,Datos!$D$26,BK1>Datos!$J$24,NORMDIST(((IF(BK1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BJ1-0.5))-IF(BK1>Datos!$J$24,Datos!$J$24-1,0))*IF(BK1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BK1<Datos!$J$24,0))*IF(BK1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BL1=Datos!$J$24,Datos!$D$26,BL1>Datos!$J$24,NORMDIST(((IF(BL1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BK1-0.5))-IF(BL1>Datos!$J$24,Datos!$J$24-1,0))*IF(BL1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BL1<Datos!$J$24,0))*IF(BL1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BM1=Datos!$J$24,Datos!$D$26,BM1>Datos!$J$24,NORMDIST(((IF(BM1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BL1-0.5))-IF(BM1>Datos!$J$24,Datos!$J$24-1,0))*IF(BM1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BM1<Datos!$J$24,0))*IF(BM1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BN1=Datos!$J$24,Datos!$D$26,BN1>Datos!$J$24,NORMDIST(((IF(BN1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BM1-0.5))-IF(BN1>Datos!$J$24,Datos!$J$24-1,0))*IF(BN1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BN1<Datos!$J$24,0))*IF(BN1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BO1=Datos!$J$24,Datos!$D$26,BO1>Datos!$J$24,NORMDIST(((IF(BO1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BN1-0.5))-IF(BO1>Datos!$J$24,Datos!$J$24-1,0))*IF(BO1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BO1<Datos!$J$24,0))*IF(BO1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BP1=Datos!$J$24,Datos!$D$26,BP1>Datos!$J$24,NORMDIST(((IF(BP1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BO1-0.5))-IF(BP1>Datos!$J$24,Datos!$J$24-1,0))*IF(BP1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BP1<Datos!$J$24,0))*IF(BP1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BQ1=Datos!$J$24,Datos!$D$26,BQ1>Datos!$J$24,NORMDIST(((IF(BQ1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BP1-0.5))-IF(BQ1>Datos!$J$24,Datos!$J$24-1,0))*IF(BQ1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BQ1<Datos!$J$24,0))*IF(BQ1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BR1=Datos!$J$24,Datos!$D$26,BR1>Datos!$J$24,NORMDIST(((IF(BR1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BQ1-0.5))-IF(BR1>Datos!$J$24,Datos!$J$24-1,0))*IF(BR1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BR1<Datos!$J$24,0))*IF(BR1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BS1=Datos!$J$24,Datos!$D$26,BS1>Datos!$J$24,NORMDIST(((IF(BS1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BR1-0.5))-IF(BS1>Datos!$J$24,Datos!$J$24-1,0))*IF(BS1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BS1<Datos!$J$24,0))*IF(BS1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BT1=Datos!$J$24,Datos!$D$26,BT1>Datos!$J$24,NORMDIST(((IF(BT1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BS1-0.5))-IF(BT1>Datos!$J$24,Datos!$J$24-1,0))*IF(BT1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BT1<Datos!$J$24,0))*IF(BT1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BU1=Datos!$J$24,Datos!$D$26,BU1>Datos!$J$24,NORMDIST(((IF(BU1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BT1-0.5))-IF(BU1>Datos!$J$24,Datos!$J$24-1,0))*IF(BU1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BU1<Datos!$J$24,0))*IF(BU1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BV1=Datos!$J$24,Datos!$D$26,BV1>Datos!$J$24,NORMDIST(((IF(BV1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BU1-0.5))-IF(BV1>Datos!$J$24,Datos!$J$24-1,0))*IF(BV1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BV1<Datos!$J$24,0))*IF(BV1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BW1=Datos!$J$24,Datos!$D$26,BW1>Datos!$J$24,NORMDIST(((IF(BW1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BV1-0.5))-IF(BW1>Datos!$J$24,Datos!$J$24-1,0))*IF(BW1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BW1<Datos!$J$24,0))*IF(BW1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BX1=Datos!$J$24,Datos!$D$26,BX1>Datos!$J$24,NORMDIST(((IF(BX1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BW1-0.5))-IF(BX1>Datos!$J$24,Datos!$J$24-1,0))*IF(BX1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BX1<Datos!$J$24,0))*IF(BX1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BY1=Datos!$J$24,Datos!$D$26,BY1>Datos!$J$24,NORMDIST(((IF(BY1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BX1-0.5))-IF(BY1>Datos!$J$24,Datos!$J$24-1,0))*IF(BY1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BY1<Datos!$J$24,0))*IF(BY1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BZ1=Datos!$J$24,Datos!$D$26,BZ1>Datos!$J$24,NORMDIST(((IF(BZ1<=Datos!$J$24,0,((-1*(Datos!$R$34-Datos!$J$24)/2)+BY1-0.5))-IF(BZ1>Datos!$J$24,Datos!$J$24-1,0))*IF(BZ1>Datos!$R$34,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BZ1<Datos!$J$24,0))*IF(BZ1>Datos!$R$34,0,1)","v":0}]
["Distribución N2",null,null,{"$f":"(_xlfn.IFS(D1=Datos!$J$24,Datos!$D$26,D1<Datos!$J$24,0,D1>Datos!$J$24,D17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(D1<Datos!$J$24,0,1)*IF(D1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(E1=Datos!$J$24,Datos!$D$26,E1<Datos!$J$24,0,E1>Datos!$J$24,E17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(E1<Datos!$J$24,0,1)*IF(E1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(F1=Datos!$J$24,Datos!$D$26,F1<Datos!$J$24,0,F1>Datos!$J$24,F17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(F1<Datos!$J$24,0,1)*IF(F1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(G1=Datos!$J$24,Datos!$D$26,G1<Datos!$J$24,0,G1>Datos!$J$24,G17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(G1<Datos!$J$24,0,1)*IF(G1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(H1=Datos!$J$24,Datos!$D$26,H1<Datos!$J$24,0,H1>Datos!$J$24,H17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(H1<Datos!$J$24,0,1)*IF(H1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(I1=Datos!$J$24,Datos!$D$26,I1<Datos!$J$24,0,I1>Datos!$J$24,I17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(I1<Datos!$J$24,0,1)*IF(I1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(J1=Datos!$J$24,Datos!$D$26,J1<Datos!$J$24,0,J1>Datos!$J$24,J17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(J1<Datos!$J$24,0,1)*IF(J1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(K1=Datos!$J$24,Datos!$D$26,K1<Datos!$J$24,0,K1>Datos!$J$24,K17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(K1<Datos!$J$24,0,1)*IF(K1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(L1=Datos!$J$24,Datos!$D$26,L1<Datos!$J$24,0,L1>Datos!$J$24,L17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(L1<Datos!$J$24,0,1)*IF(L1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(M1=Datos!$J$24,Datos!$D$26,M1<Datos!$J$24,0,M1>Datos!$J$24,M17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(M1<Datos!$J$24,0,1)*IF(M1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(N1=Datos!$J$24,Datos!$D$26,N1<Datos!$J$24,0,N1>Datos!$J$24,N17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(N1<Datos!$J$24,0,1)*IF(N1>Datos!$R$34,0,1)","v":0.1},{"$f":"(_xlfn.IFS(O1=Datos!$J$24,Datos!$D$26,O1<Datos!$J$24,0,O1>Datos!$J$24,O17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(O1<Datos!$J$24,0,1)*IF(O1>Datos!$R$34,0,1)","v":2.9094446076336607E-2},{"$f":"(_xlfn.IFS(P1=Datos!$J$24,Datos!$D$26,P1<Datos!$J$24,0,P1>Datos!$J$24,P17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(P1<Datos!$J$24,0,1)*IF(P1>Datos!$R$34,0,1)","v":4.0304907083745761E-2},{"$f":"(_xlfn.IFS(Q1=Datos!$J$24,Datos!$D$26,Q1<Datos!$J$24,0,Q1>Datos!$J$24,Q17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(Q1<Datos!$J$24,0,1)*IF(Q1>Datos!$R$34,0,1)","v":5.3144596540405216E-2},{"$f":"(_xlfn.IFS(R1=Datos!$J$24,Datos!$D$26,R1<Datos!$J$24,0,R1>Datos!$J$24,R17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(R1<Datos!$J$24,0,1)*IF(R1>Datos!$R$34,0,1)","v":6.6698130837850492E-2},{"$f":"(_xlfn.IFS(S1=Datos!$J$24,Datos!$D$26,S1<Datos!$J$24,0,S1>Datos!$J$24,S17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(S1<Datos!$J$24,0,1)*IF(S1>Datos!$R$34,0,1)","v":7.9674908101534367E-2},{"$f":"(_xlfn.IFS(T1=Datos!$J$24,Datos!$D$26,T1<Datos!$J$24,0,T1>Datos!$J$24,T17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(T1<Datos!$J$24,0,1)*IF(T1>Datos!$R$34,0,1)","v":9.0590537828389467E-2},{"$f":"(_xlfn.IFS(U1=Datos!$J$24,Datos!$D$26,U1<Datos!$J$24,0,U1>Datos!$J$24,U17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(U1<Datos!$J$24,0,1)*IF(U1>Datos!$R$34,0,1)","v":9.8038681923183935E-2},{"$f":"(_xlfn.IFS(V1=Datos!$J$24,Datos!$D$26,V1<Datos!$J$24,0,V1>Datos!$J$24,V17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(V1<Datos!$J$24,0,1)*IF(V1>Datos!$R$34,0,1)","v":0.10098699477265417},{"$f":"(_xlfn.IFS(W1=Datos!$J$24,Datos!$D$26,W1<Datos!$J$24,0,W1>Datos!$J$24,W17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(W1<Datos!$J$24,0,1)*IF(W1>Datos!$R$34,0,1)","v":9.9011762628246139E-2},{"$f":"(_xlfn.IFS(X1=Datos!$J$24,Datos!$D$26,X1<Datos!$J$24,0,X1>Datos!$J$24,X17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(X1<Datos!$J$24,0,1)*IF(X1>Datos!$R$34,0,1)","v":9.2397771005014076E-2},{"$f":"(_xlfn.IFS(Y1=Datos!$J$24,Datos!$D$26,Y1<Datos!$J$24,0,Y1>Datos!$J$24,Y17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(Y1<Datos!$J$24,0,1)*IF(Y1>Datos!$R$34,0,1)","v":8.207096801103185E-2},{"$f":"(_xlfn.IFS(Z1=Datos!$J$24,Datos!$D$26,Z1<Datos!$J$24,0,Z1>Datos!$J$24,Z17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(Z1<Datos!$J$24,0,1)*IF(Z1>Datos!$R$34,0,1)","v":6.9385860110458192E-2},{"$f":"(_xlfn.IFS(AA1=Datos!$J$24,Datos!$D$26,AA1<Datos!$J$24,0,AA1>Datos!$J$24,AA17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AA1<Datos!$J$24,0,1)*IF(AA1>Datos!$R$34,0,1)","v":5.5834901642984748E-2},{"$f":"(_xlfn.IFS(AB1=Datos!$J$24,Datos!$D$26,AB1<Datos!$J$24,0,AB1>Datos!$J$24,AB17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AB1<Datos!$J$24,0,1)*IF(AB1>Datos!$R$34,0,1)","v":4.2765533438164902E-2},{"$f":"(_xlfn.IFS(AC1=Datos!$J$24,Datos!$D$26,AC1<Datos!$J$24,0,AC1>Datos!$J$24,AC17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AC1<Datos!$J$24,0,1)*IF(AC1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AD1=Datos!$J$24,Datos!$D$26,AD1<Datos!$J$24,0,AD1>Datos!$J$24,AD17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AD1<Datos!$J$24,0,1)*IF(AD1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AE1=Datos!$J$24,Datos!$D$26,AE1<Datos!$J$24,0,AE1>Datos!$J$24,AE17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AE1<Datos!$J$24,0,1)*IF(AE1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AF1=Datos!$J$24,Datos!$D$26,AF1<Datos!$J$24,0,AF1>Datos!$J$24,AF17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AF1<Datos!$J$24,0,1)*IF(AF1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AG1=Datos!$J$24,Datos!$D$26,AG1<Datos!$J$24,0,AG1>Datos!$J$24,AG17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AG1<Datos!$J$24,0,1)*IF(AG1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AH1=Datos!$J$24,Datos!$D$26,AH1<Datos!$J$24,0,AH1>Datos!$J$24,AH17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AH1<Datos!$J$24,0,1)*IF(AH1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AI1=Datos!$J$24,Datos!$D$26,AI1<Datos!$J$24,0,AI1>Datos!$J$24,AI17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AI1<Datos!$J$24,0,1)*IF(AI1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AJ1=Datos!$J$24,Datos!$D$26,AJ1<Datos!$J$24,0,AJ1>Datos!$J$24,AJ17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AJ1<Datos!$J$24,0,1)*IF(AJ1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AK1=Datos!$J$24,Datos!$D$26,AK1<Datos!$J$24,0,AK1>Datos!$J$24,AK17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AK1<Datos!$J$24,0,1)*IF(AK1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AL1=Datos!$J$24,Datos!$D$26,AL1<Datos!$J$24,0,AL1>Datos!$J$24,AL17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AL1<Datos!$J$24,0,1)*IF(AL1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AM1=Datos!$J$24,Datos!$D$26,AM1<Datos!$J$24,0,AM1>Datos!$J$24,AM17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AM1<Datos!$J$24,0,1)*IF(AM1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AN1=Datos!$J$24,Datos!$D$26,AN1<Datos!$J$24,0,AN1>Datos!$J$24,AN17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AN1<Datos!$J$24,0,1)*IF(AN1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AO1=Datos!$J$24,Datos!$D$26,AO1<Datos!$J$24,0,AO1>Datos!$J$24,AO17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AO1<Datos!$J$24,0,1)*IF(AO1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AP1=Datos!$J$24,Datos!$D$26,AP1<Datos!$J$24,0,AP1>Datos!$J$24,AP17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AP1<Datos!$J$24,0,1)*IF(AP1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AQ1=Datos!$J$24,Datos!$D$26,AQ1<Datos!$J$24,0,AQ1>Datos!$J$24,AQ17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AQ1<Datos!$J$24,0,1)*IF(AQ1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AR1=Datos!$J$24,Datos!$D$26,AR1<Datos!$J$24,0,AR1>Datos!$J$24,AR17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AR1<Datos!$J$24,0,1)*IF(AR1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AS1=Datos!$J$24,Datos!$D$26,AS1<Datos!$J$24,0,AS1>Datos!$J$24,AS17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AS1<Datos!$J$24,0,1)*IF(AS1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AT1=Datos!$J$24,Datos!$D$26,AT1<Datos!$J$24,0,AT1>Datos!$J$24,AT17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AT1<Datos!$J$24,0,1)*IF(AT1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AU1=Datos!$J$24,Datos!$D$26,AU1<Datos!$J$24,0,AU1>Datos!$J$24,AU17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AU1<Datos!$J$24,0,1)*IF(AU1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AV1=Datos!$J$24,Datos!$D$26,AV1<Datos!$J$24,0,AV1>Datos!$J$24,AV17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AV1<Datos!$J$24,0,1)*IF(AV1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AW1=Datos!$J$24,Datos!$D$26,AW1<Datos!$J$24,0,AW1>Datos!$J$24,AW17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AW1<Datos!$J$24,0,1)*IF(AW1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AX1=Datos!$J$24,Datos!$D$26,AX1<Datos!$J$24,0,AX1>Datos!$J$24,AX17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AX1<Datos!$J$24,0,1)*IF(AX1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AY1=Datos!$J$24,Datos!$D$26,AY1<Datos!$J$24,0,AY1>Datos!$J$24,AY17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AY1<Datos!$J$24,0,1)*IF(AY1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(AZ1=Datos!$J$24,Datos!$D$26,AZ1<Datos!$J$24,0,AZ1>Datos!$J$24,AZ17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(AZ1<Datos!$J$24,0,1)*IF(AZ1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BA1=Datos!$J$24,Datos!$D$26,BA1<Datos!$J$24,0,BA1>Datos!$J$24,BA17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BA1<Datos!$J$24,0,1)*IF(BA1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BB1=Datos!$J$24,Datos!$D$26,BB1<Datos!$J$24,0,BB1>Datos!$J$24,BB17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BB1<Datos!$J$24,0,1)*IF(BB1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BC1=Datos!$J$24,Datos!$D$26,BC1<Datos!$J$24,0,BC1>Datos!$J$24,BC17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BC1<Datos!$J$24,0,1)*IF(BC1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BD1=Datos!$J$24,Datos!$D$26,BD1<Datos!$J$24,0,BD1>Datos!$J$24,BD17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BD1<Datos!$J$24,0,1)*IF(BD1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BE1=Datos!$J$24,Datos!$D$26,BE1<Datos!$J$24,0,BE1>Datos!$J$24,BE17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BE1<Datos!$J$24,0,1)*IF(BE1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BF1=Datos!$J$24,Datos!$D$26,BF1<Datos!$J$24,0,BF1>Datos!$J$24,BF17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BF1<Datos!$J$24,0,1)*IF(BF1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BG1=Datos!$J$24,Datos!$D$26,BG1<Datos!$J$24,0,BG1>Datos!$J$24,BG17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BG1<Datos!$J$24,0,1)*IF(BG1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BH1=Datos!$J$24,Datos!$D$26,BH1<Datos!$J$24,0,BH1>Datos!$J$24,BH17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BH1<Datos!$J$24,0,1)*IF(BH1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BI1=Datos!$J$24,Datos!$D$26,BI1<Datos!$J$24,0,BI1>Datos!$J$24,BI17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BI1<Datos!$J$24,0,1)*IF(BI1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BJ1=Datos!$J$24,Datos!$D$26,BJ1<Datos!$J$24,0,BJ1>Datos!$J$24,BJ17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BJ1<Datos!$J$24,0,1)*IF(BJ1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BK1=Datos!$J$24,Datos!$D$26,BK1<Datos!$J$24,0,BK1>Datos!$J$24,BK17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BK1<Datos!$J$24,0,1)*IF(BK1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BL1=Datos!$J$24,Datos!$D$26,BL1<Datos!$J$24,0,BL1>Datos!$J$24,BL17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BL1<Datos!$J$24,0,1)*IF(BL1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BM1=Datos!$J$24,Datos!$D$26,BM1<Datos!$J$24,0,BM1>Datos!$J$24,BM17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BM1<Datos!$J$24,0,1)*IF(BM1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BN1=Datos!$J$24,Datos!$D$26,BN1<Datos!$J$24,0,BN1>Datos!$J$24,BN17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BN1<Datos!$J$24,0,1)*IF(BN1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BO1=Datos!$J$24,Datos!$D$26,BO1<Datos!$J$24,0,BO1>Datos!$J$24,BO17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BO1<Datos!$J$24,0,1)*IF(BO1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BP1=Datos!$J$24,Datos!$D$26,BP1<Datos!$J$24,0,BP1>Datos!$J$24,BP17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BP1<Datos!$J$24,0,1)*IF(BP1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BQ1=Datos!$J$24,Datos!$D$26,BQ1<Datos!$J$24,0,BQ1>Datos!$J$24,BQ17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BQ1<Datos!$J$24,0,1)*IF(BQ1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BR1=Datos!$J$24,Datos!$D$26,BR1<Datos!$J$24,0,BR1>Datos!$J$24,BR17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BR1<Datos!$J$24,0,1)*IF(BR1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BS1=Datos!$J$24,Datos!$D$26,BS1<Datos!$J$24,0,BS1>Datos!$J$24,BS17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BS1<Datos!$J$24,0,1)*IF(BS1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BT1=Datos!$J$24,Datos!$D$26,BT1<Datos!$J$24,0,BT1>Datos!$J$24,BT17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BT1<Datos!$J$24,0,1)*IF(BT1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BU1=Datos!$J$24,Datos!$D$26,BU1<Datos!$J$24,0,BU1>Datos!$J$24,BU17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BU1<Datos!$J$24,0,1)*IF(BU1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BV1=Datos!$J$24,Datos!$D$26,BV1<Datos!$J$24,0,BV1>Datos!$J$24,BV17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BV1<Datos!$J$24,0,1)*IF(BV1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BW1=Datos!$J$24,Datos!$D$26,BW1<Datos!$J$24,0,BW1>Datos!$J$24,BW17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BW1<Datos!$J$24,0,1)*IF(BW1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BX1=Datos!$J$24,Datos!$D$26,BX1<Datos!$J$24,0,BX1>Datos!$J$24,BX17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BX1<Datos!$J$24,0,1)*IF(BX1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BY1=Datos!$J$24,Datos!$D$26,BY1<Datos!$J$24,0,BY1>Datos!$J$24,BY17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BY1<Datos!$J$24,0,1)*IF(BY1>Datos!$R$34,0,1)","v":0},{"$f":"(_xlfn.IFS(BZ1=Datos!$J$24,Datos!$D$26,BZ1<Datos!$J$24,0,BZ1>Datos!$J$24,BZ17/(SUM($D$17:$BZ$17)-Datos!$D$26)))*IF(BZ1<Datos!$J$24,0,1)*IF(BZ1>Datos!$R$34,0,1)","v":0}]
["Avance Edificación",1,{"$f":"IF(SUM(E19:BV19)=B19,\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(D20/$B$20=0,0,D20/$B$20)","v":0},{"$f":"IF(E20/$B$20=0,0,E20/$B$20)","v":0},{"$f":"IF(F20/$B$20=0,0,F20/$B$20)","v":0},0,0,0,0,0,0,0,0.1,2.6185001468702944E-2,3.6274416375371182E-2,{"$f":"IF(Q20/$B$20=0,0,Q20/$B$20)","v":4.7830136886364692E-2},{"$f":"IF(R20/$B$20=0,0,R20/$B$20)","v":6.0028317754065433E-2},7.1707417291380929E-2,8.1531484045550523E-2,8.8234813730865544E-2,9.0888295295388749E-2,8.9110586365421518E-2,8.3157993904512659E-2,7.3863871209928655E-2,6.2447274099412364E-2,5.0251411478686274E-2,3.848898009434841E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR20/$B$20=0,0,BR20/$B$20)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"Evaluación!C57","v":"   Total Construcción Neto"},{"$f":"Evaluación!G39","v":159308.28599999999},{"$f":"IF(SUM(E20:BV20)=B20,\"OK\",\"ERROR\")","v":"OK"},{"$f":"_xlfn.IFS(D1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,D1<Datos!$J$24,0,D1>Datos!$J$24,(D18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(E1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,E1<Datos!$J$24,0,E1>Datos!$J$24,(E18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(F1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,F1<Datos!$J$24,0,F1>Datos!$J$24,(F18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(G1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,G1<Datos!$J$24,0,G1>Datos!$J$24,(G18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(H1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,H1<Datos!$J$24,0,H1>Datos!$J$24,(H18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(I1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,I1<Datos!$J$24,0,I1>Datos!$J$24,(I18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(J1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,J1<Datos!$J$24,0,J1>Datos!$J$24,(J18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(K1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,K1<Datos!$J$24,0,K1>Datos!$J$24,(K18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(L1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,L1<Datos!$J$24,0,L1>Datos!$J$24,(L18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(M1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,M1<Datos!$J$24,0,M1>Datos!$J$24,(M18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(N1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,N1<Datos!$J$24,0,N1>Datos!$J$24,(N18*((1-Datos!$D$26)*Flujo!$B$20)))","v":15930.828600000001},{"$f":"_xlfn.IFS(O1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,O1<Datos!$J$24,0,O1>Datos!$J$24,(O18*((1-Datos!$D$26)*Flujo!$B$20)))","v":4171.4877028865485},{"$f":"_xlfn.IFS(P1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,P1<Datos!$J$24,0,P1>Datos!$J$24,(P18*((1-Datos!$D$26)*Flujo!$B$20)))","v":5778.8150984107151},{"$f":"_xlfn.IFS(Q1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,Q1<Datos!$J$24,0,Q1>Datos!$J$24,(Q18*((1-Datos!$D$26)*Flujo!$B$20)))","v":7619.7371265121355},{"$f":"_xlfn.IFS(R1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,R1<Datos!$J$24,0,R1>Datos!$J$24,(R18*((1-Datos!$D$26)*Flujo!$B$20)))","v":9563.0084128635335},{"$f":"_xlfn.IFS(S1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,S1<Datos!$J$24,0,S1>Datos!$J$24,(S18*((1-Datos!$D$26)*Flujo!$B$20)))","v":11423.585742176658},{"$f":"_xlfn.IFS(T1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,T1<Datos!$J$24,0,T1>Datos!$J$24,(T18*((1-Datos!$D$26)*Flujo!$B$20)))","v":12988.640978332998},{"$f":"_xlfn.IFS(U1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,U1<Datos!$J$24,0,U1>Datos!$J$24,(U18*((1-Datos!$D$26)*Flujo!$B$20)))","v":14056.536940993454},{"$f":"_xlfn.IFS(V1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,V1<Datos!$J$24,0,V1>Datos!$J$24,(V18*((1-Datos!$D$26)*Flujo!$B$20)))","v":14479.258540970244},{"$f":"_xlfn.IFS(W1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,W1<Datos!$J$24,0,W1>Datos!$J$24,(W18*((1-Datos!$D$26)*Flujo!$B$20)))","v":14196.054778330272},{"$f":"_xlfn.IFS(X1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,X1<Datos!$J$24,0,X1>Datos!$J$24,(X18*((1-Datos!$D$26)*Flujo!$B$20)))","v":13247.757476126359},{"$f":"_xlfn.IFS(Y1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,Y1<Datos!$J$24,0,Y1>Datos!$J$24,(Y18*((1-Datos!$D$26)*Flujo!$B$20)))","v":11767.12671977848},{"$f":"_xlfn.IFS(Z1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,Z1<Datos!$J$24,0,Z1>Datos!$J$24,(Z18*((1-Datos!$D$26)*Flujo!$B$20)))","v":9948.368202149577},{"$f":"_xlfn.IFS(AA1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AA1<Datos!$J$24,0,AA1>Datos!$J$24,(AA18*((1-Datos!$D$26)*Flujo!$B$20)))","v":8005.4662317502352},{"$f":"_xlfn.IFS(AB1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AB1<Datos!$J$24,0,AB1>Datos!$J$24,(AB18*((1-Datos!$D$26)*Flujo!$B$20)))","v":6131.6134487187628},{"$f":"_xlfn.IFS(AC1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AC1<Datos!$J$24,0,AC1>Datos!$J$24,(AC18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AD1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AD1<Datos!$J$24,0,AD1>Datos!$J$24,(AD18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AE1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AE1<Datos!$J$24,0,AE1>Datos!$J$24,(AE18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AF1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AF1<Datos!$J$24,0,AF1>Datos!$J$24,(AF18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AG1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AG1<Datos!$J$24,0,AG1>Datos!$J$24,(AG18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AH1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AH1<Datos!$J$24,0,AH1>Datos!$J$24,(AH18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AI1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AI1<Datos!$J$24,0,AI1>Datos!$J$24,(AI18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AJ1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AJ1<Datos!$J$24,0,AJ1>Datos!$J$24,(AJ18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AK1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AK1<Datos!$J$24,0,AK1>Datos!$J$24,(AK18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AL1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AL1<Datos!$J$24,0,AL1>Datos!$J$24,(AL18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AM1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AM1<Datos!$J$24,0,AM1>Datos!$J$24,(AM18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AN1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AN1<Datos!$J$24,0,AN1>Datos!$J$24,(AN18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AO1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AO1<Datos!$J$24,0,AO1>Datos!$J$24,(AO18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AP1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AP1<Datos!$J$24,0,AP1>Datos!$J$24,(AP18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AQ1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AQ1<Datos!$J$24,0,AQ1>Datos!$J$24,(AQ18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AR1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AR1<Datos!$J$24,0,AR1>Datos!$J$24,(AR18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AS1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AS1<Datos!$J$24,0,AS1>Datos!$J$24,(AS18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AT1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AT1<Datos!$J$24,0,AT1>Datos!$J$24,(AT18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AU1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AU1<Datos!$J$24,0,AU1>Datos!$J$24,(AU18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AV1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AV1<Datos!$J$24,0,AV1>Datos!$J$24,(AV18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AW1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AW1<Datos!$J$24,0,AW1>Datos!$J$24,(AW18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AX1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AX1<Datos!$J$24,0,AX1>Datos!$J$24,(AX18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AY1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AY1<Datos!$J$24,0,AY1>Datos!$J$24,(AY18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AZ1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,AZ1<Datos!$J$24,0,AZ1>Datos!$J$24,(AZ18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BA1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BA1<Datos!$J$24,0,BA1>Datos!$J$24,(BA18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BB1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BB1<Datos!$J$24,0,BB1>Datos!$J$24,(BB18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BC1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BC1<Datos!$J$24,0,BC1>Datos!$J$24,(BC18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BD1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BD1<Datos!$J$24,0,BD1>Datos!$J$24,(BD18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BE1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BE1<Datos!$J$24,0,BE1>Datos!$J$24,(BE18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BF1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BF1<Datos!$J$24,0,BF1>Datos!$J$24,(BF18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BG1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BG1<Datos!$J$24,0,BG1>Datos!$J$24,(BG18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BH1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BH1<Datos!$J$24,0,BH1>Datos!$J$24,(BH18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BI1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BI1<Datos!$J$24,0,BI1>Datos!$J$24,(BI18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BJ1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BJ1<Datos!$J$24,0,BJ1>Datos!$J$24,(BJ18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BK1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BK1<Datos!$J$24,0,BK1>Datos!$J$24,(BK18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BL1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BL1<Datos!$J$24,0,BL1>Datos!$J$24,(BL18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BM1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BM1<Datos!$J$24,0,BM1>Datos!$J$24,(BM18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BN1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BN1<Datos!$J$24,0,BN1>Datos!$J$24,(BN18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BO1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BO1<Datos!$J$24,0,BO1>Datos!$J$24,(BO18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BP1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BP1<Datos!$J$24,0,BP1>Datos!$J$24,(BP18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BQ1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BQ1<Datos!$J$24,0,BQ1>Datos!$J$24,(BQ18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BR1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BR1<Datos!$J$24,0,BR1>Datos!$J$24,(BR18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BS1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BS1<Datos!$J$24,0,BS1>Datos!$J$24,(BS18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BT1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BT1<Datos!$J$24,0,BT1>Datos!$J$24,(BT18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BU1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BU1<Datos!$J$24,0,BU1>Datos!$J$24,(BU18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BV1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BV1<Datos!$J$24,0,BV1>Datos!$J$24,(BV18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BW1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BW1<Datos!$J$24,0,BW1>Datos!$J$24,(BW18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BX1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BX1<Datos!$J$24,0,BX1>Datos!$J$24,(BX18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BY1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BY1<Datos!$J$24,0,BY1>Datos!$J$24,(BY18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(BZ1=Datos!$J$24,Datos!$D$26*Flujo!$B$20,BZ1<Datos!$J$24,0,BZ1>Datos!$J$24,(BZ18*((1-Datos!$D$26)*Flujo!$B$20)))","v":0}]
["Iva Edificación",{"$f":"Evaluación!H41+Evaluación!H36","v":30268.574339999999},{"$f":"IF(SUM(E21:BV21)=B21,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"+IF(E20=\"\",\"\",E20*0.19)","v":0},{"$f":"+IF(F20=\"\",\"\",F20*0.19)","v":0},0,0,0,{"$f":"+IF(J20=\"\",\"\",J20*0.19)","v":0},0,0,0,3026.857434,792.5826635484442,1097.9748686980358,1447.7500540373057,{"$f":"+IF(R20=\"\",\"\",R20*0.19)","v":1816.9715984440713},2170.4812910135652,2467.8417858832695,2670.7420187887565,2751.0591227843465,2697.2504078827515,2517.0739204640081,2235.7540767579112,1890.1899584084197,1521.0385840325448,1165.006555256565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AS20=\"\",\"\",AS20*0.19)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(BC20=\"\",\"\",BC20*0.19)","v":0},{"$f":"+IF(BD20=\"\",\"\",BD20*0.19)","v":0},{"$f":"+IF(BE20=\"\",\"\",BE20*0.19)","v":0},{"$f":"+IF(BF20=\"\",\"\",BF20*0.19)","v":0},{"$f":"+IF(BG20=\"\",\"\",BG20*0.19)","v":0},0,0,0,0,0,{"$f":"+IF(BM20=\"\",\"\",BM20*0.19)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(BW20=\"\",\"\",BW20*0.19)","v":0},{"$f":"+IF(BX20=\"\",\"\",BX20*0.19)","v":0},{"$f":"+IF(BY20=\"\",\"\",BY20*0.19)","v":0},{"$f":"+IF(BZ20=\"\",\"\",BZ20*0.19)","v":0}]
["Rebaja Tributaria",{"$f":"+Evaluación!H42+Evaluación!H43","v":-19674.573320999996},{"$f":"IF(SUM(E22:BV22)=B22,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"+IF(E20=\"\",\"\",E21*($B$22/$B$21))","v":0},0,0,0,0,0,0,{"$f":"+IF(L20=\"\",\"\",L21*($B$22/$B$21))","v":0},0,-1967.4573320999998,-515.17873130648866,-713.68366465372321,-941.03753512424862,{"$f":"+IF(R20=\"\",\"\",R21*($B$22/$B$21))","v":-1181.0315389886462},-1410.8128391588173,-1604.097160824125,-1735.9823122126916,-1788.188429809825,-1753.2127651237881,-1636.0980483016051,-1453.2401498926422,-1228.6234729654727,-988.67507962115394,-757.25426091676718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AS20=\"\",\"\",AS21*($B$22/$B$21))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(BC20=\"\",\"\",BC21*($B$22/$B$21))","v":0},{"$f":"+IF(BD20=\"\",\"\",BD21*($B$22/$B$21))","v":0},{"$f":"+IF(BE20=\"\",\"\",BE21*($B$22/$B$21))","v":0},{"$f":"+IF(BF20=\"\",\"\",BF21*($B$22/$B$21))","v":0},{"$f":"+IF(BG20=\"\",\"\",BG21*($B$22/$B$21))","v":0},0,0,0,0,0,{"$f":"+IF(BM20=\"\",\"\",BM21*($B$22/$B$21))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(BW20=\"\",\"\",BW21*($B$22/$B$21))","v":0},{"$f":"+IF(BX20=\"\",\"\",BX21*($B$22/$B$21))","v":0},{"$f":"+IF(BY20=\"\",\"\",BY21*($B$22/$B$21))","v":0},{"$f":"+IF(BZ20=\"\",\"\",BZ21*($B$22/$B$21))","v":0}]
[null,null,{"$f":"IF(SUM(E23:BV23)=B23,\"OK\",\"ERROR\")","v":"OK"}]
["Avance Urbanización",1]
["Obras de Urbanización ",{"$f":"Evaluación!G47","v":0},{"$f":"IF(SUM(E25:BV25)=B25,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"+IF(E19=\"\",\"\",E19*$B$25)","v":0},{"$f":"+IF(F19=\"\",\"\",F19*$B$25)","v":0},{"$f":"+IF(G19=\"\",\"\",G19*$B$25)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(R19=\"\",\"\",R19*$B$25)","v":0},{"$f":"+IF(S19=\"\",\"\",S19*$B$25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AS19=\"\",\"\",AS19*$B$25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(BC19=\"\",\"\",BC19*$B$25)","v":0},{"$f":"+IF(BD19=\"\",\"\",BD19*$B$25)","v":0},{"$f":"+IF(BE19=\"\",\"\",BE19*$B$25)","v":0},{"$f":"+IF(BF19=\"\",\"\",BF19*$B$25)","v":0},{"$f":"+IF(BG19=\"\",\"\",BG19*$B$25)","v":0},0,0,0,0,0,{"$f":"+IF(BM19=\"\",\"\",BM19*$B$25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(BW19=\"\",\"\",BW19*$B$25)","v":0},{"$f":"+IF(BX19=\"\",\"\",BX19*$B$25)","v":0},{"$f":"+IF(BY19=\"\",\"\",BY19*$B$25)","v":0},{"$f":"+IF(BZ19=\"\",\"\",BZ19*$B$25)","v":0}]
["IVA Urbanización",{"$f":"Evaluación!H47","v":0},{"$f":"IF(SUM(E26:BV26)=B26,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"+IF(E25=\"\",\"\",E25*0.19)","v":0},{"$f":"+IF(F25=\"\",\"\",F25*0.19)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(R25=\"\",\"\",R25*0.19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AS25=\"\",\"\",AS25*0.19)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(BC25=\"\",\"\",BC25*0.19)","v":0},{"$f":"+IF(BD25=\"\",\"\",BD25*0.19)","v":0},{"$f":"+IF(BE25=\"\",\"\",BE25*0.19)","v":0},{"$f":"+IF(BF25=\"\",\"\",BF25*0.19)","v":0},{"$f":"+IF(BG25=\"\",\"\",BG25*0.19)","v":0},0,0,0,0,0,{"$f":"+IF(BM25=\"\",\"\",BM25*0.19)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(BW25=\"\",\"\",BW25*0.19)","v":0},{"$f":"+IF(BX25=\"\",\"\",BX25*0.19)","v":0},{"$f":"+IF(BY25=\"\",\"\",BY25*0.19)","v":0},{"$f":"+IF(BZ25=\"\",\"\",BZ25*0.19)","v":0}]
[]
["Total Construcción Viviendas C/IVA Modificado",{"$f":"+B26+B25+B22+B21+B20","v":169902.28701899998},{"$f":"IF(SUM(D28:BV28)=B28,\"OK\",\"ERROR\")","v":"OK"},{"$f":"SUM(D20:D22)+SUM(D25:D26)","v":0},{"$f":"SUM(E20:E22)+SUM(E25:E26)","v":0},0,0,0,0,0,0,{"$f":"SUM(L20:L22)+SUM(L25:L26)","v":0},0,16990.228701900003,4448.8916351285043,6163.1063024550276,8126.4496454251921,{"$f":"SUM(R20:R22)+SUM(R25:R26)","v":10198.94847231896},{"$f":"SUM(S20:S22)+SUM(S25:S26)","v":12183.254194031404},13852.385603392142,14991.296647569521,15442.129233944766,15140.092421089235,14128.733348288762,12549.640646643749,10609.934687592524,8537.829736161626,6539.3657430585608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS20:AS22)+SUM(AS25:AS26)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC20:BC22)+SUM(BC25:BC26)","v":0},{"$f":"SUM(BD20:BD22)+SUM(BD25:BD26)","v":0},{"$f":"SUM(BE20:BE22)+SUM(BE25:BE26)","v":0},{"$f":"SUM(BF20:BF22)+SUM(BF25:BF26)","v":0},{"$f":"SUM(BG20:BG22)+SUM(BG25:BG26)","v":0},0,0,0,0,0,{"$f":"SUM(BM20:BM22)+SUM(BM25:BM26)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW20:BW22)+SUM(BW25:BW26)","v":0},{"$f":"SUM(BX20:BX22)+SUM(BX25:BX26)","v":0},{"$f":"SUM(BY20:BY22)+SUM(BY25:BY26)","v":0},{"$f":"SUM(BZ20:BZ22)+SUM(BZ25:BZ26)","v":0}]
[]
["3.- DERECHOS MUNICIPALES Y APORTES"]
[{"$f":"Evaluación!C60","v":"Fusión y Loteo"},{"$f":"Evaluación!G60","v":0},{"$f":"IF(SUM(E31:BV31)=B31,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(E$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(F$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(G$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(H$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(I$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(J$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(K$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(L$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(M$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(N$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(O$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(P$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(Q$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(R$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(S$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(T$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(U$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(V$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(W$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(X$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(Y$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(Z$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AA$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AB$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AC$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AD$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AE$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AF$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AG$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AH$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AI$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AJ$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AK$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AL$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AM$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AN$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AO$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AP$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AQ$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AR$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AS$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AT$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AU$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AV$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AW$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AX$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AY$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(AZ$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BA$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BB$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BC$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BD$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BE$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BF$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BG$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BH$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BI$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BJ$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BK$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BL$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BM$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BN$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BO$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BP$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BQ$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BR$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BS$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BT$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BU$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BV$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BW$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BX$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BY$1=Datos!$J$23,Flujo!$B$31,0)","v":0},{"$f":"IF(BZ$1=Datos!$J$23,Flujo!$B$31,0)","v":0}]
[{"$f":"Evaluación!C61","v":"Permiso Edificación"},{"$f":"Evaluación!G61","v":1054.1475},{"$f":"IF(SUM(E32:BV32)=B32,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(E$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(F$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(G$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(H$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(I$1=Datos!$J$23,Flujo!$B$32,0)","v":1054.1475},{"$f":"IF(J$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(K$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(L$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(M$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(N$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(O$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(P$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(Q$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(R$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(S$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(T$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(U$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(V$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(W$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(X$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(Y$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(Z$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AA$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AB$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AC$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AD$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AE$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AF$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AG$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AH$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AI$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AJ$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AK$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AL$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AM$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AN$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AO$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AP$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AQ$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AR$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AS$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AT$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AU$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AV$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AW$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AX$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AY$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(AZ$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BA$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BB$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BC$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BD$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BE$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BF$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BG$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BH$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BI$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BJ$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BK$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BL$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BM$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BN$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BO$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BP$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BQ$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BR$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BS$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BT$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BU$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BV$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BW$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BX$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BY$1=Datos!$J$23,Flujo!$B$32,0)","v":0},{"$f":"IF(BZ$1=Datos!$J$23,Flujo!$B$32,0)","v":0}]
[{"$f":"Evaluación!C62","v":0},{"$f":"Evaluación!G62","v":0},"OK",null,{"$f":"IF(E$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(F$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(G$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(H$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(I$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(J$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(K$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(L$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(M$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(N$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(O$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(P$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(Q$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(R$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(S$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(T$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(U$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(V$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(W$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(X$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(Y$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(Z$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AA$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AB$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AC$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AD$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AE$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AF$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AG$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AH$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AI$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AJ$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AK$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AL$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AM$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AN$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AO$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AP$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AQ$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AR$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AS$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AT$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AU$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AV$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AW$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AX$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AY$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(AZ$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BA$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BB$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BC$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BD$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BE$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BF$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BG$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BH$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BI$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BJ$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BK$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BL$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BM$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BN$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BO$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BP$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BQ$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BR$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BS$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BT$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BU$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BV$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BW$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BX$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BY$1=Datos!$J$23,Flujo!$B$33,0)","v":0},{"$f":"IF(BZ$1=Datos!$J$23,Flujo!$B$33,0)","v":0}]
[{"$f":"Evaluación!C63","v":"Aportes y Empalmes Agua"},{"$f":"Evaluación!G63","v":1000},"OK",null,{"$f":"IF(E$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(F$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(G$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(H$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(I$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(J$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(K$1=Datos!$J$24-3,Flujo!$B$34,0)","v":1000},{"$f":"IF(L$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(M$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(N$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(O$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(P$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(Q$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(R$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(S$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(T$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(U$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(V$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(W$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(X$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(Y$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(Z$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AA$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AB$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AC$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AD$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AE$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AF$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AG$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AH$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AI$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AJ$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AK$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AL$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AM$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AN$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AO$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AP$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AQ$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AR$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AS$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AT$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AU$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AV$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AW$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AX$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AY$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(AZ$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BA$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BB$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BC$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BD$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BE$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BF$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BG$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BH$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BI$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BJ$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BK$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BL$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BM$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BN$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BO$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BP$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BQ$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BR$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BS$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BT$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BU$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BV$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BW$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BX$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BY$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0},{"$f":"IF(BZ$1=Datos!$J$24-3,Flujo!$B$34,0)","v":0}]
[{"$f":"Evaluación!C64","v":"Empalmes"},{"$f":"Evaluación!G64","v":1935},"OK",null,{"$f":"IF(E$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(F$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(G$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(H$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(I$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(J$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(K$1=Datos!$J$24-3,Flujo!$B$35,0)","v":1935},{"$f":"IF(L$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(M$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(N$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(O$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(P$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(Q$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(R$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(S$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(T$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(U$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(V$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(W$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(X$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(Y$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(Z$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AA$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AB$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AC$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AD$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AE$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AF$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AG$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AH$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AI$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AJ$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AK$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AL$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AM$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AN$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AO$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AP$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AQ$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AR$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AS$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AT$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AU$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AV$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AW$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AX$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AY$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(AZ$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BA$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BB$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BC$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BD$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BE$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BF$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BG$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BH$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BI$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BJ$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BK$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BL$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BM$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BN$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BO$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BP$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BQ$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BR$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BS$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BT$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BU$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BV$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BW$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BX$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BY$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0},{"$f":"IF(BZ$1=Datos!$J$24-3,Flujo!$B$35,0)","v":0}]
[{"$f":"Evaluación!C65","v":"Serviu y otros"},{"$f":"Evaluación!G65","v":880},"OK",null,{"$f":"IF(E$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(F$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(G$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(H$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(I$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(J$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(K$1=Datos!$J$24-3,Flujo!$B$36,0)","v":880},{"$f":"IF(L$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(M$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(N$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(O$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(P$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(Q$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(R$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(S$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(T$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(U$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(V$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(W$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(X$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(Y$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(Z$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AA$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AB$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AC$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AD$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AE$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AF$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AG$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AH$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AI$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AJ$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AK$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AL$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AM$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AN$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AO$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AP$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AQ$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AR$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AS$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AT$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AU$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AV$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AW$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AX$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AY$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(AZ$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BA$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BB$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BC$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BD$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BE$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BF$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BG$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BH$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BI$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BJ$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BK$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BL$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BM$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BN$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BO$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BP$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BQ$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BR$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BS$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BT$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BU$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BV$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BW$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BX$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BY$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0},{"$f":"IF(BZ$1=Datos!$J$24-3,Flujo!$B$36,0)","v":0}]
["IVA Permisos y Aportes",null,"OK"]
[]
["   Total Permisos y Aportes",{"$f":"SUM(B31:B38)","v":4869.1475},{"$f":"IF(SUM(D39:BV39)=B39,\"OK\",\"ERROR\")","v":"OK"},{"$f":"SUM(D31:D38)","v":0},0,0,0,0,1054.1475,0,3815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI31:AI38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS31:AS38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC31:BC38)","v":0},{"$f":"SUM(BD31:BD38)","v":0},{"$f":"SUM(BE31:BE38)","v":0},{"$f":"SUM(BF31:BF38)","v":0},{"$f":"SUM(BG31:BG38)","v":0},0,0,0,0,0,{"$f":"SUM(BM31:BM38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW31:BW38)","v":0},{"$f":"SUM(BX31:BX38)","v":0},{"$f":"SUM(BY31:BY38)","v":0},{"$f":"SUM(BZ31:BZ38)","v":0}]
[]
["4.- HONORARIOS Y PROYECTOS"]
[{"$f":"Evaluación!C70","v":"Arquitectura"},{"$f":"Evaluación!G70","v":150.5925},{"$f":"IF(SUM(E42:BV42)=B42,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(E1=Datos!$J$23-1,$B$42*0.5,IF(AND(E1>=Datos!$J$24,E1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(E1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(F1=Datos!$J$23-1,$B$42*0.5,IF(AND(F1>=Datos!$J$24,F1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(F1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(G1=Datos!$J$23-1,$B$42*0.5,IF(AND(G1>=Datos!$J$24,G1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(G1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(H1=Datos!$J$23-1,$B$42*0.5,IF(AND(H1>=Datos!$J$24,H1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(H1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":75.296250000000001},{"$f":"IF(I1=Datos!$J$23-1,$B$42*0.5,IF(AND(I1>=Datos!$J$24,I1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(I1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(J1=Datos!$J$23-1,$B$42*0.5,IF(AND(J1>=Datos!$J$24,J1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(J1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(K1=Datos!$J$23-1,$B$42*0.5,IF(AND(K1>=Datos!$J$24,K1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(K1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(L1=Datos!$J$23-1,$B$42*0.5,IF(AND(L1>=Datos!$J$24,L1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(L1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(M1=Datos!$J$23-1,$B$42*0.5,IF(AND(M1>=Datos!$J$24,M1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(M1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(N1=Datos!$J$23-1,$B$42*0.5,IF(AND(N1>=Datos!$J$24,N1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(N1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(O1=Datos!$J$23-1,$B$42*0.5,IF(AND(O1>=Datos!$J$24,O1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(O1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(P1=Datos!$J$23-1,$B$42*0.5,IF(AND(P1>=Datos!$J$24,P1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(P1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(Q1=Datos!$J$23-1,$B$42*0.5,IF(AND(Q1>=Datos!$J$24,Q1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(Q1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(R1=Datos!$J$23-1,$B$42*0.5,IF(AND(R1>=Datos!$J$24,R1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(R1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(S1=Datos!$J$23-1,$B$42*0.5,IF(AND(S1>=Datos!$J$24,S1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(S1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(T1=Datos!$J$23-1,$B$42*0.5,IF(AND(T1>=Datos!$J$24,T1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(T1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(U1=Datos!$J$23-1,$B$42*0.5,IF(AND(U1>=Datos!$J$24,U1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(U1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(V1=Datos!$J$23-1,$B$42*0.5,IF(AND(V1>=Datos!$J$24,V1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(V1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(W1=Datos!$J$23-1,$B$42*0.5,IF(AND(W1>=Datos!$J$24,W1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(W1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(X1=Datos!$J$23-1,$B$42*0.5,IF(AND(X1>=Datos!$J$24,X1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(X1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(Y1=Datos!$J$23-1,$B$42*0.5,IF(AND(Y1>=Datos!$J$24,Y1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(Y1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(Z1=Datos!$J$23-1,$B$42*0.5,IF(AND(Z1>=Datos!$J$24,Z1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(Z1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(AA1=Datos!$J$23-1,$B$42*0.5,IF(AND(AA1>=Datos!$J$24,AA1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AA1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":4.3026428571428577},{"$f":"IF(AB1=Datos!$J$23-1,$B$42*0.5,IF(AND(AB1>=Datos!$J$24,AB1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AB1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":15.05925},{"$f":"IF(AC1=Datos!$J$23-1,$B$42*0.5,IF(AND(AC1>=Datos!$J$24,AC1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AC1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AD1=Datos!$J$23-1,$B$42*0.5,IF(AND(AD1>=Datos!$J$24,AD1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AD1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AE1=Datos!$J$23-1,$B$42*0.5,IF(AND(AE1>=Datos!$J$24,AE1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AE1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AF1=Datos!$J$23-1,$B$42*0.5,IF(AND(AF1>=Datos!$J$24,AF1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AF1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AG1=Datos!$J$23-1,$B$42*0.5,IF(AND(AG1>=Datos!$J$24,AG1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AG1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AH1=Datos!$J$23-1,$B$42*0.5,IF(AND(AH1>=Datos!$J$24,AH1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AH1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AI1=Datos!$J$23-1,$B$42*0.5,IF(AND(AI1>=Datos!$J$24,AI1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AI1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AJ1=Datos!$J$23-1,$B$42*0.5,IF(AND(AJ1>=Datos!$J$24,AJ1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AJ1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AK1=Datos!$J$23-1,$B$42*0.5,IF(AND(AK1>=Datos!$J$24,AK1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AK1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AL1=Datos!$J$23-1,$B$42*0.5,IF(AND(AL1>=Datos!$J$24,AL1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AL1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AM1=Datos!$J$23-1,$B$42*0.5,IF(AND(AM1>=Datos!$J$24,AM1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AM1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AN1=Datos!$J$23-1,$B$42*0.5,IF(AND(AN1>=Datos!$J$24,AN1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AN1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AO1=Datos!$J$23-1,$B$42*0.5,IF(AND(AO1>=Datos!$J$24,AO1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AO1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AP1=Datos!$J$23-1,$B$42*0.5,IF(AND(AP1>=Datos!$J$24,AP1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AP1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AQ1=Datos!$J$23-1,$B$42*0.5,IF(AND(AQ1>=Datos!$J$24,AQ1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AQ1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AR1=Datos!$J$23-1,$B$42*0.5,IF(AND(AR1>=Datos!$J$24,AR1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AR1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AS1=Datos!$J$23-1,$B$42*0.5,IF(AND(AS1>=Datos!$J$24,AS1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AS1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AT1=Datos!$J$23-1,$B$42*0.5,IF(AND(AT1>=Datos!$J$24,AT1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AT1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AU1=Datos!$J$23-1,$B$42*0.5,IF(AND(AU1>=Datos!$J$24,AU1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AU1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AV1=Datos!$J$23-1,$B$42*0.5,IF(AND(AV1>=Datos!$J$24,AV1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AV1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AW1=Datos!$J$23-1,$B$42*0.5,IF(AND(AW1>=Datos!$J$24,AW1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AW1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AX1=Datos!$J$23-1,$B$42*0.5,IF(AND(AX1>=Datos!$J$24,AX1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AX1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AY1=Datos!$J$23-1,$B$42*0.5,IF(AND(AY1>=Datos!$J$24,AY1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AY1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(AZ1=Datos!$J$23-1,$B$42*0.5,IF(AND(AZ1>=Datos!$J$24,AZ1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(AZ1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BA1=Datos!$J$23-1,$B$42*0.5,IF(AND(BA1>=Datos!$J$24,BA1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BA1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BB1=Datos!$J$23-1,$B$42*0.5,IF(AND(BB1>=Datos!$J$24,BB1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BB1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BC1=Datos!$J$23-1,$B$42*0.5,IF(AND(BC1>=Datos!$J$24,BC1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BC1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BD1=Datos!$J$23-1,$B$42*0.5,IF(AND(BD1>=Datos!$J$24,BD1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BD1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BE1=Datos!$J$23-1,$B$42*0.5,IF(AND(BE1>=Datos!$J$24,BE1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BE1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BF1=Datos!$J$23-1,$B$42*0.5,IF(AND(BF1>=Datos!$J$24,BF1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BF1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BG1=Datos!$J$23-1,$B$42*0.5,IF(AND(BG1>=Datos!$J$24,BG1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BG1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BH1=Datos!$J$23-1,$B$42*0.5,IF(AND(BH1>=Datos!$J$24,BH1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BH1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BI1=Datos!$J$23-1,$B$42*0.5,IF(AND(BI1>=Datos!$J$24,BI1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BI1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BJ1=Datos!$J$23-1,$B$42*0.5,IF(AND(BJ1>=Datos!$J$24,BJ1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BJ1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BK1=Datos!$J$23-1,$B$42*0.5,IF(AND(BK1>=Datos!$J$24,BK1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BK1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BL1=Datos!$J$23-1,$B$42*0.5,IF(AND(BL1>=Datos!$J$24,BL1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BL1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BM1=Datos!$J$23-1,$B$42*0.5,IF(AND(BM1>=Datos!$J$24,BM1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BM1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BN1=Datos!$J$23-1,$B$42*0.5,IF(AND(BN1>=Datos!$J$24,BN1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BN1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BO1=Datos!$J$23-1,$B$42*0.5,IF(AND(BO1>=Datos!$J$24,BO1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BO1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BP1=Datos!$J$23-1,$B$42*0.5,IF(AND(BP1>=Datos!$J$24,BP1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BP1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BQ1=Datos!$J$23-1,$B$42*0.5,IF(AND(BQ1>=Datos!$J$24,BQ1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BQ1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BR1=Datos!$J$23-1,$B$42*0.5,IF(AND(BR1>=Datos!$J$24,BR1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BR1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BS1=Datos!$J$23-1,$B$42*0.5,IF(AND(BS1>=Datos!$J$24,BS1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BS1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BT1=Datos!$J$23-1,$B$42*0.5,IF(AND(BT1>=Datos!$J$24,BT1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BT1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BU1=Datos!$J$23-1,$B$42*0.5,IF(AND(BU1>=Datos!$J$24,BU1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BU1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BV1=Datos!$J$23-1,$B$42*0.5,IF(AND(BV1>=Datos!$J$24,BV1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BV1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BW1=Datos!$J$23-1,$B$42*0.5,IF(AND(BW1>=Datos!$J$24,BW1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BW1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BX1=Datos!$J$23-1,$B$42*0.5,IF(AND(BX1>=Datos!$J$24,BX1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BX1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BY1=Datos!$J$23-1,$B$42*0.5,IF(AND(BY1>=Datos!$J$24,BY1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BY1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0},{"$f":"IF(BZ1=Datos!$J$23-1,$B$42*0.5,IF(AND(BZ1>=Datos!$J$24,BZ1<=Datos!$J$24+Datos!$J$25-1),$B$42*0.4/Datos!$J$25,IF(BZ1=Datos!$J$24+Datos!$J$25,$B$42*0.1,0)))","v":0}]
[{"$f":"Evaluación!C71","v":"Ingeniería Estructural"},{"$f":"Evaluación!G71","v":1305.135},{"$f":"IF(SUM(E43:BV43)=B43,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(E$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(F$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(G$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(H$1=Datos!$J$23-1,Flujo!$B$43,0)","v":1305.135},{"$f":"IF(I$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(J$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(K$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(L$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(M$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(N$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(O$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(P$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(Q$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(R$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(S$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(T$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(U$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(V$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(W$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(X$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(Y$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(Z$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AA$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AB$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AC$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AD$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AE$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AF$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AG$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AH$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AI$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AJ$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AK$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AL$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AM$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AN$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AO$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AP$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AQ$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AR$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AS$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AT$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AU$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AV$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AW$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AX$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AY$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(AZ$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BA$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BB$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BC$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BD$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BE$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BF$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BG$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BH$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BI$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BJ$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BK$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BL$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BM$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BN$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BO$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BP$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BQ$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BR$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BS$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BT$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BU$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BV$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BW$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BX$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BY$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0},{"$f":"IF(BZ$1=Datos!$J$23-1,Flujo!$B$43,0)","v":0}]
[{"$f":"Evaluación!C72","v":"Proyectos de Especialidades"},{"$f":"Evaluación!G72","v":2509.875},"OK",null,{"$f":"IF(E$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(F$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(G$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(H$1=Datos!$J$23-1,Flujo!$B$44,0)","v":2509.875},{"$f":"IF(I$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(J$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(K$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(L$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(M$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(N$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(O$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(P$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(Q$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(R$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(S$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(T$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(U$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(V$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(W$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(X$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(Y$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(Z$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AA$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AB$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AC$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AD$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AE$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AF$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AG$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AH$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AI$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AJ$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AK$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AL$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AM$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AN$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AO$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AP$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AQ$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AR$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AS$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AT$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AU$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AV$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AW$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AX$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AY$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(AZ$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BA$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BB$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BC$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BD$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BE$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BF$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BG$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BH$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BI$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BJ$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BK$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BL$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BM$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BN$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BO$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BP$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BQ$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BR$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BS$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BT$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BU$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BV$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BW$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BX$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BY$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0},{"$f":"IF(BZ$1=Datos!$J$23-1,Flujo!$B$44,0)","v":0}]
[{"$f":"Evaluación!C73","v":"Asesoría Legal"},{"$f":"Evaluación!G73","v":0},"OK",null,null,null,null,null,null,{"$f":"+B45","v":0}]
[{"$f":"Evaluación!C74","v":"ITO"},{"$f":"Evaluación!G74","v":0},"OK",null,{"$f":"IF(AND(E1>=Datos!$J$24,E1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(F1>=Datos!$J$24,F1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(G1>=Datos!$J$24,G1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(H1>=Datos!$J$24,H1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(I1>=Datos!$J$24,I1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(J1>=Datos!$J$24,J1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(K1>=Datos!$J$24,K1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(L1>=Datos!$J$24,L1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(M1>=Datos!$J$24,M1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(N1>=Datos!$J$24,N1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(O1>=Datos!$J$24,O1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(P1>=Datos!$J$24,P1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(Q1>=Datos!$J$24,Q1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(R1>=Datos!$J$24,R1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(S1>=Datos!$J$24,S1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(T1>=Datos!$J$24,T1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(U1>=Datos!$J$24,U1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(V1>=Datos!$J$24,V1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(W1>=Datos!$J$24,W1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(X1>=Datos!$J$24,X1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(Y1>=Datos!$J$24,Y1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(Z1>=Datos!$J$24,Z1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AA1>=Datos!$J$24,AA1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AB1>=Datos!$J$24,AB1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AC1>=Datos!$J$24,AC1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AD1>=Datos!$J$24,AD1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AE1>=Datos!$J$24,AE1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AF1>=Datos!$J$24,AF1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AG1>=Datos!$J$24,AG1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AH1>=Datos!$J$24,AH1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AI1>=Datos!$J$24,AI1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AJ1>=Datos!$J$24,AJ1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AK1>=Datos!$J$24,AK1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AL1>=Datos!$J$24,AL1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AM1>=Datos!$J$24,AM1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AN1>=Datos!$J$24,AN1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AO1>=Datos!$J$24,AO1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AP1>=Datos!$J$24,AP1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AQ1>=Datos!$J$24,AQ1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AR1>=Datos!$J$24,AR1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AS1>=Datos!$J$24,AS1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AT1>=Datos!$J$24,AT1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AU1>=Datos!$J$24,AU1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AV1>=Datos!$J$24,AV1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AW1>=Datos!$J$24,AW1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AX1>=Datos!$J$24,AX1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AY1>=Datos!$J$24,AY1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(AZ1>=Datos!$J$24,AZ1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BA1>=Datos!$J$24,BA1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BB1>=Datos!$J$24,BB1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BC1>=Datos!$J$24,BC1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BD1>=Datos!$J$24,BD1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BE1>=Datos!$J$24,BE1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BF1>=Datos!$J$24,BF1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BG1>=Datos!$J$24,BG1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BH1>=Datos!$J$24,BH1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BI1>=Datos!$J$24,BI1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BJ1>=Datos!$J$24,BJ1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BK1>=Datos!$J$24,BK1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BL1>=Datos!$J$24,BL1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BM1>=Datos!$J$24,BM1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BN1>=Datos!$J$24,BN1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BO1>=Datos!$J$24,BO1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BP1>=Datos!$J$24,BP1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BQ1>=Datos!$J$24,BQ1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BR1>=Datos!$J$24,BR1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BS1>=Datos!$J$24,BS1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BT1>=Datos!$J$24,BT1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BU1>=Datos!$J$24,BU1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BV1>=Datos!$J$24,BV1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BW1>=Datos!$J$24,BW1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BX1>=Datos!$J$24,BX1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BY1>=Datos!$J$24,BY1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0},{"$f":"IF(AND(BZ1>=Datos!$J$24,BZ1<Datos!$R$34),$B$46/(Datos!$J$25),0)","v":0}]
[{"$f":"Evaluación!C75","v":"Interiorismo"},{"$f":"Evaluación!G75","v":200},"OK",null,{"$f":"IF(E$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(F$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(G$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(H$1=Datos!$J$23-1,Flujo!$B$47,0)","v":200},{"$f":"IF(I$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(J$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(K$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(L$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(M$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(N$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(O$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(P$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(Q$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(R$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(S$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(T$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(U$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(V$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(W$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(X$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(Y$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(Z$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AA$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AB$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AC$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AD$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AE$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AF$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AG$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AH$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AI$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AJ$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AK$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AL$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AM$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AN$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AO$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AP$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AQ$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AR$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AS$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AT$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AU$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AV$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AW$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AX$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AY$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(AZ$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BA$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BB$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BC$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BD$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BE$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BF$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BG$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BH$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BI$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BJ$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BK$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BL$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BM$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BN$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BO$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BP$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BQ$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BR$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BS$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BT$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BU$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BV$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BW$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BX$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BY$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0},{"$f":"IF(BZ$1=Datos!$J$23-1,Flujo!$B$47,0)","v":0}]
[{"$f":"Evaluación!C76","v":"DÍA"},{"$f":"Evaluación!G76","v":0},"OK",null,{"$f":"IF(E$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(F$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(G$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(H$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(I$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(J$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(K$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(L$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(M$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(N$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(O$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(P$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(Q$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(R$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(S$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(T$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(U$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(V$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(W$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(X$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(Y$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(Z$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AA$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AB$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AC$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AD$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AE$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AF$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AG$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AH$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AI$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AJ$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AK$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AL$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AM$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AN$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AO$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AP$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AQ$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AR$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AS$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AT$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AU$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AV$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AW$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AX$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AY$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(AZ$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BA$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BB$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BC$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BD$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BE$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BF$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BG$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BH$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BI$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BJ$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BK$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BL$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BM$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BN$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BO$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BP$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BQ$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BR$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BS$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BT$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BU$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BV$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BW$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BX$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BY$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0},{"$f":"IF(BZ$1=Datos!$J$23-1,Flujo!$B$48,0)","v":0}]
[{"$f":"Evaluación!C77","v":"EISTU"},{"$f":"Evaluación!G77","v":0},"OK",null,{"$f":"IF(E$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(F$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(G$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(H$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(I$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(J$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(K$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(L$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(M$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(N$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(O$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(P$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(Q$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(R$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(S$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(T$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(U$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(V$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(W$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(X$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(Y$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(Z$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AA$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AB$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AC$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AD$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AE$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AF$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AG$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AH$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AI$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AJ$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AK$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AL$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AM$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AN$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AO$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AP$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AQ$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AR$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AS$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AT$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AU$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AV$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AW$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AX$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AY$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(AZ$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BA$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BB$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BC$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BD$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BE$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BF$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BG$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BH$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BI$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BJ$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BK$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BL$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BM$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BN$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BO$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BP$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BQ$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BR$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BS$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BT$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BU$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BV$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BW$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BX$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BY$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0},{"$f":"IF(BZ$1=Datos!$J$23-1,Flujo!$B$49,0)","v":0}]
["IVA Honorarios y Proyectos",null,"OK"]
[]
["   Total Honorarios y Proyectos",{"$f":"SUM(B42:B51)","v":4165.6025},{"$f":"IF(SUM(D52:BV52)=B52,\"OK\",\"ERROR\")","v":"OK"},{"$f":"SUM(D42:D50)","v":0},0,0,0,4090.3062500000001,0,{"$f":"SUM(J42:J51)","v":0},{"$f":"SUM(K42:K50)","v":0},0,0,4.3026428571428577,4.3026428571428577,4.3026428571428577,4.3026428571428577,4.3026428571428577,4.3026428571428577,4.3026428571428577,4.3026428571428577,4.3026428571428577,4.3026428571428577,4.3026428571428577,4.3026428571428577,4.3026428571428577,4.3026428571428577,15.05925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS42:AS50)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC42:BC50)","v":0},{"$f":"SUM(BD42:BD50)","v":0},{"$f":"SUM(BE42:BE50)","v":0},{"$f":"SUM(BF42:BF50)","v":0},{"$f":"SUM(BG42:BG50)","v":0},0,0,0,0,0,{"$f":"SUM(BM42:BM50)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW42:BW50)","v":0},{"$f":"SUM(BX42:BX50)","v":0},{"$f":"SUM(BY42:BY50)","v":0},{"$f":"SUM(BZ42:BZ50)","v":0}]
[]
["5.- GASTOS COMERCIALIZACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"termino escrituracion","termino escrituracion"]
[{"$f":"Evaluación!C82","v":"Gastos publicidad"},{"$f":"Evaluación!G82","v":3808.5460137499999},{"$f":"IF(ROUND(SUM(E55:BV55),0)=ROUND(B55,0),\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(E91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(F91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(G91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(H91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(I91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(J91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(K91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(L91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(M91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(N91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(O91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(P91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(Q91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(R91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(S91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(T91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(U91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(V91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(W91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(X91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(Y91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(Z91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AA91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AB91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AC91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AD91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AE91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AF91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AG91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AH91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AI91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AJ91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AK91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AL91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AM91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AN91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AO91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AP91>0,$B$55/Datos!$R$29,0)","v":115.41048526515151},{"$f":"IF(AQ91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(AR91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(AS91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(AT91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(AU91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(AV91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(AW91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(AX91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(AY91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(AZ91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BA91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BB91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BC91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BD91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BE91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BF91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BG91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BH91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BI91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BJ91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BK91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BL91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BM91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BN91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BO91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BP91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BQ91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BR91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BS91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BT91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BU91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BV91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BW91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BX91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BY91>0,$B$55/Datos!$R$29,0)","v":0},{"$f":"IF(BZ91>0,$B$55/Datos!$R$29,0)","v":0}]
[{"$f":"Evaluación!C83","v":"Gestión de Ventas"},{"$f":"Evaluación!G83","v":3765.4303985000001},{"$f":"IF(ROUND(SUM(E56:BV56),0)=ROUND(B56,0),\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(E91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(F91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(G91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(H91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(I91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(J91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(K91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(L91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(M91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(N91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(O91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(P91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(Q91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(R91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(S91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(T91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(U91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(V91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(W91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(X91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(Y91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(Z91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AA91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AB91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AC91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AD91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AE91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AF91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AG91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AH91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AI91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AJ91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AK91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AL91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AM91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AN91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AO91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AP91>0,$B$56/Datos!$R$29,0)","v":114.10395146969698},{"$f":"IF(AQ91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(AR91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(AS91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(AT91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(AU91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(AV91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(AW91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(AX91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(AY91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(AZ91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BA91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BB91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BC91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BD91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BE91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BF91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BG91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BH91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BI91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BJ91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BK91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BL91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BM91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BN91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BO91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BP91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BQ91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BR91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BS91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BT91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BU91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BV91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BW91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BX91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BY91>0,$B$56/Datos!$R$29,0)","v":0},{"$f":"IF(BZ91>0,$B$56/Datos!$R$29,0)","v":0}]
[{"$f":"Evaluación!C84","v":"Sala de ventas y piloto"},{"$f":"Evaluación!G84","v":0},{"$f":"IF(SUM(E57:BV57)=B57,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(E1=Datos!$J$23,($B$57*2/3),IF(E1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(F1=Datos!$J$23,($B$57*2/3),IF(F1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(G1=Datos!$J$23,($B$57*2/3),IF(G1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(H1=Datos!$J$23,($B$57*2/3),IF(H1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(I1=Datos!$J$23,($B$57*2/3),IF(I1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(J1=Datos!$J$23,($B$57*2/3),IF(J1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(K1=Datos!$J$23,($B$57*2/3),IF(K1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(L1=Datos!$J$23,($B$57*2/3),IF(L1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(M1=Datos!$J$23,($B$57*2/3),IF(M1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(N1=Datos!$J$23,($B$57*2/3),IF(N1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(O1=Datos!$J$23,($B$57*2/3),IF(O1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(P1=Datos!$J$23,($B$57*2/3),IF(P1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(Q1=Datos!$J$23,($B$57*2/3),IF(Q1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(R1=Datos!$J$23,($B$57*2/3),IF(R1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(S1=Datos!$J$23,($B$57*2/3),IF(S1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(T1=Datos!$J$23,($B$57*2/3),IF(T1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(U1=Datos!$J$23,($B$57*2/3),IF(U1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(V1=Datos!$J$23,($B$57*2/3),IF(V1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(W1=Datos!$J$23,($B$57*2/3),IF(W1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(X1=Datos!$J$23,($B$57*2/3),IF(X1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(Y1=Datos!$J$23,($B$57*2/3),IF(Y1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(Z1=Datos!$J$23,($B$57*2/3),IF(Z1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AA1=Datos!$J$23,($B$57*2/3),IF(AA1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AB1=Datos!$J$23,($B$57*2/3),IF(AB1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AC1=Datos!$J$23,($B$57*2/3),IF(AC1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AD1=Datos!$J$23,($B$57*2/3),IF(AD1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AE1=Datos!$J$23,($B$57*2/3),IF(AE1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AF1=Datos!$J$23,($B$57*2/3),IF(AF1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AG1=Datos!$J$23,($B$57*2/3),IF(AG1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AH1=Datos!$J$23,($B$57*2/3),IF(AH1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AI1=Datos!$J$23,($B$57*2/3),IF(AI1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AJ1=Datos!$J$23,($B$57*2/3),IF(AJ1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AK1=Datos!$J$23,($B$57*2/3),IF(AK1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AL1=Datos!$J$23,($B$57*2/3),IF(AL1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AM1=Datos!$J$23,($B$57*2/3),IF(AM1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AN1=Datos!$J$23,($B$57*2/3),IF(AN1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AO1=Datos!$J$23,($B$57*2/3),IF(AO1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AP1=Datos!$J$23,($B$57*2/3),IF(AP1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AQ1=Datos!$J$23,($B$57*2/3),IF(AQ1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AR1=Datos!$J$23,($B$57*2/3),IF(AR1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AS1=Datos!$J$23,($B$57*2/3),IF(AS1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AT1=Datos!$J$23,($B$57*2/3),IF(AT1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AU1=Datos!$J$23,($B$57*2/3),IF(AU1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AV1=Datos!$J$23,($B$57*2/3),IF(AV1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AW1=Datos!$J$23,($B$57*2/3),IF(AW1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AX1=Datos!$J$23,($B$57*2/3),IF(AX1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AY1=Datos!$J$23,($B$57*2/3),IF(AY1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(AZ1=Datos!$J$23,($B$57*2/3),IF(AZ1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BA1=Datos!$J$23,($B$57*2/3),IF(BA1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BB1=Datos!$J$23,($B$57*2/3),IF(BB1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BC1=Datos!$J$23,($B$57*2/3),IF(BC1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BD1=Datos!$J$23,($B$57*2/3),IF(BD1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BE1=Datos!$J$23,($B$57*2/3),IF(BE1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BF1=Datos!$J$23,($B$57*2/3),IF(BF1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BG1=Datos!$J$23,($B$57*2/3),IF(BG1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BH1=Datos!$J$23,($B$57*2/3),IF(BH1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BI1=Datos!$J$23,($B$57*2/3),IF(BI1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BJ1=Datos!$J$23,($B$57*2/3),IF(BJ1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BK1=Datos!$J$23,($B$57*2/3),IF(BK1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BL1=Datos!$J$23,($B$57*2/3),IF(BL1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BM1=Datos!$J$23,($B$57*2/3),IF(BM1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BN1=Datos!$J$23,($B$57*2/3),IF(BN1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BO1=Datos!$J$23,($B$57*2/3),IF(BO1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BP1=Datos!$J$23,($B$57*2/3),IF(BP1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BQ1=Datos!$J$23,($B$57*2/3),IF(BQ1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BR1=Datos!$J$23,($B$57*2/3),IF(BR1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BS1=Datos!$J$23,($B$57*2/3),IF(BS1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BT1=Datos!$J$23,($B$57*2/3),IF(BT1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BU1=Datos!$J$23,($B$57*2/3),IF(BU1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BV1=Datos!$J$23,($B$57*2/3),IF(BV1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BW1=Datos!$J$23,($B$57*2/3),IF(BW1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BX1=Datos!$J$23,($B$57*2/3),IF(BX1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BY1=Datos!$J$23,($B$57*2/3),IF(BY1=Datos!$J$24+5,($B$57*1/3),0))","v":0},{"$f":"IF(BZ1=Datos!$J$23,($B$57*2/3),IF(BZ1=Datos!$J$24+5,($B$57*1/3),0))","v":0}]
[{"$f":"Evaluación!C85","v":0},{"$f":"Evaluación!G85","v":0},{"$f":"IF(SUM(E58:BV58)=B58,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(AND(E1>=Datos!$J$23,E1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(F1>=Datos!$J$23,F1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(G1>=Datos!$J$23,G1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(H1>=Datos!$J$23,H1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(I1>=Datos!$J$23,I1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(J1>=Datos!$J$23,J1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(K1>=Datos!$J$23,K1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(L1>=Datos!$J$23,L1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(M1>=Datos!$J$23,M1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(N1>=Datos!$J$23,N1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(O1>=Datos!$J$23,O1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(P1>=Datos!$J$23,P1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(Q1>=Datos!$J$23,Q1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(R1>=Datos!$J$23,R1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(S1>=Datos!$J$23,S1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(T1>=Datos!$J$23,T1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(U1>=Datos!$J$23,U1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(V1>=Datos!$J$23,V1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(W1>=Datos!$J$23,W1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(X1>=Datos!$J$23,X1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(Y1>=Datos!$J$23,Y1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(Z1>=Datos!$J$23,Z1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AA1>=Datos!$J$23,AA1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AB1>=Datos!$J$23,AB1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AC1>=Datos!$J$23,AC1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AD1>=Datos!$J$23,AD1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AE1>=Datos!$J$23,AE1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AF1>=Datos!$J$23,AF1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AG1>=Datos!$J$23,AG1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AH1>=Datos!$J$23,AH1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AI1>=Datos!$J$23,AI1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AJ1>=Datos!$J$23,AJ1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AK1>=Datos!$J$23,AK1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AL1>=Datos!$J$23,AL1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AM1>=Datos!$J$23,AM1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AN1>=Datos!$J$23,AN1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AO1>=Datos!$J$23,AO1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AP1>=Datos!$J$23,AP1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AQ1>=Datos!$J$23,AQ1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AR1>=Datos!$J$23,AR1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AS1>=Datos!$J$23,AS1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AT1>=Datos!$J$23,AT1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AU1>=Datos!$J$23,AU1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AV1>=Datos!$J$23,AV1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AW1>=Datos!$J$23,AW1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AX1>=Datos!$J$23,AX1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AY1>=Datos!$J$23,AY1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(AZ1>=Datos!$J$23,AZ1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BA1>=Datos!$J$23,BA1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BB1>=Datos!$J$23,BB1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BC1>=Datos!$J$23,BC1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BD1>=Datos!$J$23,BD1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BE1>=Datos!$J$23,BE1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BF1>=Datos!$J$23,BF1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BG1>=Datos!$J$23,BG1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BH1>=Datos!$J$23,BH1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BI1>=Datos!$J$23,BI1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BJ1>=Datos!$J$23,BJ1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BK1>=Datos!$J$23,BK1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BL1>=Datos!$J$23,BL1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BM1>=Datos!$J$23,BM1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BN1>=Datos!$J$23,BN1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BO1>=Datos!$J$23,BO1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BP1>=Datos!$J$23,BP1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BQ1>=Datos!$J$23,BQ1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BR1>=Datos!$J$23,BR1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BS1>=Datos!$J$23,BS1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BT1>=Datos!$J$23,BT1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BU1>=Datos!$J$23,BU1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BV1>=Datos!$J$23,BV1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BW1>=Datos!$J$23,BW1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BX1>=Datos!$J$23,BX1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BY1>=Datos!$J$23,BY1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0},{"$f":"IF(AND(BZ1>=Datos!$J$23,BZ1<=Datos!$R$34+7),Flujo!$B$58/(Datos!$R$34+8-Datos!$J$23),0)","v":0}]
["IVA Comercialización",{"$f":"Evaluación!H87","v":715.43177571500007},{"$f":"IF(ROUND(SUM(E59:BV59),0)=ROUND(B59,0),\"OK\",\"ERROR\")","v":"ERROR"},null,{"$f":"E56*0.19*0.5+E57*0.19*0.5","v":0},{"$f":"F56*0.19*0.5+F57*0.19*0.5","v":0},0,0,0,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,10.839875389621213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR56*0.19*0.5+BR57*0.19*0.5","v":0},0,0,0,0,0,0,0,0]
[]
["   Total Comercialización",{"$f":"SUM(B55:B60)","v":8289.4081879650003},{"$f":"IF(SUM(D61:BV61)=B61,\"OK\",\"ERROR\")","v":"ERROR"},{"$f":"SUM(D55:D60)","v":0},{"$f":"SUM(E55:E60)","v":0},{"$f":"SUM(F55:F60)","v":0},0,0,0,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,{"$f":"SUM(AK55:AK60)","v":240.35431212446969},240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,240.35431212446969,0,0,{"$f":"SUM(AS55:AS60)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC55:BC60)","v":0},{"$f":"SUM(BD55:BD60)","v":0},{"$f":"SUM(BE55:BE60)","v":0},{"$f":"SUM(BF55:BF60)","v":0},{"$f":"SUM(BG55:BG60)","v":0},0,0,0,0,0,{"$f":"SUM(BM55:BM60)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW55:BW60)","v":0},{"$f":"SUM(BX55:BX60)","v":0},{"$f":"SUM(BY55:BY60)","v":0},{"$f":"SUM(BZ55:BZ60)","v":0}]
[]
["6.- POST VENTA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"parte inicio escrituracion + 6 meses","Pagar todo aca (sin distribución)"]
[{"$f":"Evaluación!C90","v":"Adicionales e Imprevistos"},{"$f":"Evaluación!G90","v":1593.08286},{"$f":"IF(SUM(E64:BV64)=B64,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(E1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(F1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(G1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(H1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(I1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(J1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(K1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(L1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(M1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(N1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(O1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(P1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(Q1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(R1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(S1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(T1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(U1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(V1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(W1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(X1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(Y1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(Z1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AA1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AB1=Datos!$R$34,Flujo!$B$64,0)","v":1593.08286},{"$f":"IF(AC1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AD1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AE1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AF1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AG1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AH1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AI1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AJ1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AK1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AL1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AM1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AN1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AO1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AP1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AQ1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AR1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AS1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AT1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AU1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AV1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AW1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AX1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AY1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(AZ1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BA1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BB1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BC1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BD1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BE1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BF1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BG1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BH1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BI1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BJ1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BK1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BL1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BM1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BN1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BO1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BP1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BQ1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BR1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BS1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BT1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BU1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BV1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BW1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BX1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BY1=Datos!$R$34,Flujo!$B$64,0)","v":0},{"$f":"IF(BZ1=Datos!$R$34,Flujo!$B$64,0)","v":0}]
[{"$f":"Evaluación!C91","v":"Post Venta "},{"$f":"Evaluación!G91","v":1593.08286},{"$f":"IF(SUM(E65:BV65)=B65,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(AND(E1>=Datos!$R$34+3,E1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(F1>=Datos!$R$34+3,F1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(G1>=Datos!$R$34+3,G1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(H1>=Datos!$R$34+3,H1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(I1>=Datos!$R$34+3,I1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(J1>=Datos!$R$34+3,J1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(K1>=Datos!$R$34+3,K1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(L1>=Datos!$R$34+3,L1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(M1>=Datos!$R$34+3,M1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(N1>=Datos!$R$34+3,N1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(O1>=Datos!$R$34+3,O1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(P1>=Datos!$R$34+3,P1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(Q1>=Datos!$R$34+3,Q1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(R1>=Datos!$R$34+3,R1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(S1>=Datos!$R$34+3,S1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(T1>=Datos!$R$34+3,T1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(U1>=Datos!$R$34+3,U1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(V1>=Datos!$R$34+3,V1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(W1>=Datos!$R$34+3,W1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(X1>=Datos!$R$34+3,X1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(Y1>=Datos!$R$34+3,Y1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(Z1>=Datos!$R$34+3,Z1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AA1>=Datos!$R$34+3,AA1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AB1>=Datos!$R$34+3,AB1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AC1>=Datos!$R$34+3,AC1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AD1>=Datos!$R$34+3,AD1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AE1>=Datos!$R$34+3,AE1<=Datos!$R$34+8),$B$65/6,0)","v":265.51380999999998},{"$f":"IF(AND(AF1>=Datos!$R$34+3,AF1<=Datos!$R$34+8),$B$65/6,0)","v":265.51380999999998},{"$f":"IF(AND(AG1>=Datos!$R$34+3,AG1<=Datos!$R$34+8),$B$65/6,0)","v":265.51380999999998},{"$f":"IF(AND(AH1>=Datos!$R$34+3,AH1<=Datos!$R$34+8),$B$65/6,0)","v":265.51380999999998},{"$f":"IF(AND(AI1>=Datos!$R$34+3,AI1<=Datos!$R$34+8),$B$65/6,0)","v":265.51380999999998},{"$f":"IF(AND(AJ1>=Datos!$R$34+3,AJ1<=Datos!$R$34+8),$B$65/6,0)","v":265.51380999999998},{"$f":"IF(AND(AK1>=Datos!$R$34+3,AK1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AL1>=Datos!$R$34+3,AL1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AM1>=Datos!$R$34+3,AM1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AN1>=Datos!$R$34+3,AN1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AO1>=Datos!$R$34+3,AO1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AP1>=Datos!$R$34+3,AP1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AQ1>=Datos!$R$34+3,AQ1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AR1>=Datos!$R$34+3,AR1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AS1>=Datos!$R$34+3,AS1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AT1>=Datos!$R$34+3,AT1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AU1>=Datos!$R$34+3,AU1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AV1>=Datos!$R$34+3,AV1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AW1>=Datos!$R$34+3,AW1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AX1>=Datos!$R$34+3,AX1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AY1>=Datos!$R$34+3,AY1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(AZ1>=Datos!$R$34+3,AZ1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BA1>=Datos!$R$34+3,BA1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BB1>=Datos!$R$34+3,BB1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BC1>=Datos!$R$34+3,BC1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BD1>=Datos!$R$34+3,BD1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BE1>=Datos!$R$34+3,BE1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BF1>=Datos!$R$34+3,BF1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BG1>=Datos!$R$34+3,BG1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BH1>=Datos!$R$34+3,BH1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BI1>=Datos!$R$34+3,BI1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BJ1>=Datos!$R$34+3,BJ1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BK1>=Datos!$R$34+3,BK1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BL1>=Datos!$R$34+3,BL1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BM1>=Datos!$R$34+3,BM1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BN1>=Datos!$R$34+3,BN1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BO1>=Datos!$R$34+3,BO1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BP1>=Datos!$R$34+3,BP1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BQ1>=Datos!$R$34+3,BQ1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BR1>=Datos!$R$34+3,BR1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BS1>=Datos!$R$34+3,BS1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BT1>=Datos!$R$34+3,BT1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BU1>=Datos!$R$34+3,BU1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BV1>=Datos!$R$34+3,BV1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BW1>=Datos!$R$34+3,BW1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BX1>=Datos!$R$34+3,BX1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BY1>=Datos!$R$34+3,BY1<=Datos!$R$34+8),$B$65/6,0)","v":0},{"$f":"IF(AND(BZ1>=Datos!$R$34+3,BZ1<=Datos!$R$34+8),$B$65/6,0)","v":0}]
["IVA Post Venta",{"$f":"Evaluación!H91","v":302.68574339999998},{"$f":"IF(SUM(E66:BV66)=B66,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"E65*0.19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50.447623899999996,50.447623899999996,50.447623899999996,50.447623899999996,{"$f":"AI65*0.19","v":50.447623899999996},{"$f":"AJ65*0.19","v":50.447623899999996},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Post Venta",{"$f":"SUM(B64:B66)","v":3488.8514633999998},{"$f":"IF(SUM(D68:BV68)=B68,\"OK\",\"ERROR\")","v":"OK"},{"$f":"SUM(D64:D66)","v":0},{"$f":"SUM(E64:E66)","v":0},{"$f":"SUM(F64:F66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1593.08286,0,0,315.96143389999997,315.96143389999997,315.96143389999997,315.96143389999997,315.96143389999997,315.96143389999997,0,0,0,0,0,0,0,0,{"$f":"SUM(AS64:AS66)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC64:BC66)","v":0},{"$f":"SUM(BD64:BD66)","v":0},{"$f":"SUM(BE64:BE66)","v":0},{"$f":"SUM(BF64:BF66)","v":0},{"$f":"SUM(BG64:BG66)","v":0},0,0,0,0,0,{"$f":"SUM(BM64:BM66)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW64:BW66)","v":0},{"$f":"SUM(BX64:BX66)","v":0},{"$f":"SUM(BY64:BY66)","v":0},{"$f":"SUM(BZ64:BZ66)","v":0}]
[]
["7.- GASTOS OPERACIONALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"parte inicio escrituracion + 6 meses"]
[{"$f":"Evaluación!C96","v":"Habilitación E.C."},{"$f":"Evaluación!G96","v":500},{"$f":"IF(SUM(E71:BV71)=B71,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(AND(E1>=Datos!$R$34,E1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(F1>=Datos!$R$34,F1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(G1>=Datos!$R$34,G1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(H1>=Datos!$R$34,H1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(I1>=Datos!$R$34,I1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(J1>=Datos!$R$34,J1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(K1>=Datos!$R$34,K1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(L1>=Datos!$R$34,L1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(M1>=Datos!$R$34,M1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(N1>=Datos!$R$34,N1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(O1>=Datos!$R$34,O1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(P1>=Datos!$R$34,P1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(Q1>=Datos!$R$34,Q1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(R1>=Datos!$R$34,R1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(S1>=Datos!$R$34,S1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(T1>=Datos!$R$34,T1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(U1>=Datos!$R$34,U1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(V1>=Datos!$R$34,V1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(W1>=Datos!$R$34,W1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(X1>=Datos!$R$34,X1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(Y1>=Datos!$R$34,Y1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(Z1>=Datos!$R$34,Z1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AA1>=Datos!$R$34,AA1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AB1>=Datos!$R$34,AB1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":250},{"$f":"IF(AND(AC1>=Datos!$R$34,AC1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":250},{"$f":"IF(AND(AD1>=Datos!$R$34,AD1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AE1>=Datos!$R$34,AE1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AF1>=Datos!$R$34,AF1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AG1>=Datos!$R$34,AG1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AH1>=Datos!$R$34,AH1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AI1>=Datos!$R$34,AI1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AJ1>=Datos!$R$34,AJ1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AK1>=Datos!$R$34,AK1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AL1>=Datos!$R$34,AL1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AM1>=Datos!$R$34,AM1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AN1>=Datos!$R$34,AN1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AO1>=Datos!$R$34,AO1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AP1>=Datos!$R$34,AP1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AQ1>=Datos!$R$34,AQ1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AR1>=Datos!$R$34,AR1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AS1>=Datos!$R$34,AS1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AT1>=Datos!$R$34,AT1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AU1>=Datos!$R$34,AU1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AV1>=Datos!$R$34,AV1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AW1>=Datos!$R$34,AW1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AX1>=Datos!$R$34,AX1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AY1>=Datos!$R$34,AY1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(AZ1>=Datos!$R$34,AZ1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BA1>=Datos!$R$34,BA1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BB1>=Datos!$R$34,BB1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BC1>=Datos!$R$34,BC1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BD1>=Datos!$R$34,BD1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BE1>=Datos!$R$34,BE1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BF1>=Datos!$R$34,BF1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BG1>=Datos!$R$34,BG1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BH1>=Datos!$R$34,BH1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BI1>=Datos!$R$34,BI1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BJ1>=Datos!$R$34,BJ1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BK1>=Datos!$R$34,BK1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BL1>=Datos!$R$34,BL1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BM1>=Datos!$R$34,BM1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BN1>=Datos!$R$34,BN1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BO1>=Datos!$R$34,BO1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BP1>=Datos!$R$34,BP1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BQ1>=Datos!$R$34,BQ1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BR1>=Datos!$R$34,BR1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BS1>=Datos!$R$34,BS1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BT1>=Datos!$R$34,BT1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BU1>=Datos!$R$34,BU1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BV1>=Datos!$R$34,BV1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BW1>=Datos!$R$34,BW1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BX1>=Datos!$R$34,BX1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BY1>=Datos!$R$34,BY1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0},{"$f":"IF(AND(BZ1>=Datos!$R$34,BZ1<=Datos!$R$34+1),Flujo!$B$71/2,0)","v":0}]
[{"$f":"Evaluación!C97","v":"Mantención de Stock"},{"$f":"Evaluación!G97","v":1548},{"$f":"IF(SUM(E72:BV72)=B72,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(AND(E1>=Datos!$R$34+3,E1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(F1>=Datos!$R$34+3,F1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(G1>=Datos!$R$34+3,G1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(H1>=Datos!$R$34+3,H1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(I1>=Datos!$R$34+3,I1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(J1>=Datos!$R$34+3,J1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(K1>=Datos!$R$34+3,K1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(L1>=Datos!$R$34+3,L1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(M1>=Datos!$R$34+3,M1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(N1>=Datos!$R$34+3,N1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(O1>=Datos!$R$34+3,O1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(P1>=Datos!$R$34+3,P1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(Q1>=Datos!$R$34+3,Q1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(R1>=Datos!$R$34+3,R1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(S1>=Datos!$R$34+3,S1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(T1>=Datos!$R$34+3,T1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(U1>=Datos!$R$34+3,U1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(V1>=Datos!$R$34+3,V1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(W1>=Datos!$R$34+3,W1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(X1>=Datos!$R$34+3,X1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(Y1>=Datos!$R$34+3,Y1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(Z1>=Datos!$R$34+3,Z1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AA1>=Datos!$R$34+3,AA1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AB1>=Datos!$R$34+3,AB1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AC1>=Datos!$R$34+3,AC1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AD1>=Datos!$R$34+3,AD1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AE1>=Datos!$R$34+3,AE1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":258},{"$f":"IF(AND(AF1>=Datos!$R$34+3,AF1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":258},{"$f":"IF(AND(AG1>=Datos!$R$34+3,AG1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":258},{"$f":"IF(AND(AH1>=Datos!$R$34+3,AH1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":258},{"$f":"IF(AND(AI1>=Datos!$R$34+3,AI1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":258},{"$f":"IF(AND(AJ1>=Datos!$R$34+3,AJ1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":258},{"$f":"IF(AND(AK1>=Datos!$R$34+3,AK1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AL1>=Datos!$R$34+3,AL1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AM1>=Datos!$R$34+3,AM1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AN1>=Datos!$R$34+3,AN1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AO1>=Datos!$R$34+3,AO1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AP1>=Datos!$R$34+3,AP1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AQ1>=Datos!$R$34+3,AQ1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AR1>=Datos!$R$34+3,AR1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AS1>=Datos!$R$34+3,AS1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AT1>=Datos!$R$34+3,AT1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AU1>=Datos!$R$34+3,AU1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AV1>=Datos!$R$34+3,AV1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AW1>=Datos!$R$34+3,AW1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AX1>=Datos!$R$34+3,AX1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AY1>=Datos!$R$34+3,AY1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(AZ1>=Datos!$R$34+3,AZ1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BA1>=Datos!$R$34+3,BA1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BB1>=Datos!$R$34+3,BB1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BC1>=Datos!$R$34+3,BC1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BD1>=Datos!$R$34+3,BD1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BE1>=Datos!$R$34+3,BE1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BF1>=Datos!$R$34+3,BF1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BG1>=Datos!$R$34+3,BG1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BH1>=Datos!$R$34+3,BH1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BI1>=Datos!$R$34+3,BI1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BJ1>=Datos!$R$34+3,BJ1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BK1>=Datos!$R$34+3,BK1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BL1>=Datos!$R$34+3,BL1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BM1>=Datos!$R$34+3,BM1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BN1>=Datos!$R$34+3,BN1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BO1>=Datos!$R$34+3,BO1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BP1>=Datos!$R$34+3,BP1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BQ1>=Datos!$R$34+3,BQ1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BR1>=Datos!$R$34+3,BR1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BS1>=Datos!$R$34+3,BS1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BT1>=Datos!$R$34+3,BT1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BU1>=Datos!$R$34+3,BU1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BV1>=Datos!$R$34+3,BV1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BW1>=Datos!$R$34+3,BW1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BX1>=Datos!$R$34+3,BX1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BY1>=Datos!$R$34+3,BY1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0},{"$f":"IF(AND(BZ1>=Datos!$R$34+3,BZ1<=Datos!$R$34+8),Flujo!$B$72/6,0)","v":0}]
["IVA Gastos Operacionales",null,{"$f":"IF(SUM(E73:BV73)=B73,\"OK\",\"ERROR\")","v":"OK"}]
[]
["Total Gastos Operacionales",{"$f":"+SUM(B71:B73)","v":2048},{"$f":"IF(SUM(D75:BV75)=B75,\"OK\",\"ERROR\")","v":"OK"},{"$f":"SUM(D71:D73)","v":0},0,0,0,0,0,0,{"$f":"SUM(K71:K73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,250,0,258,258,258,{"$f":"SUM(AH71:AH73)","v":258},258,258,0,0,0,0,0,0,0,0,{"$f":"SUM(AS71:AS73)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC71:BC73)","v":0},{"$f":"SUM(BD71:BD73)","v":0},{"$f":"SUM(BE71:BE73)","v":0},{"$f":"SUM(BF71:BF73)","v":0},{"$f":"SUM(BG71:BG73)","v":0},0,0,0,0,0,{"$f":"SUM(BM71:BM73)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW71:BW73)","v":0},{"$f":"SUM(BX71:BX73)","v":0},{"$f":"SUM(BY71:BY73)","v":0},{"$f":"SUM(BZ71:BZ73)","v":0}]
[]
["8.-  GASTOS FINANCIEROS"]
["   Intereses",null,0.04]
[null,null,{"$f":"IF(SUM(E79:BL79)=B79,\"OK\",\"\")","v":""},{"$f":"D14+D28+D39+D52+D61+D68+D75+D86+D100","v":30297.108529999998},{"$f":"+E61+E52+E39+E28+E14+E86-E100+D79+E68+E75","v":30297.108529999998},30297.108529999998,30297.108529999998,34387.414779999999,35441.562279999998,35940.947677519114,40198.089480270784,40579.97486747778,40898.256260498732,58143.723592668073,62776.29936460661,69046.765010848409,77198.797436106892,87335.261619386147,99360.625533098791,112951.04159295863,127565.88150746097,142504.34601996647,156997.66473269783,170316.07124472174,181864.57307254249,191244.39456224226,{"$f":"+AA61+AA52+AA39+AA28+AA14+AA86-AA100+Z79+AA68+AA75","v":198265.89312667391},204761.14320002907,202536.44947265126,198916.8838499246,146321.04940304911,91221.461285114201,33618.119496119863,26089.851128314171,18561.582760508478,11033.314392702785,{"$f":"+AK61+AK52+AK39+AK28+AK14+AK86-AK100+AJ79+AK68+AK75","v":4118.9944551424423},-2729.465221437853,-9577.9248980181474,-16426.384574598444,-23274.84425117874,-30010.962631247407,-36268.453519300303,{"$f":"+AR61+AR52+AR39+AR28+AR14+AR86-AR100+AQ79+AR68+AR75","v":-41951.276876817668},-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,{"$f":"+BQ61+BQ52+BQ39+BQ28+BQ14+BQ86-BQ100+BP79+BQ68+BQ75","v":-41951.276876817668},-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668,-41951.276876817668]
["   Total Gastos Financieros",{"$f":"SUM(E80:BV80)","v":10071.282891084338},{"$f":"IF(SUM(E80:BV80)=B80,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(D$79*$C$78/12<0,0,D$79*$C$78/12)","v":100.99036176666665},{"$f":"IF(E$79*$C$78/12<0,0,E$79*$C$78/12)","v":100.99036176666665},{"$f":"IF(F$79*$C$78/12<0,0,F$79*$C$78/12)","v":100.99036176666665},100.99036176666665,114.62471593333333,{"$f":"IF(I$79*$C$78/12<0,0,I$79*$C$78/12)","v":118.13854093333333},119.80315892506371,{"$f":"IF(K$79*$C$78/12<0,0,K$79*$C$78/12)","v":133.9936316009026},135.26658289159261,136.32752086832912,193.81241197556025,209.25433121535536,230.15588336949472,257.32932478702298,291.1175387312872,331.20208511032928,376.50347197652877,425.21960502486991,475.01448673322153,523.32554910899273,567.72023748240588,606.2152435751417,637.48131520747427,{"$f":"IF(AA$79*$C$78/12<0,0,AA$79*$C$78/12)","v":660.88631042224631},682.53714400009687,675.1214982421709,663.05627949974871,487.73683134349704,304.07153761704734,112.06039832039954,86.966170427713905,{"$f":"IF(AI$79*$C$78/12<0,0,AI$79*$C$78/12)","v":61.871942535028261},{"$f":"IF(AJ$79*$C$78/12<0,0,AJ$79*$C$78/12)","v":36.777714642342616},{"$f":"IF(AK$79*$C$78/12<0,0,AK$79*$C$78/12)","v":13.729981517141475},0,0,{"$f":"IF(AN$79*$C$78/12<0,0,AN$79*$C$78/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rm","escrituracion","escrit"]
["9- GASTOS CASA CENTRAL"]
[{"$f":"Evaluación!C108","v":"Oficina Central Santiago"},{"$f":"Evaluación!G108","v":10060.310225000001},{"$f":"IF(SUM(E83:BV83)=B83,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(E91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(F91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(G91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(H91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(I91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(J91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(K91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(L91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(M91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(N91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(O91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(P91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(Q91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(R91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(S91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(T91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(U91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(V91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(W91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(X91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(Y91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(Z91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AA91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AB91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AC91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AD91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AE91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AF91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AG91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AH91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AI91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AJ91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AK91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AL91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AM91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AN91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AO91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AP91>0,$B$83/Datos!$R$29,0)","v":304.85788560606062},{"$f":"IF(AQ91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(AR91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(AS91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(AT91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(AU91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(AV91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(AW91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(AX91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(AY91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(AZ91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BA91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BB91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BC91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BD91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BE91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BF91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BG91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BH91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BI91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BJ91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BK91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BL91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BM91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BN91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BO91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BP91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BQ91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BR91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BS91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BT91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BU91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BV91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BW91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BX91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BY91>0,$B$83/Datos!$R$29,0)","v":0},{"$f":"IF(BZ91>0,$B$83/Datos!$R$29,0)","v":0}]
[{"$f":"Evaluación!C109","v":"Oficina Zonal "},{"$f":"ROUND(Evaluación!G109,0)","v":2874},{"$f":"IF(SUM(E84:BZ84)=B84,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"IF(E91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(F91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(G91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(H91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(I91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(J91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(K91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(L91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(M91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(N91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(O91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(P91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(Q91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(R91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(S91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(T91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(U91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(V91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(W91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(X91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(Y91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(Z91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AA91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AB91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AC91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AD91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AE91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AF91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AG91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AH91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AI91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AJ91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AK91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AL91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AM91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AN91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AO91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AP91>0,$B$84/Datos!$R$29,0)","v":87.090909090909093},{"$f":"IF(AQ91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(AR91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(AS91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(AT91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(AU91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(AV91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(AW91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(AX91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(AY91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(AZ91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BA91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BB91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BC91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BD91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BE91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BF91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BG91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BH91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BI91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BJ91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BK91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BL91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BM91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BN91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BO91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BP91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BQ91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BR91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BS91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BT91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BU91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BV91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BW91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BX91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BY91>0,$B$84/Datos!$R$29,0)","v":0},{"$f":"IF(BZ91>0,$B$84/Datos!$R$29,0)","v":0}]
[]
["   Total Gastos Casa Central",{"$f":"+SUM(B83:B84)","v":12934.310225000001},{"$f":"IF(SUM(D86:BV86)=B86,\"OK\",\"ERROR\")","v":"OK"},null,{"$f":"SUM(E83:E84)","v":0},{"$f":"SUM(F83:F84)","v":0},0,0,0,391.94879469696968,{"$f":"SUM(K83:K84)","v":391.94879469696968},{"$f":"SUM(L83:L84)","v":391.94879469696968},391.94879469696968,{"$f":"SUM(N83:N84)","v":391.94879469696968},391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,{"$f":"SUM(AI83:AI84)","v":391.94879469696968},391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,391.94879469696968,0,0,{"$f":"SUM(AS83:AS84)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC83:BC84)","v":0},{"$f":"SUM(BD83:BD84)","v":0},{"$f":"SUM(BE83:BE84)","v":0},{"$f":"SUM(BF83:BF84)","v":0},{"$f":"SUM(BG83:BG84)","v":0},0,0,0,0,0,{"$f":"SUM(BM83:BM84)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW83:BW84)","v":0},{"$f":"SUM(BX83:BX84)","v":0},{"$f":"SUM(BY83:BY84)","v":0},{"$f":"SUM(BZ83:BZ84)","v":0}]
[]
["   TOTAL  EGRESOS",{"$f":"+B86+B80+B75+B68+B61+B52+B39+B28+B14","v":246065.99831644932},{"$f":"IF(SUM(D88:BV88)=B88,\"OK\",\"\")","v":""},{"$f":"+D86+D80+D75+D68+D61+D52+D39+D28+D14","v":30297.108529999998},100.99036176666665,100.99036176666665,100.99036176666665,4191.2966117666665,1168.7722159333334,750.4416477547727,4567.1062657465027,766.29673842234206,767.56968971303195,17763.161972446913,5279.309796782647,7008.9663833489649,8993.211278473269,11092.883546784566,13110.977482441274,14820.193438181053,16004.405869224633,16503.954588648219,16251.712657501039,15288.664647076337,13753.966633804737,11852.755680846249,9811.9168010476824,9690.6972703022475,1564.8402508215363,1307.4246050636102,1869.3208202211881,1694.0013720649365,1510.3360783384867,1318.3249390418389,1293.2307111491532,{"$f":"+AJ86+AJ80+AJ75+AJ68+AJ61+AJ52+AJ39+AJ28+AJ14","v":1268.1364832564677},669.08082146378206,646.03308833858091,632.30310682143931,632.30310682143931,632.30310682143931,632.30310682143931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP86+BP80+BP75+BP68+BP61+BP52+BP39+BP28+BP14","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["10.- VENTAS",{"$f":"Datos!J14","v":129}]
["Unidades Ventas/Mes",{"$f":"Datos!D69","v":3.92},{"$f":"SUM(E91:BV91)","v":129},null,{"$f":"IF(E1>=Datos!$J$23+1,IF(SUM($D$91:D91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:D91)),0)","v":0},{"$f":"IF(F1>=Datos!$J$23+1,IF(SUM($D$91:E91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:E91)),0)","v":0},{"$f":"IF(G1>=Datos!$J$23+1,IF(SUM($D$91:F91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:F91)),0)","v":0},{"$f":"IF(H1>=Datos!$J$23+1,IF(SUM($D$91:G91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:G91)),0)","v":0},{"$f":"IF(I1>=Datos!$J$23+1,IF(SUM($D$91:H91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:H91)),0)","v":0},{"$f":"IF(J1>=Datos!$J$23+1,IF(SUM($D$91:I91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:I91)),0)","v":3.92},{"$f":"IF(K1>=Datos!$J$23+1,IF(SUM($D$91:J91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:J91)),0)","v":3.92},{"$f":"IF(L1>=Datos!$J$23+1,IF(SUM($D$91:K91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:K91)),0)","v":3.92},{"$f":"IF(M1>=Datos!$J$23+1,IF(SUM($D$91:L91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:L91)),0)","v":3.92},{"$f":"IF(N1>=Datos!$J$23+1,IF(SUM($D$91:M91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:M91)),0)","v":3.92},{"$f":"IF(O1>=Datos!$J$23+1,IF(SUM($D$91:N91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:N91)),0)","v":3.92},{"$f":"IF(P1>=Datos!$J$23+1,IF(SUM($D$91:O91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:O91)),0)","v":3.92},{"$f":"IF(Q1>=Datos!$J$23+1,IF(SUM($D$91:P91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:P91)),0)","v":3.92},{"$f":"IF(R1>=Datos!$J$23+1,IF(SUM($D$91:Q91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:Q91)),0)","v":3.92},{"$f":"IF(S1>=Datos!$J$23+1,IF(SUM($D$91:R91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:R91)),0)","v":3.92},{"$f":"IF(T1>=Datos!$J$23+1,IF(SUM($D$91:S91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:S91)),0)","v":3.92},{"$f":"IF(U1>=Datos!$J$23+1,IF(SUM($D$91:T91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:T91)),0)","v":3.92},{"$f":"IF(V1>=Datos!$J$23+1,IF(SUM($D$91:U91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:U91)),0)","v":3.92},{"$f":"IF(W1>=Datos!$J$23+1,IF(SUM($D$91:V91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:V91)),0)","v":3.92},{"$f":"IF(X1>=Datos!$J$23+1,IF(SUM($D$91:W91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:W91)),0)","v":3.92},{"$f":"IF(Y1>=Datos!$J$23+1,IF(SUM($D$91:X91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:X91)),0)","v":3.92},{"$f":"IF(Z1>=Datos!$J$23+1,IF(SUM($D$91:Y91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:Y91)),0)","v":3.92},{"$f":"IF(AA1>=Datos!$J$23+1,IF(SUM($D$91:Z91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:Z91)),0)","v":3.92},{"$f":"IF(AB1>=Datos!$J$23+1,IF(SUM($D$91:AA91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AA91)),0)","v":3.92},{"$f":"IF(AC1>=Datos!$J$23+1,IF(SUM($D$91:AB91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AB91)),0)","v":3.92},{"$f":"IF(AD1>=Datos!$J$23+1,IF(SUM($D$91:AC91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AC91)),0)","v":3.92},{"$f":"IF(AE1>=Datos!$J$23+1,IF(SUM($D$91:AD91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AD91)),0)","v":3.92},{"$f":"IF(AF1>=Datos!$J$23+1,IF(SUM($D$91:AE91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AE91)),0)","v":3.92},{"$f":"IF(AG1>=Datos!$J$23+1,IF(SUM($D$91:AF91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AF91)),0)","v":3.92},{"$f":"IF(AH1>=Datos!$J$23+1,IF(SUM($D$91:AG91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AG91)),0)","v":3.92},{"$f":"IF(AI1>=Datos!$J$23+1,IF(SUM($D$91:AH91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AH91)),0)","v":3.92},{"$f":"IF(AJ1>=Datos!$J$23+1,IF(SUM($D$91:AI91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AI91)),0)","v":3.92},{"$f":"IF(AK1>=Datos!$J$23+1,IF(SUM($D$91:AJ91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AJ91)),0)","v":3.92},{"$f":"IF(AL1>=Datos!$J$23+1,IF(SUM($D$91:AK91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AK91)),0)","v":3.92},{"$f":"IF(AM1>=Datos!$J$23+1,IF(SUM($D$91:AL91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AL91)),0)","v":3.92},{"$f":"IF(AN1>=Datos!$J$23+1,IF(SUM($D$91:AM91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AM91)),0)","v":3.92},{"$f":"IF(AO1>=Datos!$J$23+1,IF(SUM($D$91:AN91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AN91)),0)","v":3.92},{"$f":"IF(AP1>=Datos!$J$23+1,IF(SUM($D$91:AO91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AO91)),0)","v":3.5599999999999596},{"$f":"IF(AQ1>=Datos!$J$23+1,IF(SUM($D$91:AP91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AP91)),0)","v":0},{"$f":"IF(AR1>=Datos!$J$23+1,IF(SUM($D$91:AQ91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AQ91)),0)","v":0},{"$f":"IF(AS1>=Datos!$J$23+1,IF(SUM($D$91:AR91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AR91)),0)","v":0},{"$f":"IF(AT1>=Datos!$J$23+1,IF(SUM($D$91:AS91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AS91)),0)","v":0},{"$f":"IF(AU1>=Datos!$J$23+1,IF(SUM($D$91:AT91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AT91)),0)","v":0},{"$f":"IF(AV1>=Datos!$J$23+1,IF(SUM($D$91:AU91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AU91)),0)","v":0},{"$f":"IF(AW1>=Datos!$J$23+1,IF(SUM($D$91:AV91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AV91)),0)","v":0},{"$f":"IF(AX1>=Datos!$J$23+1,IF(SUM($D$91:AW91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AW91)),0)","v":0},{"$f":"IF(AY1>=Datos!$J$23+1,IF(SUM($D$91:AX91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AX91)),0)","v":0},{"$f":"IF(AZ1>=Datos!$J$23+1,IF(SUM($D$91:AY91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AY91)),0)","v":0},{"$f":"IF(BA1>=Datos!$J$23+1,IF(SUM($D$91:AZ91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:AZ91)),0)","v":0},{"$f":"IF(BB1>=Datos!$J$23+1,IF(SUM($D$91:BA91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BA91)),0)","v":0},{"$f":"IF(BC1>=Datos!$J$23+1,IF(SUM($D$91:BB91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BB91)),0)","v":0},{"$f":"IF(BD1>=Datos!$J$23+1,IF(SUM($D$91:BC91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BC91)),0)","v":0},{"$f":"IF(BE1>=Datos!$J$23+1,IF(SUM($D$91:BD91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BD91)),0)","v":0},{"$f":"IF(BF1>=Datos!$J$23+1,IF(SUM($D$91:BE91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BE91)),0)","v":0},{"$f":"IF(BG1>=Datos!$J$23+1,IF(SUM($D$91:BF91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BF91)),0)","v":0},{"$f":"IF(BH1>=Datos!$J$23+1,IF(SUM($D$91:BG91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BG91)),0)","v":0},{"$f":"IF(BI1>=Datos!$J$23+1,IF(SUM($D$91:BH91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BH91)),0)","v":0},{"$f":"IF(BJ1>=Datos!$J$23+1,IF(SUM($D$91:BI91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BI91)),0)","v":0},{"$f":"IF(BK1>=Datos!$J$23+1,IF(SUM($D$91:BJ91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BJ91)),0)","v":0},{"$f":"IF(BL1>=Datos!$J$23+1,IF(SUM($D$91:BK91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BK91)),0)","v":0},{"$f":"IF(BM1>=Datos!$J$23+1,IF(SUM($D$91:BL91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BL91)),0)","v":0},{"$f":"IF(BN1>=Datos!$J$23+1,IF(SUM($D$91:BM91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BM91)),0)","v":0},{"$f":"IF(BO1>=Datos!$J$23+1,IF(SUM($D$91:BN91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BN91)),0)","v":0},{"$f":"IF(BP1>=Datos!$J$23+1,IF(SUM($D$91:BO91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BO91)),0)","v":0},{"$f":"IF(BQ1>=Datos!$J$23+1,IF(SUM($D$91:BP91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BP91)),0)","v":0},{"$f":"IF(BR1>=Datos!$J$23+1,IF(SUM($D$91:BQ91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BQ91)),0)","v":0},{"$f":"IF(BS1>=Datos!$J$23+1,IF(SUM($D$91:BR91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BR91)),0)","v":0},{"$f":"IF(BT1>=Datos!$J$23+1,IF(SUM($D$91:BS91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BS91)),0)","v":0},{"$f":"IF(BU1>=Datos!$J$23+1,IF(SUM($D$91:BT91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BT91)),0)","v":0},{"$f":"IF(BV1>=Datos!$J$23+1,IF(SUM($D$91:BU91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BU91)),0)","v":0},{"$f":"IF(BW1>=Datos!$J$23+1,IF(SUM($D$91:BV91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BV91)),0)","v":0},{"$f":"IF(BX1>=Datos!$J$23+1,IF(SUM($D$91:BW91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BW91)),0)","v":0},{"$f":"IF(BY1>=Datos!$J$23+1,IF(SUM($D$91:BX91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BX91)),0)","v":0},{"$f":"IF(BZ1>=Datos!$J$23+1,IF(SUM($D$91:BY91)<$B$90-$B$91,$B$91,$B$90-SUM($D$91:BY91)),0)","v":0}]
["Reserva",{"$f":"20*B90","v":2580},{"$f":"B92/B90","v":20},null,{"$f":"IF(E91=\"\",\"\",$C$92*E91)","v":0},{"$f":"IF(F91=\"\",\"\",$C$92*F91)","v":0},{"$f":"IF(G91=\"\",\"\",$C$92*G91)","v":0},{"$f":"IF(H91=\"\",\"\",$C$92*H91)","v":0},0,78.400000000000006,{"$f":"IF(K91=\"\",\"\",$C$92*K91)","v":78.400000000000006},{"$f":"IF(L91=\"\",\"\",$C$92*L91)","v":78.400000000000006},{"$f":"IF(M91=\"\",\"\",$C$92*M91)","v":78.400000000000006},78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,{"$f":"IF(R91=\"\",\"\",$C$92*R91)","v":78.400000000000006},78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,{"$f":"IF(AK91=\"\",\"\",$C$92*AK91)","v":78.400000000000006},78.400000000000006,78.400000000000006,78.400000000000006,78.400000000000006,71.199999999999193,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC91=\"\",\"\",$C$92*BC91)","v":0},{"$f":"IF(BD91=\"\",\"\",$C$92*BD91)","v":0},{"$f":"IF(BE91=\"\",\"\",$C$92*BE91)","v":0},{"$f":"IF(BF91=\"\",\"\",$C$92*BF91)","v":0},{"$f":"IF(BG91=\"\",\"\",$C$92*BG91)","v":0},0,0,0,0,0,{"$f":"IF(BM91=\"\",\"\",$C$92*BM91)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BW91=\"\",\"\",$C$92*BW91)","v":0},{"$f":"IF(BX91=\"\",\"\",$C$92*BX91)","v":0},{"$f":"IF(BY91=\"\",\"\",$C$92*BY91)","v":0},{"$f":"IF(BZ91=\"\",\"\",$C$92*BZ91)","v":0}]
["Promesa",{"$f":"Evaluación!G118*0.15","v":37675.631249999999},{"$f":"B93/B90","v":292.05915697674419},null,{"$f":"(IF(E1<=Datos!$J$23,0,IF(E1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-E1)=0,1,(Datos!$R$34+3-E1)),0)+IF(D93=0,0,D93),0)))+(IF(E1>(Datos!$R$34+2),IF(AND(SUM($D93:D93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,E1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(E1>(Datos!$R$34+2),SUM($D93:D93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:D93),0)","v":0},{"$f":"(IF(F1<=Datos!$J$23,0,IF(F1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-F1)=0,1,(Datos!$R$34+3-F1)),0)+IF(E93=0,0,E93),0)))+(IF(F1>(Datos!$R$34+2),IF(AND(SUM($D93:E93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,F1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(F1>(Datos!$R$34+2),SUM($D93:E93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:E93),0)","v":0},{"$f":"(IF(G1<=Datos!$J$23,0,IF(G1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-G1)=0,1,(Datos!$R$34+3-G1)),0)+IF(F93=0,0,F93),0)))+(IF(G1>(Datos!$R$34+2),IF(AND(SUM($D93:F93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,G1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(G1>(Datos!$R$34+2),SUM($D93:F93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:F93),0)","v":0},{"$f":"(IF(H1<=Datos!$J$23,0,IF(H1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-H1)=0,1,(Datos!$R$34+3-H1)),0)+IF(G93=0,0,G93),0)))+(IF(H1>(Datos!$R$34+2),IF(AND(SUM($D93:G93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,H1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(H1>(Datos!$R$34+2),SUM($D93:G93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:G93),0)","v":0},{"$f":"(IF(I1<=Datos!$J$23,0,IF(I1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-I1)=0,1,(Datos!$R$34+3-I1)),0)+IF(H93=0,0,H93),0)))+(IF(I1>(Datos!$R$34+2),IF(AND(SUM($D93:H93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,I1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(I1>(Datos!$R$34+2),SUM($D93:H93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:H93),0)","v":0},{"$f":"(IF(J1<=Datos!$J$23,0,IF(J1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-J1)=0,1,(Datos!$R$34+3-J1)),0)+IF(I93=0,0,I93),0)))+(IF(J1>(Datos!$R$34+2),IF(AND(SUM($D93:I93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,J1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(J1>(Datos!$R$34+2),SUM($D93:I93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:I93),0)","v":54.517709302325578},{"$f":"(IF(K1<=Datos!$J$23,0,IF(K1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-K1)=0,1,(Datos!$R$34+3-K1)),0)+IF(J93=0,0,J93),0)))+(IF(K1>(Datos!$R$34+2),IF(AND(SUM($D93:J93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,K1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(K1>(Datos!$R$34+2),SUM($D93:J93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:J93),0)","v":111.76130406976743},{"$f":"(IF(L1<=Datos!$J$23,0,IF(L1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-L1)=0,1,(Datos!$R$34+3-L1)),0)+IF(K93=0,0,K93),0)))+(IF(L1>(Datos!$R$34+2),IF(AND(SUM($D93:K93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,L1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(L1>(Datos!$R$34+2),SUM($D93:K93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:K93),0)","v":172.01771961444308},{"$f":"(IF(M1<=Datos!$J$23,0,IF(M1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-M1)=0,1,(Datos!$R$34+3-M1)),0)+IF(L93=0,0,L93),0)))+(IF(M1>(Datos!$R$34+2),IF(AND(SUM($D93:L93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,M1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(M1>(Datos!$R$34+2),SUM($D93:L93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:L93),0)","v":235.6217138004896},{"$f":"(IF(N1<=Datos!$J$23,0,IF(N1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-N1)=0,1,(Datos!$R$34+3-N1)),0)+IF(M93=0,0,M93),0)))+(IF(N1>(Datos!$R$34+2),IF(AND(SUM($D93:M93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,N1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(N1>(Datos!$R$34+2),SUM($D93:M93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:M93),0)","v":302.96711940924473},{"$f":"(IF(O1<=Datos!$J$23,0,IF(O1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-O1)=0,1,(Datos!$R$34+3-O1)),0)+IF(N93=0,0,N93),0)))+(IF(O1>(Datos!$R$34+2),IF(AND(SUM($D93:N93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,O1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(O1>(Datos!$R$34+2),SUM($D93:N93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:N93),0)","v":374.52161286854704},{"$f":"(IF(P1<=Datos!$J$23,0,IF(P1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-P1)=0,1,(Datos!$R$34+3-P1)),0)+IF(O93=0,0,O93),0)))+(IF(P1>(Datos!$R$34+2),IF(AND(SUM($D93:O93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,P1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(P1>(Datos!$R$34+2),SUM($D93:O93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:O93),0)","v":450.84640589180287},{"$f":"(IF(Q1<=Datos!$J$23,0,IF(Q1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-Q1)=0,1,(Datos!$R$34+3-Q1)),0)+IF(P93=0,0,P93),0)))+(IF(Q1>(Datos!$R$34+2),IF(AND(SUM($D93:P93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,Q1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(Q1>(Datos!$R$34+2),SUM($D93:P93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:P93),0)","v":532.62296984529121},{"$f":"(IF(R1<=Datos!$J$23,0,IF(R1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-R1)=0,1,(Datos!$R$34+3-R1)),0)+IF(Q93=0,0,Q93),0)))+(IF(R1>(Datos!$R$34+2),IF(AND(SUM($D93:Q93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,R1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(R1>(Datos!$R$34+2),SUM($D93:Q93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:Q93),0)","v":620.69003871827863},{"$f":"(IF(S1<=Datos!$J$23,0,IF(S1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-S1)=0,1,(Datos!$R$34+3-S1)),0)+IF(R93=0,0,R93),0)))+(IF(S1>(Datos!$R$34+2),IF(AND(SUM($D93:R93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,S1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(S1>(Datos!$R$34+2),SUM($D93:R93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:R93),0)","v":716.09602999734841},{"$f":"(IF(T1<=Datos!$J$23,0,IF(T1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-T1)=0,1,(Datos!$R$34+3-T1)),0)+IF(S93=0,0,S93),0)))+(IF(T1>(Datos!$R$34+2),IF(AND(SUM($D93:S93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,T1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(T1>(Datos!$R$34+2),SUM($D93:S93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:S93),0)","v":820.17529321087909},{"$f":"(IF(U1<=Datos!$J$23,0,IF(U1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-U1)=0,1,(Datos!$R$34+3-U1)),0)+IF(T93=0,0,T93),0)))+(IF(U1>(Datos!$R$34+2),IF(AND(SUM($D93:T93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,U1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(U1>(Datos!$R$34+2),SUM($D93:T93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:T93),0)","v":934.66248274576276},{"$f":"(IF(V1<=Datos!$J$23,0,IF(V1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-V1)=0,1,(Datos!$R$34+3-V1)),0)+IF(U93=0,0,U93),0)))+(IF(V1>(Datos!$R$34+2),IF(AND(SUM($D93:U93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,V1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(V1>(Datos!$R$34+2),SUM($D93:U93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:U93),0)","v":1061.8704711178557},{"$f":"(IF(W1<=Datos!$J$23,0,IF(W1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-W1)=0,1,(Datos!$R$34+3-W1)),0)+IF(V93=0,0,V93),0)))+(IF(W1>(Datos!$R$34+2),IF(AND(SUM($D93:V93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,W1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(W1>(Datos!$R$34+2),SUM($D93:V93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:V93),0)","v":1204.9794580364603},{"$f":"(IF(X1<=Datos!$J$23,0,IF(X1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-X1)=0,1,(Datos!$R$34+3-X1)),0)+IF(W93=0,0,W93),0)))+(IF(X1>(Datos!$R$34+2),IF(AND(SUM($D93:W93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,X1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(X1>(Datos!$R$34+2),SUM($D93:W93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:W93),0)","v":1368.532585943437},{"$f":"(IF(Y1<=Datos!$J$23,0,IF(Y1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-Y1)=0,1,(Datos!$R$34+3-Y1)),0)+IF(X93=0,0,X93),0)))+(IF(Y1>(Datos!$R$34+2),IF(AND(SUM($D93:X93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,Y1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(Y1>(Datos!$R$34+2),SUM($D93:X93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:X93),0)","v":1559.3445685015765},{"$f":"(IF(Z1<=Datos!$J$23,0,IF(Z1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-Z1)=0,1,(Datos!$R$34+3-Z1)),0)+IF(Y93=0,0,Y93),0)))+(IF(Z1>(Datos!$R$34+2),IF(AND(SUM($D93:Y93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,Z1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(Z1>(Datos!$R$34+2),SUM($D93:Y93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:Y93),0)","v":1788.3189475713439},{"$f":"(IF(AA1<=Datos!$J$23,0,IF(AA1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AA1)=0,1,(Datos!$R$34+3-AA1)),0)+IF(Z93=0,0,Z93),0)))+(IF(AA1>(Datos!$R$34+2),IF(AND(SUM($D93:Z93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AA1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AA1>(Datos!$R$34+2),SUM($D93:Z93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:Z93),0)","v":2074.5369214085531},{"$f":"(IF(AB1<=Datos!$J$23,0,IF(AB1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AB1)=0,1,(Datos!$R$34+3-AB1)),0)+IF(AA93=0,0,AA93),0)))+(IF(AB1>(Datos!$R$34+2),IF(AND(SUM($D93:AA93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AB1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AB1>(Datos!$R$34+2),SUM($D93:AA93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AA93),0)","v":2456.1608865248322},{"$f":"(IF(AC1<=Datos!$J$23,0,IF(AC1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AC1)=0,1,(Datos!$R$34+3-AC1)),0)+IF(AB93=0,0,AB93),0)))+(IF(AC1>(Datos!$R$34+2),IF(AND(SUM($D93:AB93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AC1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AC1>(Datos!$R$34+2),SUM($D93:AB93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AB93),0)","v":3028.5968341992507},{"$f":"(IF(AD1<=Datos!$J$23,0,IF(AD1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AD1)=0,1,(Datos!$R$34+3-AD1)),0)+IF(AC93=0,0,AC93),0)))+(IF(AD1>(Datos!$R$34+2),IF(AND(SUM($D93:AC93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AD1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AD1>(Datos!$R$34+2),SUM($D93:AC93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AC93),0)","v":4173.468729548088},{"$f":"(IF(AE1<=Datos!$J$23,0,IF(AE1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AE1)=0,1,(Datos!$R$34+3-AE1)),0)+IF(AD93=0,0,AD93),0)))+(IF(AE1>(Datos!$R$34+2),IF(AND(SUM($D93:AD93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AE1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AE1>(Datos!$R$34+2),SUM($D93:AD93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AD93),0)","v":1144.8718953488371},{"$f":"(IF(AF1<=Datos!$J$23,0,IF(AF1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AF1)=0,1,(Datos!$R$34+3-AF1)),0)+IF(AE93=0,0,AE93),0)))+(IF(AF1>(Datos!$R$34+2),IF(AND(SUM($D93:AE93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AF1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AF1>(Datos!$R$34+2),SUM($D93:AE93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AE93),0)","v":1144.8718953488371},{"$f":"(IF(AG1<=Datos!$J$23,0,IF(AG1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AG1)=0,1,(Datos!$R$34+3-AG1)),0)+IF(AF93=0,0,AF93),0)))+(IF(AG1>(Datos!$R$34+2),IF(AND(SUM($D93:AF93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AG1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AG1>(Datos!$R$34+2),SUM($D93:AF93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AF93),0)","v":1144.8718953488371},{"$f":"(IF(AH1<=Datos!$J$23,0,IF(AH1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AH1)=0,1,(Datos!$R$34+3-AH1)),0)+IF(AG93=0,0,AG93),0)))+(IF(AH1>(Datos!$R$34+2),IF(AND(SUM($D93:AG93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AH1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AH1>(Datos!$R$34+2),SUM($D93:AG93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AG93),0)","v":1144.8718953488371},{"$f":"(IF(AI1<=Datos!$J$23,0,IF(AI1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AI1)=0,1,(Datos!$R$34+3-AI1)),0)+IF(AH93=0,0,AH93),0)))+(IF(AI1>(Datos!$R$34+2),IF(AND(SUM($D93:AH93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AI1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AI1>(Datos!$R$34+2),SUM($D93:AH93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AH93),0)","v":1144.8718953488371},{"$f":"(IF(AJ1<=Datos!$J$23,0,IF(AJ1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AJ1)=0,1,(Datos!$R$34+3-AJ1)),0)+IF(AI93=0,0,AI93),0)))+(IF(AJ1>(Datos!$R$34+2),IF(AND(SUM($D93:AI93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AJ1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AJ1>(Datos!$R$34+2),SUM($D93:AI93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AI93),0)","v":1144.8718953488371},{"$f":"(IF(AK1<=Datos!$J$23,0,IF(AK1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AK1)=0,1,(Datos!$R$34+3-AK1)),0)+IF(AJ93=0,0,AJ93),0)))+(IF(AK1>(Datos!$R$34+2),IF(AND(SUM($D93:AJ93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AK1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AK1>(Datos!$R$34+2),SUM($D93:AJ93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AJ93),0)","v":1144.8718953488371},{"$f":"(IF(AL1<=Datos!$J$23,0,IF(AL1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AL1)=0,1,(Datos!$R$34+3-AL1)),0)+IF(AK93=0,0,AK93),0)))+(IF(AL1>(Datos!$R$34+2),IF(AND(SUM($D93:AK93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AL1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AL1>(Datos!$R$34+2),SUM($D93:AK93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AK93),0)","v":1144.8718953488371},{"$f":"(IF(AM1<=Datos!$J$23,0,IF(AM1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AM1)=0,1,(Datos!$R$34+3-AM1)),0)+IF(AL93=0,0,AL93),0)))+(IF(AM1>(Datos!$R$34+2),IF(AND(SUM($D93:AL93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AM1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AM1>(Datos!$R$34+2),SUM($D93:AL93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AL93),0)","v":1144.8718953488371},{"$f":"(IF(AN1<=Datos!$J$23,0,IF(AN1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AN1)=0,1,(Datos!$R$34+3-AN1)),0)+IF(AM93=0,0,AM93),0)))+(IF(AN1>(Datos!$R$34+2),IF(AND(SUM($D93:AM93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AN1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AN1>(Datos!$R$34+2),SUM($D93:AM93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AM93),0)","v":1144.8718953488371},{"$f":"(IF(AO1<=Datos!$J$23,0,IF(AO1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AO1)=0,1,(Datos!$R$34+3-AO1)),0)+IF(AN93=0,0,AN93),0)))+(IF(AO1>(Datos!$R$34+2),IF(AND(SUM($D93:AN93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AO1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AO1>(Datos!$R$34+2),SUM($D93:AN93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AN93),0)","v":1144.8718953488371},{"$f":"(IF(AP1<=Datos!$J$23,0,IF(AP1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AP1)=0,1,(Datos!$R$34+3-AP1)),0)+IF(AO93=0,0,AO93),0)))+(IF(AP1>(Datos!$R$34+2),IF(AND(SUM($D93:AO93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AP1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AP1>(Datos!$R$34+2),SUM($D93:AO93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AO93),0)","v":1039.73059883721},{"$f":"(IF(AQ1<=Datos!$J$23,0,IF(AQ1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AQ1)=0,1,(Datos!$R$34+3-AQ1)),0)+IF(AP93=0,0,AP93),0)))+(IF(AQ1>(Datos!$R$34+2),IF(AND(SUM($D93:AP93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AQ1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AQ1>(Datos!$R$34+2),SUM($D93:AP93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AP93),0)","v":0},{"$f":"(IF(AR1<=Datos!$J$23,0,IF(AR1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AR1)=0,1,(Datos!$R$34+3-AR1)),0)+IF(AQ93=0,0,AQ93),0)))+(IF(AR1>(Datos!$R$34+2),IF(AND(SUM($D93:AQ93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AR1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AR1>(Datos!$R$34+2),SUM($D93:AQ93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AQ93),0)","v":0},{"$f":"(IF(AS1<=Datos!$J$23,0,IF(AS1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AS1)=0,1,(Datos!$R$34+3-AS1)),0)+IF(AR93=0,0,AR93),0)))+(IF(AS1>(Datos!$R$34+2),IF(AND(SUM($D93:AR93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AS1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AS1>(Datos!$R$34+2),SUM($D93:AR93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AR93),0)","v":0},{"$f":"(IF(AT1<=Datos!$J$23,0,IF(AT1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AT1)=0,1,(Datos!$R$34+3-AT1)),0)+IF(AS93=0,0,AS93),0)))+(IF(AT1>(Datos!$R$34+2),IF(AND(SUM($D93:AS93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AT1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AT1>(Datos!$R$34+2),SUM($D93:AS93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AS93),0)","v":0},{"$f":"(IF(AU1<=Datos!$J$23,0,IF(AU1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AU1)=0,1,(Datos!$R$34+3-AU1)),0)+IF(AT93=0,0,AT93),0)))+(IF(AU1>(Datos!$R$34+2),IF(AND(SUM($D93:AT93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AU1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AU1>(Datos!$R$34+2),SUM($D93:AT93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AT93),0)","v":0},{"$f":"(IF(AV1<=Datos!$J$23,0,IF(AV1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AV1)=0,1,(Datos!$R$34+3-AV1)),0)+IF(AU93=0,0,AU93),0)))+(IF(AV1>(Datos!$R$34+2),IF(AND(SUM($D93:AU93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AV1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AV1>(Datos!$R$34+2),SUM($D93:AU93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AU93),0)","v":0},{"$f":"(IF(AW1<=Datos!$J$23,0,IF(AW1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AW1)=0,1,(Datos!$R$34+3-AW1)),0)+IF(AV93=0,0,AV93),0)))+(IF(AW1>(Datos!$R$34+2),IF(AND(SUM($D93:AV93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AW1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AW1>(Datos!$R$34+2),SUM($D93:AV93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AV93),0)","v":0},{"$f":"(IF(AX1<=Datos!$J$23,0,IF(AX1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AX1)=0,1,(Datos!$R$34+3-AX1)),0)+IF(AW93=0,0,AW93),0)))+(IF(AX1>(Datos!$R$34+2),IF(AND(SUM($D93:AW93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AX1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AX1>(Datos!$R$34+2),SUM($D93:AW93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AW93),0)","v":0},{"$f":"(IF(AY1<=Datos!$J$23,0,IF(AY1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AY1)=0,1,(Datos!$R$34+3-AY1)),0)+IF(AX93=0,0,AX93),0)))+(IF(AY1>(Datos!$R$34+2),IF(AND(SUM($D93:AX93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AY1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AY1>(Datos!$R$34+2),SUM($D93:AX93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AX93),0)","v":0},{"$f":"(IF(AZ1<=Datos!$J$23,0,IF(AZ1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-AZ1)=0,1,(Datos!$R$34+3-AZ1)),0)+IF(AY93=0,0,AY93),0)))+(IF(AZ1>(Datos!$R$34+2),IF(AND(SUM($D93:AY93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AZ1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AZ1>(Datos!$R$34+2),SUM($D93:AY93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AY93),0)","v":0},{"$f":"(IF(BA1<=Datos!$J$23,0,IF(BA1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BA1)=0,1,(Datos!$R$34+3-BA1)),0)+IF(AZ93=0,0,AZ93),0)))+(IF(BA1>(Datos!$R$34+2),IF(AND(SUM($D93:AZ93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BA1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BA1>(Datos!$R$34+2),SUM($D93:AZ93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:AZ93),0)","v":0},{"$f":"(IF(BB1<=Datos!$J$23,0,IF(BB1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BB1)=0,1,(Datos!$R$34+3-BB1)),0)+IF(BA93=0,0,BA93),0)))+(IF(BB1>(Datos!$R$34+2),IF(AND(SUM($D93:BA93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BB1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BB1>(Datos!$R$34+2),SUM($D93:BA93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BA93),0)","v":0},{"$f":"(IF(BC1<=Datos!$J$23,0,IF(BC1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BC1)=0,1,(Datos!$R$34+3-BC1)),0)+IF(BB93=0,0,BB93),0)))+(IF(BC1>(Datos!$R$34+2),IF(AND(SUM($D93:BB93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BC1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BC1>(Datos!$R$34+2),SUM($D93:BB93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BB93),0)","v":0},{"$f":"(IF(BD1<=Datos!$J$23,0,IF(BD1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BD1)=0,1,(Datos!$R$34+3-BD1)),0)+IF(BC93=0,0,BC93),0)))+(IF(BD1>(Datos!$R$34+2),IF(AND(SUM($D93:BC93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BD1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BD1>(Datos!$R$34+2),SUM($D93:BC93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BC93),0)","v":0},{"$f":"(IF(BE1<=Datos!$J$23,0,IF(BE1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BE1)=0,1,(Datos!$R$34+3-BE1)),0)+IF(BD93=0,0,BD93),0)))+(IF(BE1>(Datos!$R$34+2),IF(AND(SUM($D93:BD93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BE1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BE1>(Datos!$R$34+2),SUM($D93:BD93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BD93),0)","v":0},{"$f":"(IF(BF1<=Datos!$J$23,0,IF(BF1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BF1)=0,1,(Datos!$R$34+3-BF1)),0)+IF(BE93=0,0,BE93),0)))+(IF(BF1>(Datos!$R$34+2),IF(AND(SUM($D93:BE93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BF1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BF1>(Datos!$R$34+2),SUM($D93:BE93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BE93),0)","v":0},{"$f":"(IF(BG1<=Datos!$J$23,0,IF(BG1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BG1)=0,1,(Datos!$R$34+3-BG1)),0)+IF(BF93=0,0,BF93),0)))+(IF(BG1>(Datos!$R$34+2),IF(AND(SUM($D93:BF93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BG1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BG1>(Datos!$R$34+2),SUM($D93:BF93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BF93),0)","v":0},{"$f":"(IF(BH1<=Datos!$J$23,0,IF(BH1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BH1)=0,1,(Datos!$R$34+3-BH1)),0)+IF(BG93=0,0,BG93),0)))+(IF(BH1>(Datos!$R$34+2),IF(AND(SUM($D93:BG93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BH1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BH1>(Datos!$R$34+2),SUM($D93:BG93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BG93),0)","v":0},{"$f":"(IF(BI1<=Datos!$J$23,0,IF(BI1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BI1)=0,1,(Datos!$R$34+3-BI1)),0)+IF(BH93=0,0,BH93),0)))+(IF(BI1>(Datos!$R$34+2),IF(AND(SUM($D93:BH93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BI1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BI1>(Datos!$R$34+2),SUM($D93:BH93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BH93),0)","v":0},{"$f":"(IF(BJ1<=Datos!$J$23,0,IF(BJ1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BJ1)=0,1,(Datos!$R$34+3-BJ1)),0)+IF(BI93=0,0,BI93),0)))+(IF(BJ1>(Datos!$R$34+2),IF(AND(SUM($D93:BI93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BJ1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BJ1>(Datos!$R$34+2),SUM($D93:BI93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BI93),0)","v":0},{"$f":"(IF(BK1<=Datos!$J$23,0,IF(BK1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BK1)=0,1,(Datos!$R$34+3-BK1)),0)+IF(BJ93=0,0,BJ93),0)))+(IF(BK1>(Datos!$R$34+2),IF(AND(SUM($D93:BJ93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BK1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BK1>(Datos!$R$34+2),SUM($D93:BJ93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BJ93),0)","v":0},{"$f":"(IF(BL1<=Datos!$J$23,0,IF(BL1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BL1)=0,1,(Datos!$R$34+3-BL1)),0)+IF(BK93=0,0,BK93),0)))+(IF(BL1>(Datos!$R$34+2),IF(AND(SUM($D93:BK93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BL1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BL1>(Datos!$R$34+2),SUM($D93:BK93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BK93),0)","v":0},{"$f":"(IF(BM1<=Datos!$J$23,0,IF(BM1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BM1)=0,1,(Datos!$R$34+3-BM1)),0)+IF(BL93=0,0,BL93),0)))+(IF(BM1>(Datos!$R$34+2),IF(AND(SUM($D93:BL93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BM1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BM1>(Datos!$R$34+2),SUM($D93:BL93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BL93),0)","v":0},{"$f":"(IF(BN1<=Datos!$J$23,0,IF(BN1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BN1)=0,1,(Datos!$R$34+3-BN1)),0)+IF(BM93=0,0,BM93),0)))+(IF(BN1>(Datos!$R$34+2),IF(AND(SUM($D93:BM93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BN1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BN1>(Datos!$R$34+2),SUM($D93:BM93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BM93),0)","v":0},{"$f":"(IF(BO1<=Datos!$J$23,0,IF(BO1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BO1)=0,1,(Datos!$R$34+3-BO1)),0)+IF(BN93=0,0,BN93),0)))+(IF(BO1>(Datos!$R$34+2),IF(AND(SUM($D93:BN93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BO1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BO1>(Datos!$R$34+2),SUM($D93:BN93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BN93),0)","v":0},{"$f":"(IF(BP1<=Datos!$J$23,0,IF(BP1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BP1)=0,1,(Datos!$R$34+3-BP1)),0)+IF(BO93=0,0,BO93),0)))+(IF(BP1>(Datos!$R$34+2),IF(AND(SUM($D93:BO93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BP1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BP1>(Datos!$R$34+2),SUM($D93:BO93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BO93),0)","v":0},{"$f":"(IF(BQ1<=Datos!$J$23,0,IF(BQ1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BQ1)=0,1,(Datos!$R$34+3-BQ1)),0)+IF(BP93=0,0,BP93),0)))+(IF(BQ1>(Datos!$R$34+2),IF(AND(SUM($D93:BP93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BQ1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BQ1>(Datos!$R$34+2),SUM($D93:BP93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BP93),0)","v":0},{"$f":"(IF(BR1<=Datos!$J$23,0,IF(BR1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BR1)=0,1,(Datos!$R$34+3-BR1)),0)+IF(BQ93=0,0,BQ93),0)))+(IF(BR1>(Datos!$R$34+2),IF(AND(SUM($D93:BQ93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BR1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BR1>(Datos!$R$34+2),SUM($D93:BQ93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BQ93),0)","v":0},{"$f":"(IF(BS1<=Datos!$J$23,0,IF(BS1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BS1)=0,1,(Datos!$R$34+3-BS1)),0)+IF(BR93=0,0,BR93),0)))+(IF(BS1>(Datos!$R$34+2),IF(AND(SUM($D93:BR93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BS1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BS1>(Datos!$R$34+2),SUM($D93:BR93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BR93),0)","v":0},{"$f":"(IF(BT1<=Datos!$J$23,0,IF(BT1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BT1)=0,1,(Datos!$R$34+3-BT1)),0)+IF(BS93=0,0,BS93),0)))+(IF(BT1>(Datos!$R$34+2),IF(AND(SUM($D93:BS93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BT1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BT1>(Datos!$R$34+2),SUM($D93:BS93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BS93),0)","v":0},{"$f":"(IF(BU1<=Datos!$J$23,0,IF(BU1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BU1)=0,1,(Datos!$R$34+3-BU1)),0)+IF(BT93=0,0,BT93),0)))+(IF(BU1>(Datos!$R$34+2),IF(AND(SUM($D93:BT93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BU1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BU1>(Datos!$R$34+2),SUM($D93:BT93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BT93),0)","v":0},{"$f":"(IF(BV1<=Datos!$J$23,0,IF(BV1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BV1)=0,1,(Datos!$R$34+3-BV1)),0)+IF(BU93=0,0,BU93),0)))+(IF(BV1>(Datos!$R$34+2),IF(AND(SUM($D93:BU93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BV1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BV1>(Datos!$R$34+2),SUM($D93:BU93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BU93),0)","v":0},{"$f":"(IF(BW1<=Datos!$J$23,0,IF(BW1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BW1)=0,1,(Datos!$R$34+3-BW1)),0)+IF(BV93=0,0,BV93),0)))+(IF(BW1>(Datos!$R$34+2),IF(AND(SUM($D93:BV93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BW1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BW1>(Datos!$R$34+2),SUM($D93:BV93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BV93),0)","v":0},{"$f":"(IF(BX1<=Datos!$J$23,0,IF(BX1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BX1)=0,1,(Datos!$R$34+3-BX1)),0)+IF(BW93=0,0,BW93),0)))+(IF(BX1>(Datos!$R$34+2),IF(AND(SUM($D93:BW93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BX1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BX1>(Datos!$R$34+2),SUM($D93:BW93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BW93),0)","v":0},{"$f":"(IF(BY1<=Datos!$J$23,0,IF(BY1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BY1)=0,1,(Datos!$R$34+3-BY1)),0)+IF(BX93=0,0,BX93),0)))+(IF(BY1>(Datos!$R$34+2),IF(AND(SUM($D93:BX93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BY1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BY1>(Datos!$R$34+2),SUM($D93:BX93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BX93),0)","v":0},{"$f":"(IF(BZ1<=Datos!$J$23,0,IF(BZ1<=(Datos!$R$34+2),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34+3-BZ1)=0,1,(Datos!$R$34+3-BZ1)),0)+IF(BY93=0,0,BY93),0)))+(IF(BZ1>(Datos!$R$34+2),IF(AND(SUM($D93:BY93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,BZ1>(Datos!$R$34+2)),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(BZ1>(Datos!$R$34+2),SUM($D93:BY93)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>=$B$93),Flujo!$B$93-SUM($D93:BY93),0)","v":0}]
["Escrituración",{"$f":"Evaluación!G126","v":287437.435},{"$f":"+B94/B90-(C93+C92)","v":1916.1380135658917},null,{"$f":"IF(E98=\"\",\"\",$C$94*E98)","v":0},0,0,{"$f":"IF(H98=\"\",\"\",$C$94*H98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52578.827092248088,55082.580763307509,57586.334434366945,7511.2610131782949,{"$f":"IF(AI98=\"\",\"\",$C$94*AI98)","v":7511.2610131782949},7511.2610131782949,{"$f":"IF(AK98=\"\",\"\",$C$94*AK98)","v":7511.2610131782949},7511.2610131782949,{"$f":"IF(AM98=\"\",\"\",$C$94*AM98)","v":7511.2610131782949},7511.2610131782949,7511.2610131782949,7511.2610131782949,7511.2610131782949,6821.4513282944972,0,0,0,0,0,0,0,{"$f":"IF(AZ98=\"\",\"\",$C$94*AZ98)","v":0},0,0,{"$f":"IF(BC98=\"\",\"\",$C$94*BC98)","v":0},{"$f":"IF(BD98=\"\",\"\",$C$94*BD98)","v":0},{"$f":"IF(BE98=\"\",\"\",$C$94*BE98)","v":0},{"$f":"IF(BF98=\"\",\"\",$C$94*BF98)","v":0},{"$f":"IF(BG98=\"\",\"\",$C$94*BG98)","v":0},0,0,0,0,0,{"$f":"IF(BM98=\"\",\"\",$C$94*BM98)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BW98=\"\",\"\",$C$94*BW98)","v":0},{"$f":"IF(BX98=\"\",\"\",$C$94*BX98)","v":0},{"$f":"IF(BY98=\"\",\"\",$C$94*BY98)","v":0},{"$f":"IF(BZ98=\"\",\"\",$C$94*BZ98)","v":0}]
[]
["IVA Venta",{"$f":"(Evaluación!G126-Evaluación!G132)","v":41259.271974789881},{"$f":"+B96/B90","v":319.83931763403007},null,{"$f":"IF(E98=\"\",\"\",$C$96*E98)","v":0},{"$f":"IF(F98=\"\",\"\",$C$96*F98)","v":0},{"$f":"IF(G98=\"\",\"\",$C$96*G98)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(Q98=\"\",\"\",$C$96*Q98)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(Z98=\"\",\"\",$C$96*Z98)","v":0},0,0,0,0,8776.390875877787,9194.3142509195859,9612.2376259613866,1253.770125125398,{"$f":"IF(AI98=\"\",\"\",$C$96*AI98)","v":1253.770125125398},1253.770125125398,1253.770125125398,1253.770125125398,1253.770125125398,1253.770125125398,1253.770125125398,1253.770125125398,1253.770125125398,1138.6279707771341,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC98=\"\",\"\",$C$96*BC98)","v":0},{"$f":"IF(BD98=\"\",\"\",$C$96*BD98)","v":0},{"$f":"IF(BE98=\"\",\"\",$C$96*BE98)","v":0},{"$f":"IF(BF98=\"\",\"\",$C$96*BF98)","v":0},{"$f":"IF(BG98=\"\",\"\",$C$96*BG98)","v":0},0,0,0,0,0,{"$f":"IF(BM98=\"\",\"\",$C$96*BM98)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BW98=\"\",\"\",$C$96*BW98)","v":0},{"$f":"IF(BX98=\"\",\"\",$C$96*BX98)","v":0},{"$f":"IF(BY98=\"\",\"\",$C$96*BY98)","v":0},{"$f":"IF(BZ98=\"\",\"\",$C$96*BZ98)","v":0}]
["IVA Pagado Escrituración",{"$f":"Evaluación!R141","v":-9849.1585856748825},null,null,{"$f":"IF(SUM($E96:E96)>Evaluación!$R$139,SUM($E96:E96)-Evaluación!$R$139-SUM($D$97:D97),0)","v":0},{"$f":"IF(SUM($E96:F96)>Evaluación!$R$139,SUM($E96:F96)-Evaluación!$R$139-SUM($D$97:E97),0)","v":0},{"$f":"IF(SUM($E96:G96)>Evaluación!$R$139,SUM($E96:G96)-Evaluación!$R$139-SUM($D$97:F97),0)","v":0},{"$f":"IF(SUM($E96:H96)>Evaluación!$R$139,SUM($E96:H96)-Evaluación!$R$139-SUM($D$97:G97),0)","v":0},{"$f":"IF(SUM($E96:I96)>Evaluación!$R$139,SUM($E96:I96)-Evaluación!$R$139-SUM($D$97:H97),0)","v":0},{"$f":"IF(SUM($E96:J96)>Evaluación!$R$139,SUM($E96:J96)-Evaluación!$R$139-SUM($D$97:I97),0)","v":0},{"$f":"IF(SUM($E96:K96)>Evaluación!$R$139,SUM($E96:K96)-Evaluación!$R$139-SUM($D$97:J97),0)","v":0},{"$f":"IF(SUM($E96:L96)>Evaluación!$R$139,SUM($E96:L96)-Evaluación!$R$139-SUM($D$97:K97),0)","v":0},{"$f":"IF(SUM($E96:M96)>Evaluación!$R$139,SUM($E96:M96)-Evaluación!$R$139-SUM($D$97:L97),0)","v":0},{"$f":"IF(SUM($E96:N96)>Evaluación!$R$139,SUM($E96:N96)-Evaluación!$R$139-SUM($D$97:M97),0)","v":0},{"$f":"IF(SUM($E96:O96)>Evaluación!$R$139,SUM($E96:O96)-Evaluación!$R$139-SUM($D$97:N97),0)","v":0},{"$f":"IF(SUM($E96:P96)>Evaluación!$R$139,SUM($E96:P96)-Evaluación!$R$139-SUM($D$97:O97),0)","v":0},{"$f":"IF(SUM($E96:Q96)>Evaluación!$R$139,SUM($E96:Q96)-Evaluación!$R$139-SUM($D$97:P97),0)","v":0},{"$f":"IF(SUM($E96:R96)>Evaluación!$R$139,SUM($E96:R96)-Evaluación!$R$139-SUM($D$97:Q97),0)","v":0},{"$f":"IF(SUM($E96:S96)>Evaluación!$R$139,SUM($E96:S96)-Evaluación!$R$139-SUM($D$97:R97),0)","v":0},{"$f":"IF(SUM($E96:T96)>Evaluación!$R$139,SUM($E96:T96)-Evaluación!$R$139-SUM($D$97:S97),0)","v":0},{"$f":"IF(SUM($E96:U96)>Evaluación!$R$139,SUM($E96:U96)-Evaluación!$R$139-SUM($D$97:T97),0)","v":0},{"$f":"IF(SUM($E96:V96)>Evaluación!$R$139,SUM($E96:V96)-Evaluación!$R$139-SUM($D$97:U97),0)","v":0},{"$f":"IF(SUM($E96:W96)>Evaluación!$R$139,SUM($E96:W96)-Evaluación!$R$139-SUM($D$97:V97),0)","v":0},{"$f":"IF(SUM($E96:X96)>Evaluación!$R$139,SUM($E96:X96)-Evaluación!$R$139-SUM($D$97:W97),0)","v":0},{"$f":"IF(SUM($E96:Y96)>Evaluación!$R$139,SUM($E96:Y96)-Evaluación!$R$139-SUM($D$97:X97),0)","v":0},{"$f":"IF(SUM($E96:Z96)>Evaluación!$R$139,SUM($E96:Z96)-Evaluación!$R$139-SUM($D$97:Y97),0)","v":0},{"$f":"IF(SUM($E96:AA96)>Evaluación!$R$139,SUM($E96:AA96)-Evaluación!$R$139-SUM($D$97:Z97),0)","v":0},{"$f":"IF(SUM($E96:AB96)>Evaluación!$R$139,SUM($E96:AB96)-Evaluación!$R$139-SUM($D$97:AA97),0)","v":0},{"$f":"IF(SUM($E96:AC96)>Evaluación!$R$139,SUM($E96:AC96)-Evaluación!$R$139-SUM($D$97:AB97),0)","v":0},{"$f":"IF(SUM($E96:AD96)>Evaluación!$R$139,SUM($E96:AD96)-Evaluación!$R$139-SUM($D$97:AC97),0)","v":0},{"$f":"IF(SUM($E96:AE96)>Evaluación!$R$139,SUM($E96:AE96)-Evaluación!$R$139-SUM($D$97:AD97),0)","v":0},{"$f":"IF(SUM($E96:AF96)>Evaluación!$R$139,SUM($E96:AF96)-Evaluación!$R$139-SUM($D$97:AE97),0)","v":0},{"$f":"IF(SUM($E96:AG96)>Evaluación!$R$139,SUM($E96:AG96)-Evaluación!$R$139-SUM($D$97:AF97),0)","v":0},{"$f":"IF(SUM($E96:AH96)>Evaluación!$R$139,SUM($E96:AH96)-Evaluación!$R$139-SUM($D$97:AG97),0)","v":0},{"$f":"IF(SUM($E96:AI96)>Evaluación!$R$139,SUM($E96:AI96)-Evaluación!$R$139-SUM($D$97:AH97),0)","v":0},{"$f":"IF(SUM($E96:AJ96)>Evaluación!$R$139,SUM($E96:AJ96)-Evaluación!$R$139-SUM($D$97:AI97),0)","v":0},{"$f":"IF(SUM($E96:AK96)>Evaluación!$R$139,SUM($E96:AK96)-Evaluación!$R$139-SUM($D$97:AJ97),0)","v":1187.9098641453493},{"$f":"IF(SUM($E96:AL96)>Evaluación!$R$139,SUM($E96:AL96)-Evaluación!$R$139-SUM($D$97:AK97),0)","v":1253.7701251253966},{"$f":"IF(SUM($E96:AM96)>Evaluación!$R$139,SUM($E96:AM96)-Evaluación!$R$139-SUM($D$97:AL97),0)","v":1253.7701251253966},{"$f":"IF(SUM($E96:AN96)>Evaluación!$R$139,SUM($E96:AN96)-Evaluación!$R$139-SUM($D$97:AM97),0)","v":1253.7701251253966},{"$f":"IF(SUM($E96:AO96)>Evaluación!$R$139,SUM($E96:AO96)-Evaluación!$R$139-SUM($D$97:AN97),0)","v":1253.7701251253966},{"$f":"IF(SUM($E96:AP96)>Evaluación!$R$139,SUM($E96:AP96)-Evaluación!$R$139-SUM($D$97:AO97),0)","v":1253.7701251253966},{"$f":"IF(SUM($E96:AQ96)>Evaluación!$R$139,SUM($E96:AQ96)-Evaluación!$R$139-SUM($D$97:AP97),0)","v":1253.7701251253966},{"$f":"IF(SUM($E96:AR96)>Evaluación!$R$139,SUM($E96:AR96)-Evaluación!$R$139-SUM($D$97:AQ97),0)","v":1138.6279707771318},{"$f":"IF(SUM($E96:AS96)>Evaluación!$R$139,SUM($E96:AS96)-Evaluación!$R$139-SUM($D$97:AR97),0)","v":0},{"$f":"IF(SUM($E96:AT96)>Evaluación!$R$139,SUM($E96:AT96)-Evaluación!$R$139-SUM($D$97:AS97),0)","v":0},{"$f":"IF(SUM($E96:AU96)>Evaluación!$R$139,SUM($E96:AU96)-Evaluación!$R$139-SUM($D$97:AT97),0)","v":0},{"$f":"IF(SUM($E96:AV96)>Evaluación!$R$139,SUM($E96:AV96)-Evaluación!$R$139-SUM($D$97:AU97),0)","v":0},{"$f":"IF(SUM($E96:AW96)>Evaluación!$R$139,SUM($E96:AW96)-Evaluación!$R$139-SUM($D$97:AV97),0)","v":0},{"$f":"IF(SUM($E96:AX96)>Evaluación!$R$139,SUM($E96:AX96)-Evaluación!$R$139-SUM($D$97:AW97),0)","v":0},{"$f":"IF(SUM($E96:AY96)>Evaluación!$R$139,SUM($E96:AY96)-Evaluación!$R$139-SUM($D$97:AX97),0)","v":0},{"$f":"IF(SUM($E96:AZ96)>Evaluación!$R$139,SUM($E96:AZ96)-Evaluación!$R$139-SUM($D$97:AY97),0)","v":0},{"$f":"IF(SUM($E96:BA96)>Evaluación!$R$139,SUM($E96:BA96)-Evaluación!$R$139-SUM($D$97:AZ97),0)","v":0},{"$f":"IF(SUM($E96:BB96)>Evaluación!$R$139,SUM($E96:BB96)-Evaluación!$R$139-SUM($D$97:BA97),0)","v":0},{"$f":"IF(SUM($E96:BC96)>Evaluación!$R$139,SUM($E96:BC96)-Evaluación!$R$139-SUM($D$97:BB97),0)","v":0},{"$f":"IF(SUM($E96:BD96)>Evaluación!$R$139,SUM($E96:BD96)-Evaluación!$R$139-SUM($D$97:BC97),0)","v":0},{"$f":"IF(SUM($E96:BE96)>Evaluación!$R$139,SUM($E96:BE96)-Evaluación!$R$139-SUM($D$97:BD97),0)","v":0},{"$f":"IF(SUM($E96:BF96)>Evaluación!$R$139,SUM($E96:BF96)-Evaluación!$R$139-SUM($D$97:BE97),0)","v":0},{"$f":"IF(SUM($E96:BG96)>Evaluación!$R$139,SUM($E96:BG96)-Evaluación!$R$139-SUM($D$97:BF97),0)","v":0},{"$f":"IF(SUM($E96:BH96)>Evaluación!$R$139,SUM($E96:BH96)-Evaluación!$R$139-SUM($D$97:BG97),0)","v":0},{"$f":"IF(SUM($E96:BI96)>Evaluación!$R$139,SUM($E96:BI96)-Evaluación!$R$139-SUM($D$97:BH97),0)","v":0},{"$f":"IF(SUM($E96:BJ96)>Evaluación!$R$139,SUM($E96:BJ96)-Evaluación!$R$139-SUM($D$97:BI97),0)","v":0},{"$f":"IF(SUM($E96:BK96)>Evaluación!$R$139,SUM($E96:BK96)-Evaluación!$R$139-SUM($D$97:BJ97),0)","v":0},{"$f":"IF(SUM($E96:BL96)>Evaluación!$R$139,SUM($E96:BL96)-Evaluación!$R$139-SUM($D$97:BK97),0)","v":0},{"$f":"IF(SUM($E96:BM96)>Evaluación!$R$139,SUM($E96:BM96)-Evaluación!$R$139-SUM($D$97:BL97),0)","v":0},{"$f":"IF(SUM($E96:BN96)>Evaluación!$R$139,SUM($E96:BN96)-Evaluación!$R$139-SUM($D$97:BM97),0)","v":0},{"$f":"IF(SUM($E96:BO96)>Evaluación!$R$139,SUM($E96:BO96)-Evaluación!$R$139-SUM($D$97:BN97),0)","v":0},{"$f":"IF(SUM($E96:BP96)>Evaluación!$R$139,SUM($E96:BP96)-Evaluación!$R$139-SUM($D$97:BO97),0)","v":0},{"$f":"IF(SUM($E96:BQ96)>Evaluación!$R$139,SUM($E96:BQ96)-Evaluación!$R$139-SUM($D$97:BP97),0)","v":0},{"$f":"IF(SUM($E96:BR96)>Evaluación!$R$139,SUM($E96:BR96)-Evaluación!$R$139-SUM($D$97:BQ97),0)","v":0},{"$f":"IF(SUM($E96:BS96)>Evaluación!$R$139,SUM($E96:BS96)-Evaluación!$R$139-SUM($D$97:BR97),0)","v":0},{"$f":"IF(SUM($E96:BT96)>Evaluación!$R$139,SUM($E96:BT96)-Evaluación!$R$139-SUM($D$97:BS97),0)","v":0},{"$f":"IF(SUM($E96:BU96)>Evaluación!$R$139,SUM($E96:BU96)-Evaluación!$R$139-SUM($D$97:BT97),0)","v":0},{"$f":"IF(SUM($E96:BV96)>Evaluación!$R$139,SUM($E96:BV96)-Evaluación!$R$139-SUM($D$97:BU97),0)","v":0},{"$f":"IF(SUM($E96:BW96)>Evaluación!$R$139,SUM($E96:BW96)-Evaluación!$R$139-SUM($D$97:BV97),0)","v":0},{"$f":"IF(SUM($E96:BX96)>Evaluación!$R$139,SUM($E96:BX96)-Evaluación!$R$139-SUM($D$97:BW97),0)","v":0},{"$f":"IF(SUM($E96:BY96)>Evaluación!$R$139,SUM($E96:BY96)-Evaluación!$R$139-SUM($D$97:BX97),0)","v":0},{"$f":"IF(SUM($E96:BZ96)>Evaluación!$R$139,SUM($E96:BZ96)-Evaluación!$R$139-SUM($D$97:BY97),0)","v":0}]
["Cantidad Escriturada",null,{"$f":"SUM(E98:BZ98)","v":129},null,{"$f":"IF(AND(E1>=Datos!$R$34+3,E1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&E1))/3,IF(E1<Datos!$R$34+3,0,IF(E1>=Datos!$R$34+3,IF(B98>0,C91,0),0)))","v":0},{"$f":"IF(AND(F1>=Datos!$R$34+3,F1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&F1))/3,IF(F1<Datos!$R$34+3,0,IF(F1>=Datos!$R$34+3,IF(C98>0,D91,0),0)))","v":0},{"$f":"IF(AND(G1>=Datos!$R$34+3,G1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&G1))/3,IF(G1<Datos!$R$34+3,0,IF(G1>=Datos!$R$34+3,IF(D98>0,E91,0),0)))","v":0},{"$f":"IF(AND(H1>=Datos!$R$34+3,H1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&H1))/3,IF(H1<Datos!$R$34+3,0,IF(H1>=Datos!$R$34+3,IF(E98>0,F91,0),0)))","v":0},{"$f":"IF(AND(I1>=Datos!$R$34+3,I1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&I1))/3,IF(I1<Datos!$R$34+3,0,IF(I1>=Datos!$R$34+3,IF(F98>0,G91,0),0)))","v":0},{"$f":"IF(AND(J1>=Datos!$R$34+3,J1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&J1))/3,IF(J1<Datos!$R$34+3,0,IF(J1>=Datos!$R$34+3,IF(G98>0,H91,0),0)))","v":0},{"$f":"IF(AND(K1>=Datos!$R$34+3,K1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&K1))/3,IF(K1<Datos!$R$34+3,0,IF(K1>=Datos!$R$34+3,IF(H98>0,I91,0),0)))","v":0},{"$f":"IF(AND(L1>=Datos!$R$34+3,L1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&L1))/3,IF(L1<Datos!$R$34+3,0,IF(L1>=Datos!$R$34+3,IF(I98>0,J91,0),0)))","v":0},{"$f":"IF(AND(M1>=Datos!$R$34+3,M1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&M1))/3,IF(M1<Datos!$R$34+3,0,IF(M1>=Datos!$R$34+3,IF(J98>0,K91,0),0)))","v":0},{"$f":"IF(AND(N1>=Datos!$R$34+3,N1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&N1))/3,IF(N1<Datos!$R$34+3,0,IF(N1>=Datos!$R$34+3,IF(K98>0,L91,0),0)))","v":0},{"$f":"IF(AND(O1>=Datos!$R$34+3,O1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&O1))/3,IF(O1<Datos!$R$34+3,0,IF(O1>=Datos!$R$34+3,IF(L98>0,M91,0),0)))","v":0},{"$f":"IF(AND(P1>=Datos!$R$34+3,P1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&P1))/3,IF(P1<Datos!$R$34+3,0,IF(P1>=Datos!$R$34+3,IF(M98>0,N91,0),0)))","v":0},{"$f":"IF(AND(Q1>=Datos!$R$34+3,Q1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&Q1))/3,IF(Q1<Datos!$R$34+3,0,IF(Q1>=Datos!$R$34+3,IF(N98>0,O91,0),0)))","v":0},{"$f":"IF(AND(R1>=Datos!$R$34+3,R1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&R1))/3,IF(R1<Datos!$R$34+3,0,IF(R1>=Datos!$R$34+3,IF(O98>0,P91,0),0)))","v":0},{"$f":"IF(AND(S1>=Datos!$R$34+3,S1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&S1))/3,IF(S1<Datos!$R$34+3,0,IF(S1>=Datos!$R$34+3,IF(P98>0,Q91,0),0)))","v":0},{"$f":"IF(AND(T1>=Datos!$R$34+3,T1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&T1))/3,IF(T1<Datos!$R$34+3,0,IF(T1>=Datos!$R$34+3,IF(Q98>0,R91,0),0)))","v":0},{"$f":"IF(AND(U1>=Datos!$R$34+3,U1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&U1))/3,IF(U1<Datos!$R$34+3,0,IF(U1>=Datos!$R$34+3,IF(R98>0,S91,0),0)))","v":0},{"$f":"IF(AND(V1>=Datos!$R$34+3,V1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&V1))/3,IF(V1<Datos!$R$34+3,0,IF(V1>=Datos!$R$34+3,IF(S98>0,T91,0),0)))","v":0},{"$f":"IF(AND(W1>=Datos!$R$34+3,W1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&W1))/3,IF(W1<Datos!$R$34+3,0,IF(W1>=Datos!$R$34+3,IF(T98>0,U91,0),0)))","v":0},{"$f":"IF(AND(X1>=Datos!$R$34+3,X1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&X1))/3,IF(X1<Datos!$R$34+3,0,IF(X1>=Datos!$R$34+3,IF(U98>0,V91,0),0)))","v":0},{"$f":"IF(AND(Y1>=Datos!$R$34+3,Y1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&Y1))/3,IF(Y1<Datos!$R$34+3,0,IF(Y1>=Datos!$R$34+3,IF(V98>0,W91,0),0)))","v":0},{"$f":"IF(AND(Z1>=Datos!$R$34+3,Z1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&Z1))/3,IF(Z1<Datos!$R$34+3,0,IF(Z1>=Datos!$R$34+3,IF(W98>0,X91,0),0)))","v":0},{"$f":"IF(AND(AA1>=Datos!$R$34+3,AA1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AA1))/3,IF(AA1<Datos!$R$34+3,0,IF(AA1>=Datos!$R$34+3,IF(X98>0,Y91,0),0)))","v":0},{"$f":"IF(AND(AB1>=Datos!$R$34+3,AB1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AB1))/3,IF(AB1<Datos!$R$34+3,0,IF(AB1>=Datos!$R$34+3,IF(Y98>0,Z91,0),0)))","v":0},{"$f":"IF(AND(AC1>=Datos!$R$34+3,AC1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AC1))/3,IF(AC1<Datos!$R$34+3,0,IF(AC1>=Datos!$R$34+3,IF(Z98>0,AA91,0),0)))","v":0},{"$f":"IF(AND(AD1>=Datos!$R$34+3,AD1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AD1))/3,IF(AD1<Datos!$R$34+3,0,IF(AD1>=Datos!$R$34+3,IF(AA98>0,AB91,0),0)))","v":0},{"$f":"IF(AND(AE1>=Datos!$R$34+3,AE1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AE1))/3,IF(AE1<Datos!$R$34+3,0,IF(AE1>=Datos!$R$34+3,IF(AB98>0,AC91,0),0)))","v":27.440000000000008},{"$f":"IF(AND(AF1>=Datos!$R$34+3,AF1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AF1))/3,IF(AF1<Datos!$R$34+3,0,IF(AF1>=Datos!$R$34+3,IF(AC98>0,AD91,0),0)))","v":28.746666666666673},{"$f":"IF(AND(AG1>=Datos!$R$34+3,AG1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AG1))/3,IF(AG1<Datos!$R$34+3,0,IF(AG1>=Datos!$R$34+3,IF(AD98>0,AE91,0),0)))","v":30.053333333333342},{"$f":"IF(AND(AH1>=Datos!$R$34+3,AH1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AH1))/3,IF(AH1<Datos!$R$34+3,0,IF(AH1>=Datos!$R$34+3,IF(AE98>0,AF91,0),0)))","v":3.92},{"$f":"IF(AND(AI1>=Datos!$R$34+3,AI1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AI1))/3,IF(AI1<Datos!$R$34+3,0,IF(AI1>=Datos!$R$34+3,IF(AF98>0,AG91,0),0)))","v":3.92},{"$f":"IF(AND(AJ1>=Datos!$R$34+3,AJ1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AJ1))/3,IF(AJ1<Datos!$R$34+3,0,IF(AJ1>=Datos!$R$34+3,IF(AG98>0,AH91,0),0)))","v":3.92},{"$f":"IF(AND(AK1>=Datos!$R$34+3,AK1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AK1))/3,IF(AK1<Datos!$R$34+3,0,IF(AK1>=Datos!$R$34+3,IF(AH98>0,AI91,0),0)))","v":3.92},{"$f":"IF(AND(AL1>=Datos!$R$34+3,AL1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AL1))/3,IF(AL1<Datos!$R$34+3,0,IF(AL1>=Datos!$R$34+3,IF(AI98>0,AJ91,0),0)))","v":3.92},{"$f":"IF(AND(AM1>=Datos!$R$34+3,AM1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AM1))/3,IF(AM1<Datos!$R$34+3,0,IF(AM1>=Datos!$R$34+3,IF(AJ98>0,AK91,0),0)))","v":3.92},{"$f":"IF(AND(AN1>=Datos!$R$34+3,AN1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AN1))/3,IF(AN1<Datos!$R$34+3,0,IF(AN1>=Datos!$R$34+3,IF(AK98>0,AL91,0),0)))","v":3.92},{"$f":"IF(AND(AO1>=Datos!$R$34+3,AO1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AO1))/3,IF(AO1<Datos!$R$34+3,0,IF(AO1>=Datos!$R$34+3,IF(AL98>0,AM91,0),0)))","v":3.92},{"$f":"IF(AND(AP1>=Datos!$R$34+3,AP1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AP1))/3,IF(AP1<Datos!$R$34+3,0,IF(AP1>=Datos!$R$34+3,IF(AM98>0,AN91,0),0)))","v":3.92},{"$f":"IF(AND(AQ1>=Datos!$R$34+3,AQ1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AQ1))/3,IF(AQ1<Datos!$R$34+3,0,IF(AQ1>=Datos!$R$34+3,IF(AN98>0,AO91,0),0)))","v":3.92},{"$f":"IF(AND(AR1>=Datos!$R$34+3,AR1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AR1))/3,IF(AR1<Datos!$R$34+3,0,IF(AR1>=Datos!$R$34+3,IF(AO98>0,AP91,0),0)))","v":3.5599999999999596},{"$f":"IF(AND(AS1>=Datos!$R$34+3,AS1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AS1))/3,IF(AS1<Datos!$R$34+3,0,IF(AS1>=Datos!$R$34+3,IF(AP98>0,AQ91,0),0)))","v":0},{"$f":"IF(AND(AT1>=Datos!$R$34+3,AT1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AT1))/3,IF(AT1<Datos!$R$34+3,0,IF(AT1>=Datos!$R$34+3,IF(AQ98>0,AR91,0),0)))","v":0},{"$f":"IF(AND(AU1>=Datos!$R$34+3,AU1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AU1))/3,IF(AU1<Datos!$R$34+3,0,IF(AU1>=Datos!$R$34+3,IF(AR98>0,AS91,0),0)))","v":0},{"$f":"IF(AND(AV1>=Datos!$R$34+3,AV1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AV1))/3,IF(AV1<Datos!$R$34+3,0,IF(AV1>=Datos!$R$34+3,IF(AS98>0,AT91,0),0)))","v":0},{"$f":"IF(AND(AW1>=Datos!$R$34+3,AW1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AW1))/3,IF(AW1<Datos!$R$34+3,0,IF(AW1>=Datos!$R$34+3,IF(AT98>0,AU91,0),0)))","v":0},{"$f":"IF(AND(AX1>=Datos!$R$34+3,AX1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AX1))/3,IF(AX1<Datos!$R$34+3,0,IF(AX1>=Datos!$R$34+3,IF(AU98>0,AV91,0),0)))","v":0},{"$f":"IF(AND(AY1>=Datos!$R$34+3,AY1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AY1))/3,IF(AY1<Datos!$R$34+3,0,IF(AY1>=Datos!$R$34+3,IF(AV98>0,AW91,0),0)))","v":0},{"$f":"IF(AND(AZ1>=Datos!$R$34+3,AZ1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&AZ1))/3,IF(AZ1<Datos!$R$34+3,0,IF(AZ1>=Datos!$R$34+3,IF(AW98>0,AX91,0),0)))","v":0},{"$f":"IF(AND(BA1>=Datos!$R$34+3,BA1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BA1))/3,IF(BA1<Datos!$R$34+3,0,IF(BA1>=Datos!$R$34+3,IF(AX98>0,AY91,0),0)))","v":0},{"$f":"IF(AND(BB1>=Datos!$R$34+3,BB1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BB1))/3,IF(BB1<Datos!$R$34+3,0,IF(BB1>=Datos!$R$34+3,IF(AY98>0,AZ91,0),0)))","v":0},{"$f":"IF(AND(BC1>=Datos!$R$34+3,BC1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BC1))/3,IF(BC1<Datos!$R$34+3,0,IF(BC1>=Datos!$R$34+3,IF(AZ98>0,BA91,0),0)))","v":0},{"$f":"IF(AND(BD1>=Datos!$R$34+3,BD1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BD1))/3,IF(BD1<Datos!$R$34+3,0,IF(BD1>=Datos!$R$34+3,IF(BA98>0,BB91,0),0)))","v":0},{"$f":"IF(AND(BE1>=Datos!$R$34+3,BE1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BE1))/3,IF(BE1<Datos!$R$34+3,0,IF(BE1>=Datos!$R$34+3,IF(BB98>0,BC91,0),0)))","v":0},{"$f":"IF(AND(BF1>=Datos!$R$34+3,BF1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BF1))/3,IF(BF1<Datos!$R$34+3,0,IF(BF1>=Datos!$R$34+3,IF(BC98>0,BD91,0),0)))","v":0},{"$f":"IF(AND(BG1>=Datos!$R$34+3,BG1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BG1))/3,IF(BG1<Datos!$R$34+3,0,IF(BG1>=Datos!$R$34+3,IF(BD98>0,BE91,0),0)))","v":0},{"$f":"IF(AND(BH1>=Datos!$R$34+3,BH1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BH1))/3,IF(BH1<Datos!$R$34+3,0,IF(BH1>=Datos!$R$34+3,IF(BE98>0,BF91,0),0)))","v":0},{"$f":"IF(AND(BI1>=Datos!$R$34+3,BI1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BI1))/3,IF(BI1<Datos!$R$34+3,0,IF(BI1>=Datos!$R$34+3,IF(BF98>0,BG91,0),0)))","v":0},{"$f":"IF(AND(BJ1>=Datos!$R$34+3,BJ1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BJ1))/3,IF(BJ1<Datos!$R$34+3,0,IF(BJ1>=Datos!$R$34+3,IF(BG98>0,BH91,0),0)))","v":0},{"$f":"IF(AND(BK1>=Datos!$R$34+3,BK1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BK1))/3,IF(BK1<Datos!$R$34+3,0,IF(BK1>=Datos!$R$34+3,IF(BH98>0,BI91,0),0)))","v":0},{"$f":"IF(AND(BL1>=Datos!$R$34+3,BL1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BL1))/3,IF(BL1<Datos!$R$34+3,0,IF(BL1>=Datos!$R$34+3,IF(BI98>0,BJ91,0),0)))","v":0},{"$f":"IF(AND(BM1>=Datos!$R$34+3,BM1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BM1))/3,IF(BM1<Datos!$R$34+3,0,IF(BM1>=Datos!$R$34+3,IF(BJ98>0,BK91,0),0)))","v":0},{"$f":"IF(AND(BN1>=Datos!$R$34+3,BN1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BN1))/3,IF(BN1<Datos!$R$34+3,0,IF(BN1>=Datos!$R$34+3,IF(BK98>0,BL91,0),0)))","v":0},{"$f":"IF(AND(BO1>=Datos!$R$34+3,BO1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BO1))/3,IF(BO1<Datos!$R$34+3,0,IF(BO1>=Datos!$R$34+3,IF(BL98>0,BM91,0),0)))","v":0},{"$f":"IF(AND(BP1>=Datos!$R$34+3,BP1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BP1))/3,IF(BP1<Datos!$R$34+3,0,IF(BP1>=Datos!$R$34+3,IF(BM98>0,BN91,0),0)))","v":0},{"$f":"IF(AND(BQ1>=Datos!$R$34+3,BQ1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BQ1))/3,IF(BQ1<Datos!$R$34+3,0,IF(BQ1>=Datos!$R$34+3,IF(BN98>0,BO91,0),0)))","v":0},{"$f":"IF(AND(BR1>=Datos!$R$34+3,BR1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BR1))/3,IF(BR1<Datos!$R$34+3,0,IF(BR1>=Datos!$R$34+3,IF(BO98>0,BP91,0),0)))","v":0},{"$f":"IF(AND(BS1>=Datos!$R$34+3,BS1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BS1))/3,IF(BS1<Datos!$R$34+3,0,IF(BS1>=Datos!$R$34+3,IF(BP98>0,BQ91,0),0)))","v":0},{"$f":"IF(AND(BT1>=Datos!$R$34+3,BT1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BT1))/3,IF(BT1<Datos!$R$34+3,0,IF(BT1>=Datos!$R$34+3,IF(BQ98>0,BR91,0),0)))","v":0},{"$f":"IF(AND(BU1>=Datos!$R$34+3,BU1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BU1))/3,IF(BU1<Datos!$R$34+3,0,IF(BU1>=Datos!$R$34+3,IF(BR98>0,BS91,0),0)))","v":0},{"$f":"IF(AND(BV1>=Datos!$R$34+3,BV1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BV1))/3,IF(BV1<Datos!$R$34+3,0,IF(BV1>=Datos!$R$34+3,IF(BS98>0,BT91,0),0)))","v":0},{"$f":"IF(AND(BW1>=Datos!$R$34+3,BW1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BW1))/3,IF(BW1<Datos!$R$34+3,0,IF(BW1>=Datos!$R$34+3,IF(BT98>0,BU91,0),0)))","v":0},{"$f":"IF(AND(BX1>=Datos!$R$34+3,BX1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BX1))/3,IF(BX1<Datos!$R$34+3,0,IF(BX1>=Datos!$R$34+3,IF(BU98>0,BV91,0),0)))","v":0},{"$f":"IF(AND(BY1>=Datos!$R$34+3,BY1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BY1))/3,IF(BY1<Datos!$R$34+3,0,IF(BY1>=Datos!$R$34+3,IF(BV98>0,BW91,0),0)))","v":0},{"$f":"IF(AND(BZ1>=Datos!$R$34+3,BZ1<=Datos!$R$34+5),(SUMIFS($E$91:$BB$91,$E$1:$BB$1,\"<\"&BZ1))/3,IF(BZ1<Datos!$R$34+3,0,IF(BZ1>=Datos!$R$34+3,IF(BW98>0,BX91,0),0)))","v":0}]
[]
["   TOTAL INGRESOS",{"$f":"SUM(E100:BV100)","v":277588.27641432511},{"$f":"IF(SUM(E100:BV100)=B100,\"OK\",\"\")","v":"OK"},{"$f":"SUM(D92:D96)","v":0},{"$f":"SUM(E92:E94)-E97","v":0},0,0,0,0,132.91770930232559,190.16130406976743,{"$f":"SUM(L92:L94)-L97","v":250.41771961444309},314.02171380048958,381.36711940924476,452.92161286854707,529.24640589180285,611.02296984529119,{"$f":"SUM(R92:R94)-R97","v":699.09003871827861},794.49602999734839,{"$f":"SUM(T92:T94)-T97","v":898.57529321087907},1013.0624827457627,1140.2704711178558,1283.3794580364604,1446.9325859434371,1637.7445685015766,1866.718947571344,{"$f":"SUM(AA92:AA94)-AA97","v":2152.9369214085532},2534.5608865248323,3106.9968341992508,4251.8687295480877,53802.098987596924,56305.852658656346,{"$f":"SUM(AG92:AG94)-AG97","v":58809.606329715782},{"$f":"SUM(AH92:AH94)-AH97","v":8734.5329085271314},{"$f":"SUM(AI92:AI94)-AI97","v":8734.5329085271314},{"$f":"SUM(AJ92:AJ94)-AJ97","v":8734.5329085271314},7546.6230443817822,7480.7627834017349,7480.7627834017349,{"$f":"SUM(AN92:AN94)-AN97","v":7480.7627834017349},7480.7627834017349,7368.4214868901072,6257.4908880528983,5682.8233575173654,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC92:BC94)-BC97","v":0},{"$f":"SUM(BD92:BD94)-BD97","v":0},{"$f":"SUM(BE92:BE94)-BE97","v":0},{"$f":"SUM(BF92:BF94)-BF97","v":0},{"$f":"SUM(BG92:BG94)-BG97","v":0},0,0,0,0,0,{"$f":"SUM(BM92:BM94)-BM97","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW92:BW94)-BW97","v":0},{"$f":"SUM(BX92:BX94)-BX97","v":0},{"$f":"SUM(BY92:BY94)-BY97","v":0},{"$f":"SUM(BZ92:BZ94)-BZ97","v":0}]
[]
[null,null,null,{"$f":"SUM(D103:BZ103)","v":31879.993985733294}]
["   TOTAL EXCEDENTES",{"$f":"+B100-B88","v":31522.278097875795},{"$f":"IF(SUM(E103:BV103)=B103,\"OK\",\"\")","v":""},{"$f":"+D100-D88","v":-30297.108529999998},-100.99036176666665,-100.99036176666665,-100.99036176666665,-4191.2966117666665,-1168.7722159333334,-617.52393845244706,-4376.9449616767351,-515.879018807899,-453.54797591254237,-17381.794853037667,-4826.3881839140995,-6479.7199774571618,-8382.1883086279777,-10393.793508066286,-12316.481452443926,-13921.618144970174,-14991.343386478869,-15363.684117530363,-14968.333199464578,-13841.7320611329,-12116.22206530316,-9986.0367332749047,-7658.9798796391296,-7156.1363837774152,1542.1565833777145,2944.4441244844775,51932.778167375734,54611.851286591409,57299.270251377297,7416.2079694852928,7441.3021973779778,{"$f":"+AJ100-AJ88","v":7466.3964252706637},6877.5422229180003,6834.7296950631535,6848.4596765802953,6848.4596765802953,6848.4596765802953,6736.1183800686676,6257.4908880528983,5682.8233575173654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP100-BP88","v":0},0,0,0,0,0,0,0,0,0,0]
["  "]
["EGRESOS SIN GASTO FINANCIERO",null,null,{"$f":"+D88-D80","v":30297.108529999998},0,0,0,4090.3062499999996,1054.1475,632.30310682143931,4447.3031068214386,632.30310682143943,632.30310682143931,17626.834451578583,5085.4973848070867,6799.7120521336092,8763.0553951037746,10835.554221997543,12819.859943709987,14488.991353070724,15627.902397248105,16078.73498362335,15776.698170767817,14765.339097967344,13186.246396322331,11246.540437271107,9174.4354858402075,9029.810959880002,882.30310682143943,632.30310682143931,1206.2645407214395,1206.2645407214395,1206.2645407214393,1206.2645407214393,1206.2645407214393,{"$f":"+AJ88-AJ80","v":1206.2645407214395},632.30310682143943,632.30310682143943,632.30310682143931,632.30310682143931,632.30310682143931,632.30310682143931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP88-BP80","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["FLUJO PURO",null,null,{"$f":"+D100-D105","v":-30297.108529999998},{"$f":"+E100-E105","v":0},{"$f":"+F100-F105","v":0},{"$f":"+G100-G105","v":0},0,{"$f":"+I100-I105","v":-1054.1475},-499.38539751911372,-4257.1418027516711,-381.88538720699637,-318.28139302094974,-17245.467332169337,-4632.5757719385401,{"$f":"IF(+P100-P105=0,\"\",+P100-P105)","v":-6270.4656462418061},-8152.0324252584833,-10136.464183279264,-12025.363913712639,-13590.416059859845,-14614.839914502341,-14938.464512505494,-14493.318712731356,-13318.406512023907,-11548.501827820754,-9379.8214896997633,-7021.4985644316548,-6495.2500733551697,2224.6937273778112,3619.5656227266481,52595.834446875488,55099.588117934909,57603.341788994345,7528.2683678056919,7528.2683678056919,7528.2683678056919,6914.3199375603426,6848.4596765802953,6848.4596765802953,6848.4596765802953,6848.4596765802953,6736.1183800686676,6257.4908880528983,5682.8233575173654,"","","",{"$f":"IF(+AV100-AV105=0,\"\",+AV100-AV105)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["VAN",null,{"$f":"SUM(D108:BZ108)","v":9.5275072453659959E-7},{"$f":"+D107","v":-30297.108529999998},{"$f":"IFERROR(+E107/(1+$D$111)^(E1),\"\")","v":0},{"$f":"IFERROR(+F107/(1+$D$111)^(F1),\"\")","v":0},0,0,{"$f":"IFERROR(+I107/(1+$D$111)^(I1),\"\")","v":-989.30542049161556},{"$f":"IFERROR(+J107/(1+$D$111)^(J1),\"\")","v":-462.75449460731102},-3895.1010069362846,-345.00028136268116,-283.91181105995901,-15189.132783379693,-4028.7131266301731,-5384.3019378489607,-6911.6432360921517,-8485.7006194892583,-9939.9739085728907,-11091.890412056882,-11777.488295153818,-11886.401053610289,-11386.70484547169,-10331.616769313485,-8845.6035420769531,-7093.8532078499948,-5243.2822487937046,-4789.1132032082978,1619.6279312011195,2601.8801230949252,37330.858656470744,38614.532668874679,39859.873041462437,5143.622949795863,5078.7276774691891,5014.6511658509617,{"$f":"IFERROR(+AK107/(1+$D$111)^(AK1),\"\")","v":4547.5858603838624},4447.4404360323124,4391.3286523595934,4335.9248112242112,4281.2199807654497,4157.8627814200436,3813.6994898298731,3419.7645087235587,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(+BQ107/(1+$D$111)^(BQ1),\"\")","v":""},"","","","","","","","",""]
[null,null,{"$f":"+ROUND(C108,0)","v":0},5.02962722299155E+42]
["Tir Puro"]
["TIR MENSUAL",{"$f":"IRR(B107:BZ107)","v":1.277786021414884E-2},null,1.277786021380296E-2]
["TIR ANUAL",{"$f":"(1+B111)^12-1","v":0.16458284075587581},null,{"$f":"(1+D111)^12-1","v":0.16458284075110208}]
[]
["Van"]
["VAN 10%",0.08,{"$f":"NPV((1+B115)^(1/12)-1,E107:BZ107)","v":50223.38685125253}]
["VAN 10%",0.1,{"$f":"NPV((1+B116)^(1/12)-1,E107:BZ107)","v":44905.315987051537}]
["VAN 15%",0.15,{"$f":"NPV((1+B117)^(1/12)-1,E107:BZ107)","v":33287.558151416648}]
["VAN 18,6%",{"$f":"IFERROR(B112,D112)","v":0.16458284075587581},{"$f":"NPV((1+B118)^(1/12)-1,E107:BZ107)","v":30297.108530000565}]

{"sheet":"Gantt","index":11,"n_rows":101,"n_cols":89,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,2,1,4],[1,80,1,82],[1,83,1,85],[1,86,1,88],[1,11,1,13],[1,8,1,10],[1,65,1,67],[1,68,1,70],[1,71,1,73],[1,74,1,76],[1,77,1,79],[1,50,1,52],[1,53,1,55],[1,56,1,58],[1,59,1,61],[1,62,1,64],[1,14,1,16],[1,17,1,19],[1,20,1,22],[1,23,1,25],[1,26,1,28],[1,29,1,31],[1,32,1,34],[1,35,1,37],[1,38,1,40],[1,41,1,43],[1,44,1,46],[1,47,1,49]]}
[]
["FLUJO DE PROYECTO",null,"\"-4\"° Trimestre ",null,null,"\"-3\"° Trimestre ",null,null,"\"-2\"° Trimestre ",null,null,"\"-1\"° Trimestre ",null,null,"1° Trimestre ",null,null,"2° Trimestre ",null,null,"3° Trimestre ",null,null,"4° Trimestre ",null,null,"5° Trimestre ",null,null,"6° Trimestre ",null,null,"7° Trimestre ",null,null,"8° Trimestre ",null,null,"9° Trimestre ",null,null,"10° Trimestre ",null,null,"11° Trimestre ",null,null,"12° Trimestre ",null,null,"13° Trimestre ",null,null,"14° Trimestre ",null,null,"15° Trimestre ",null,null,"16° Trimestre ",null,null,"17° Trimestre ",null,null,"18° Trimestre ",null,null,"19° Trimestre ",null,null,"20° Trimestre ",null,null,"21° Trimestre ",null,null,"22° Trimestre ",null,null,"23° Trimestre ",null,null,"24° Trimestre ",null,null,"25° Trimestre "]
["FLUJO DE PROYECTO","-M13","-M12","-M11","-M10","-M9","-M 8","-M7","-M6","-M5","-M4","-M3","-M2","-M1","M 0","M1","M2","M3","M4","M5","M6","M7","M8","M9","M10","M11","M12","M13","M14","M15","M16","M17","M18","M19","M20","M21","M22","M23","M24","M25","M26","M27","M28","M29","M30","M31","M32","M33","M34","M35","M36","M37","M38","M39","M40","M41","M42","M43","M44","M45","M46","M47","M48","M49","M50","M51","M52","M53","M54","M55","M56","M57","M58","M59","M60","M61","M62","M63","M64","M65","M66","M67","M68","M69","M70","M71","M72","M73","M74"]
[{"$f":"Datos!F6","v":"Renca, Edificio Doña Carmela,   Retail."},null,null,null,null,null,null,null,null,null,null,null,null,null,"M1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D3>0,1,IF(Flujo!D3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E3>0,1,IF(Flujo!E3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F3>0,1,IF(Flujo!F3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G3>0,1,IF(Flujo!G3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H3>0,1,IF(Flujo!H3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I3>0,1,IF(Flujo!I3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J3>0,1,IF(Flujo!J3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K3>0,1,IF(Flujo!K3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L3>0,1,IF(Flujo!L3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M3>0,1,IF(Flujo!M3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N3>0,1,IF(Flujo!N3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O3>0,1,IF(Flujo!O3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P3>0,1,IF(Flujo!P3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q3>0,1,IF(Flujo!Q3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R3>0,1,IF(Flujo!R3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S3>0,1,IF(Flujo!S3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T3>0,1,IF(Flujo!T3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U3>0,1,IF(Flujo!U3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V3>0,1,IF(Flujo!V3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W3>0,1,IF(Flujo!W3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X3>0,1,IF(Flujo!X3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y3>0,1,IF(Flujo!Y3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z3>0,1,IF(Flujo!Z3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA3>0,1,IF(Flujo!AA3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB3>0,1,IF(Flujo!AB3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC3>0,1,IF(Flujo!AC3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD3>0,1,IF(Flujo!AD3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE3>0,1,IF(Flujo!AE3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF3>0,1,IF(Flujo!AF3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG3>0,1,IF(Flujo!AG3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH3>0,1,IF(Flujo!AH3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI3>0,1,IF(Flujo!AI3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ3>0,1,IF(Flujo!AJ3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK3>0,1,IF(Flujo!AK3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL3>0,1,IF(Flujo!AL3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM3>0,1,IF(Flujo!AM3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN3>0,1,IF(Flujo!AN3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO3>0,1,IF(Flujo!AO3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP3>0,1,IF(Flujo!AP3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ3>0,1,IF(Flujo!AQ3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR3>0,1,IF(Flujo!AR3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS3>0,1,IF(Flujo!AS3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT3>0,1,IF(Flujo!AT3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU3>0,1,IF(Flujo!AU3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV3>0,1,IF(Flujo!AV3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW3>0,1,IF(Flujo!AW3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX3>0,1,IF(Flujo!AX3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY3>0,1,IF(Flujo!AY3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ3>0,1,IF(Flujo!AZ3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA3>0,1,IF(Flujo!BA3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB3>0,1,IF(Flujo!BB3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC3>0,1,IF(Flujo!BC3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD3>0,1,IF(Flujo!BD3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE3>0,1,IF(Flujo!BE3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF3>0,1,IF(Flujo!BF3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG3>0,1,IF(Flujo!BG3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH3>0,1,IF(Flujo!BH3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI3>0,1,IF(Flujo!BI3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ3>0,1,IF(Flujo!BJ3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK3>0,1,IF(Flujo!BK3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL3>0,1,IF(Flujo!BL3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM3>0,1,IF(Flujo!BM3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN3>0,1,IF(Flujo!BN3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO3>0,1,IF(Flujo!BO3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP3>0,1,IF(Flujo!BP3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ3>0,1,IF(Flujo!BQ3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR3>0,1,IF(Flujo!BR3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS3>0,1,IF(Flujo!BS3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT3>0,1,IF(Flujo!BT3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU3>0,1,IF(Flujo!BU3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV3>0,1,IF(Flujo!BV3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW3>0,1,IF(Flujo!BW3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX3>0,1,IF(Flujo!BX3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY3>0,1,IF(Flujo!BY3<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ3>0,1,IF(Flujo!BZ3<0,1,\"\"))","v":""}]
["1.- TERRENO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D4>0,1,IF(Flujo!D4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E4>0,1,IF(Flujo!E4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F4>0,1,IF(Flujo!F4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G4>0,1,IF(Flujo!G4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H4>0,1,IF(Flujo!H4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I4>0,1,IF(Flujo!I4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J4>0,1,IF(Flujo!J4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K4>0,1,IF(Flujo!K4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L4>0,1,IF(Flujo!L4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M4>0,1,IF(Flujo!M4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N4>0,1,IF(Flujo!N4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O4>0,1,IF(Flujo!O4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P4>0,1,IF(Flujo!P4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q4>0,1,IF(Flujo!Q4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R4>0,1,IF(Flujo!R4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S4>0,1,IF(Flujo!S4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T4>0,1,IF(Flujo!T4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U4>0,1,IF(Flujo!U4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V4>0,1,IF(Flujo!V4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W4>0,1,IF(Flujo!W4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X4>0,1,IF(Flujo!X4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y4>0,1,IF(Flujo!Y4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z4>0,1,IF(Flujo!Z4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA4>0,1,IF(Flujo!AA4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB4>0,1,IF(Flujo!AB4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC4>0,1,IF(Flujo!AC4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD4>0,1,IF(Flujo!AD4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE4>0,1,IF(Flujo!AE4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF4>0,1,IF(Flujo!AF4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG4>0,1,IF(Flujo!AG4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH4>0,1,IF(Flujo!AH4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI4>0,1,IF(Flujo!AI4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ4>0,1,IF(Flujo!AJ4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK4>0,1,IF(Flujo!AK4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL4>0,1,IF(Flujo!AL4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM4>0,1,IF(Flujo!AM4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN4>0,1,IF(Flujo!AN4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO4>0,1,IF(Flujo!AO4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP4>0,1,IF(Flujo!AP4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ4>0,1,IF(Flujo!AQ4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR4>0,1,IF(Flujo!AR4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS4>0,1,IF(Flujo!AS4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT4>0,1,IF(Flujo!AT4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU4>0,1,IF(Flujo!AU4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV4>0,1,IF(Flujo!AV4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW4>0,1,IF(Flujo!AW4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX4>0,1,IF(Flujo!AX4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY4>0,1,IF(Flujo!AY4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ4>0,1,IF(Flujo!AZ4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA4>0,1,IF(Flujo!BA4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB4>0,1,IF(Flujo!BB4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC4>0,1,IF(Flujo!BC4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD4>0,1,IF(Flujo!BD4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE4>0,1,IF(Flujo!BE4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF4>0,1,IF(Flujo!BF4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG4>0,1,IF(Flujo!BG4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH4>0,1,IF(Flujo!BH4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI4>0,1,IF(Flujo!BI4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ4>0,1,IF(Flujo!BJ4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK4>0,1,IF(Flujo!BK4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL4>0,1,IF(Flujo!BL4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM4>0,1,IF(Flujo!BM4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN4>0,1,IF(Flujo!BN4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO4>0,1,IF(Flujo!BO4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP4>0,1,IF(Flujo!BP4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ4>0,1,IF(Flujo!BQ4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR4>0,1,IF(Flujo!BR4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS4>0,1,IF(Flujo!BS4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT4>0,1,IF(Flujo!BT4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU4>0,1,IF(Flujo!BU4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV4>0,1,IF(Flujo!BV4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW4>0,1,IF(Flujo!BW4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX4>0,1,IF(Flujo!BX4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY4>0,1,IF(Flujo!BY4<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ4>0,1,IF(Flujo!BZ4<0,1,\"\"))","v":""}]
["Compra Terreno",{"$f":"IF(Datos!$O$30>=13,1,\"\")","v":""},{"$f":"IF(Datos!$O$30>=12,1,\"\")","v":""},{"$f":"IF(Datos!$O$30>=11,1,\"\")","v":""},{"$f":"IF(Datos!$O$30>=10,1,\"\")","v":1},{"$f":"IF(Datos!$O$30>=9,1,\"\")","v":1},{"$f":"IF(Datos!$O$30>=8,1,\"\")","v":1},{"$f":"IF(Datos!$O$30>=7,1,\"\")","v":1},{"$f":"IF(Datos!$O$30>=6,1,\"\")","v":1},{"$f":"IF(Datos!$O$30>=5,1,\"\")","v":1},{"$f":"IF(Datos!$O$30>=4,1,\"\")","v":1},{"$f":"IF(Datos!$O$30>=3,1,\"\")","v":1},{"$f":"IF(Datos!$O$30>=2,1,\"\")","v":1},{"$f":"IF(Datos!$O$30>=1,1,\"\")","v":1},{"$f":"IF(Flujo!D5>0,1,IF(Flujo!D5<0,1,\"\"))","v":1},{"$f":"IF(Flujo!E5>0,1,IF(Flujo!E5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F5>0,1,IF(Flujo!F5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G5>0,1,IF(Flujo!G5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H5>0,1,IF(Flujo!H5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I5>0,1,IF(Flujo!I5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J5>0,1,IF(Flujo!J5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K5>0,1,IF(Flujo!K5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L5>0,1,IF(Flujo!L5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M5>0,1,IF(Flujo!M5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N5>0,1,IF(Flujo!N5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O5>0,1,IF(Flujo!O5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P5>0,1,IF(Flujo!P5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q5>0,1,IF(Flujo!Q5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R5>0,1,IF(Flujo!R5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S5>0,1,IF(Flujo!S5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T5>0,1,IF(Flujo!T5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U5>0,1,IF(Flujo!U5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V5>0,1,IF(Flujo!V5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W5>0,1,IF(Flujo!W5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X5>0,1,IF(Flujo!X5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y5>0,1,IF(Flujo!Y5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z5>0,1,IF(Flujo!Z5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA5>0,1,IF(Flujo!AA5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB5>0,1,IF(Flujo!AB5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC5>0,1,IF(Flujo!AC5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD5>0,1,IF(Flujo!AD5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE5>0,1,IF(Flujo!AE5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF5>0,1,IF(Flujo!AF5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG5>0,1,IF(Flujo!AG5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH5>0,1,IF(Flujo!AH5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI5>0,1,IF(Flujo!AI5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ5>0,1,IF(Flujo!AJ5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK5>0,1,IF(Flujo!AK5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL5>0,1,IF(Flujo!AL5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM5>0,1,IF(Flujo!AM5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN5>0,1,IF(Flujo!AN5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO5>0,1,IF(Flujo!AO5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP5>0,1,IF(Flujo!AP5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ5>0,1,IF(Flujo!AQ5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR5>0,1,IF(Flujo!AR5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS5>0,1,IF(Flujo!AS5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT5>0,1,IF(Flujo!AT5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU5>0,1,IF(Flujo!AU5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV5>0,1,IF(Flujo!AV5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW5>0,1,IF(Flujo!AW5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX5>0,1,IF(Flujo!AX5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY5>0,1,IF(Flujo!AY5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ5>0,1,IF(Flujo!AZ5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA5>0,1,IF(Flujo!BA5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB5>0,1,IF(Flujo!BB5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC5>0,1,IF(Flujo!BC5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD5>0,1,IF(Flujo!BD5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE5>0,1,IF(Flujo!BE5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF5>0,1,IF(Flujo!BF5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG5>0,1,IF(Flujo!BG5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH5>0,1,IF(Flujo!BH5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI5>0,1,IF(Flujo!BI5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ5>0,1,IF(Flujo!BJ5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK5>0,1,IF(Flujo!BK5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL5>0,1,IF(Flujo!BL5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM5>0,1,IF(Flujo!BM5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN5>0,1,IF(Flujo!BN5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO5>0,1,IF(Flujo!BO5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP5>0,1,IF(Flujo!BP5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ5>0,1,IF(Flujo!BQ5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR5>0,1,IF(Flujo!BR5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS5>0,1,IF(Flujo!BS5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT5>0,1,IF(Flujo!BT5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU5>0,1,IF(Flujo!BU5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV5>0,1,IF(Flujo!BV5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW5>0,1,IF(Flujo!BW5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX5>0,1,IF(Flujo!BX5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY5>0,1,IF(Flujo!BY5<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ5>0,1,IF(Flujo!BZ5<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C20","v":"Comisión compra"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D6>0,1,IF(Flujo!D6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E6>0,1,IF(Flujo!E6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F6>0,1,IF(Flujo!F6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G6>0,1,IF(Flujo!G6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H6>0,1,IF(Flujo!H6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I6>0,1,IF(Flujo!I6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J6>0,1,IF(Flujo!J6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K6>0,1,IF(Flujo!K6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L6>0,1,IF(Flujo!L6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M6>0,1,IF(Flujo!M6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N6>0,1,IF(Flujo!N6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O6>0,1,IF(Flujo!O6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P6>0,1,IF(Flujo!P6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q6>0,1,IF(Flujo!Q6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R6>0,1,IF(Flujo!R6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S6>0,1,IF(Flujo!S6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T6>0,1,IF(Flujo!T6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U6>0,1,IF(Flujo!U6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V6>0,1,IF(Flujo!V6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W6>0,1,IF(Flujo!W6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X6>0,1,IF(Flujo!X6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y6>0,1,IF(Flujo!Y6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z6>0,1,IF(Flujo!Z6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA6>0,1,IF(Flujo!AA6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB6>0,1,IF(Flujo!AB6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC6>0,1,IF(Flujo!AC6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD6>0,1,IF(Flujo!AD6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE6>0,1,IF(Flujo!AE6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF6>0,1,IF(Flujo!AF6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG6>0,1,IF(Flujo!AG6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH6>0,1,IF(Flujo!AH6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI6>0,1,IF(Flujo!AI6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ6>0,1,IF(Flujo!AJ6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK6>0,1,IF(Flujo!AK6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL6>0,1,IF(Flujo!AL6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM6>0,1,IF(Flujo!AM6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN6>0,1,IF(Flujo!AN6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO6>0,1,IF(Flujo!AO6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP6>0,1,IF(Flujo!AP6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ6>0,1,IF(Flujo!AQ6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR6>0,1,IF(Flujo!AR6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS6>0,1,IF(Flujo!AS6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT6>0,1,IF(Flujo!AT6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU6>0,1,IF(Flujo!AU6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV6>0,1,IF(Flujo!AV6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW6>0,1,IF(Flujo!AW6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX6>0,1,IF(Flujo!AX6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY6>0,1,IF(Flujo!AY6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ6>0,1,IF(Flujo!AZ6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA6>0,1,IF(Flujo!BA6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB6>0,1,IF(Flujo!BB6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC6>0,1,IF(Flujo!BC6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD6>0,1,IF(Flujo!BD6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE6>0,1,IF(Flujo!BE6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF6>0,1,IF(Flujo!BF6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG6>0,1,IF(Flujo!BG6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH6>0,1,IF(Flujo!BH6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI6>0,1,IF(Flujo!BI6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ6>0,1,IF(Flujo!BJ6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK6>0,1,IF(Flujo!BK6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL6>0,1,IF(Flujo!BL6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM6>0,1,IF(Flujo!BM6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN6>0,1,IF(Flujo!BN6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO6>0,1,IF(Flujo!BO6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP6>0,1,IF(Flujo!BP6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ6>0,1,IF(Flujo!BQ6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR6>0,1,IF(Flujo!BR6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS6>0,1,IF(Flujo!BS6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT6>0,1,IF(Flujo!BT6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU6>0,1,IF(Flujo!BU6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV6>0,1,IF(Flujo!BV6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW6>0,1,IF(Flujo!BW6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX6>0,1,IF(Flujo!BX6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY6>0,1,IF(Flujo!BY6<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ6>0,1,IF(Flujo!BZ6<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C21","v":"Gastos Demolición"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D7>0,1,IF(Flujo!D7<0,1,\"\"))","v":1},{"$f":"IF(Flujo!E7>0,1,IF(Flujo!E7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F7>0,1,IF(Flujo!F7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G7>0,1,IF(Flujo!G7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H7>0,1,IF(Flujo!H7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I7>0,1,IF(Flujo!I7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J7>0,1,IF(Flujo!J7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K7>0,1,IF(Flujo!K7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L7>0,1,IF(Flujo!L7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M7>0,1,IF(Flujo!M7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N7>0,1,IF(Flujo!N7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O7>0,1,IF(Flujo!O7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P7>0,1,IF(Flujo!P7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q7>0,1,IF(Flujo!Q7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R7>0,1,IF(Flujo!R7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S7>0,1,IF(Flujo!S7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T7>0,1,IF(Flujo!T7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U7>0,1,IF(Flujo!U7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V7>0,1,IF(Flujo!V7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W7>0,1,IF(Flujo!W7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X7>0,1,IF(Flujo!X7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y7>0,1,IF(Flujo!Y7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z7>0,1,IF(Flujo!Z7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA7>0,1,IF(Flujo!AA7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB7>0,1,IF(Flujo!AB7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC7>0,1,IF(Flujo!AC7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD7>0,1,IF(Flujo!AD7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE7>0,1,IF(Flujo!AE7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF7>0,1,IF(Flujo!AF7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG7>0,1,IF(Flujo!AG7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH7>0,1,IF(Flujo!AH7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI7>0,1,IF(Flujo!AI7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ7>0,1,IF(Flujo!AJ7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK7>0,1,IF(Flujo!AK7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL7>0,1,IF(Flujo!AL7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM7>0,1,IF(Flujo!AM7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN7>0,1,IF(Flujo!AN7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO7>0,1,IF(Flujo!AO7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP7>0,1,IF(Flujo!AP7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ7>0,1,IF(Flujo!AQ7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR7>0,1,IF(Flujo!AR7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS7>0,1,IF(Flujo!AS7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT7>0,1,IF(Flujo!AT7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU7>0,1,IF(Flujo!AU7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV7>0,1,IF(Flujo!AV7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW7>0,1,IF(Flujo!AW7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX7>0,1,IF(Flujo!AX7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY7>0,1,IF(Flujo!AY7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ7>0,1,IF(Flujo!AZ7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA7>0,1,IF(Flujo!BA7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB7>0,1,IF(Flujo!BB7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC7>0,1,IF(Flujo!BC7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD7>0,1,IF(Flujo!BD7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE7>0,1,IF(Flujo!BE7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF7>0,1,IF(Flujo!BF7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG7>0,1,IF(Flujo!BG7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH7>0,1,IF(Flujo!BH7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI7>0,1,IF(Flujo!BI7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ7>0,1,IF(Flujo!BJ7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK7>0,1,IF(Flujo!BK7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL7>0,1,IF(Flujo!BL7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM7>0,1,IF(Flujo!BM7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN7>0,1,IF(Flujo!BN7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO7>0,1,IF(Flujo!BO7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP7>0,1,IF(Flujo!BP7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ7>0,1,IF(Flujo!BQ7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR7>0,1,IF(Flujo!BR7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS7>0,1,IF(Flujo!BS7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT7>0,1,IF(Flujo!BT7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU7>0,1,IF(Flujo!BU7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV7>0,1,IF(Flujo!BV7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW7>0,1,IF(Flujo!BW7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX7>0,1,IF(Flujo!BX7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY7>0,1,IF(Flujo!BY7<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ7>0,1,IF(Flujo!BZ7<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C22","v":"Gastos Varios"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D8>0,1,IF(Flujo!D8<0,1,\"\"))","v":1},{"$f":"IF(Flujo!E8>0,1,IF(Flujo!E8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F8>0,1,IF(Flujo!F8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G8>0,1,IF(Flujo!G8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H8>0,1,IF(Flujo!H8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I8>0,1,IF(Flujo!I8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J8>0,1,IF(Flujo!J8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K8>0,1,IF(Flujo!K8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L8>0,1,IF(Flujo!L8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M8>0,1,IF(Flujo!M8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N8>0,1,IF(Flujo!N8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O8>0,1,IF(Flujo!O8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P8>0,1,IF(Flujo!P8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q8>0,1,IF(Flujo!Q8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R8>0,1,IF(Flujo!R8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S8>0,1,IF(Flujo!S8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T8>0,1,IF(Flujo!T8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U8>0,1,IF(Flujo!U8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V8>0,1,IF(Flujo!V8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W8>0,1,IF(Flujo!W8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X8>0,1,IF(Flujo!X8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y8>0,1,IF(Flujo!Y8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z8>0,1,IF(Flujo!Z8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA8>0,1,IF(Flujo!AA8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB8>0,1,IF(Flujo!AB8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC8>0,1,IF(Flujo!AC8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD8>0,1,IF(Flujo!AD8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE8>0,1,IF(Flujo!AE8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF8>0,1,IF(Flujo!AF8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG8>0,1,IF(Flujo!AG8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH8>0,1,IF(Flujo!AH8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI8>0,1,IF(Flujo!AI8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ8>0,1,IF(Flujo!AJ8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK8>0,1,IF(Flujo!AK8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL8>0,1,IF(Flujo!AL8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM8>0,1,IF(Flujo!AM8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN8>0,1,IF(Flujo!AN8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO8>0,1,IF(Flujo!AO8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP8>0,1,IF(Flujo!AP8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ8>0,1,IF(Flujo!AQ8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR8>0,1,IF(Flujo!AR8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS8>0,1,IF(Flujo!AS8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT8>0,1,IF(Flujo!AT8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU8>0,1,IF(Flujo!AU8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV8>0,1,IF(Flujo!AV8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW8>0,1,IF(Flujo!AW8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX8>0,1,IF(Flujo!AX8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY8>0,1,IF(Flujo!AY8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ8>0,1,IF(Flujo!AZ8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA8>0,1,IF(Flujo!BA8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB8>0,1,IF(Flujo!BB8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC8>0,1,IF(Flujo!BC8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD8>0,1,IF(Flujo!BD8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE8>0,1,IF(Flujo!BE8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF8>0,1,IF(Flujo!BF8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG8>0,1,IF(Flujo!BG8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH8>0,1,IF(Flujo!BH8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI8>0,1,IF(Flujo!BI8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ8>0,1,IF(Flujo!BJ8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK8>0,1,IF(Flujo!BK8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL8>0,1,IF(Flujo!BL8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM8>0,1,IF(Flujo!BM8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN8>0,1,IF(Flujo!BN8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO8>0,1,IF(Flujo!BO8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP8>0,1,IF(Flujo!BP8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ8>0,1,IF(Flujo!BQ8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR8>0,1,IF(Flujo!BR8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS8>0,1,IF(Flujo!BS8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT8>0,1,IF(Flujo!BT8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU8>0,1,IF(Flujo!BU8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV8>0,1,IF(Flujo!BV8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW8>0,1,IF(Flujo!BW8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX8>0,1,IF(Flujo!BX8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY8>0,1,IF(Flujo!BY8<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ8>0,1,IF(Flujo!BZ8<0,1,\"\"))","v":""}]
["Avance Macrourbanización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D9>0,1,IF(Flujo!D9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E9>0,1,IF(Flujo!E9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F9>0,1,IF(Flujo!F9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G9>0,1,IF(Flujo!G9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H9>0,1,IF(Flujo!H9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I9>0,1,IF(Flujo!I9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J9>0,1,IF(Flujo!J9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K9>0,1,IF(Flujo!K9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L9>0,1,IF(Flujo!L9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M9>0,1,IF(Flujo!M9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N9>0,1,IF(Flujo!N9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O9>0,1,IF(Flujo!O9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P9>0,1,IF(Flujo!P9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q9>0,1,IF(Flujo!Q9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R9>0,1,IF(Flujo!R9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S9>0,1,IF(Flujo!S9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T9>0,1,IF(Flujo!T9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U9>0,1,IF(Flujo!U9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V9>0,1,IF(Flujo!V9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W9>0,1,IF(Flujo!W9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X9>0,1,IF(Flujo!X9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y9>0,1,IF(Flujo!Y9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z9>0,1,IF(Flujo!Z9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA9>0,1,IF(Flujo!AA9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB9>0,1,IF(Flujo!AB9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC9>0,1,IF(Flujo!AC9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD9>0,1,IF(Flujo!AD9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE9>0,1,IF(Flujo!AE9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF9>0,1,IF(Flujo!AF9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG9>0,1,IF(Flujo!AG9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH9>0,1,IF(Flujo!AH9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI9>0,1,IF(Flujo!AI9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ9>0,1,IF(Flujo!AJ9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK9>0,1,IF(Flujo!AK9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL9>0,1,IF(Flujo!AL9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM9>0,1,IF(Flujo!AM9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN9>0,1,IF(Flujo!AN9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO9>0,1,IF(Flujo!AO9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP9>0,1,IF(Flujo!AP9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ9>0,1,IF(Flujo!AQ9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR9>0,1,IF(Flujo!AR9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS9>0,1,IF(Flujo!AS9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT9>0,1,IF(Flujo!AT9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU9>0,1,IF(Flujo!AU9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV9>0,1,IF(Flujo!AV9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW9>0,1,IF(Flujo!AW9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX9>0,1,IF(Flujo!AX9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY9>0,1,IF(Flujo!AY9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ9>0,1,IF(Flujo!AZ9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA9>0,1,IF(Flujo!BA9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB9>0,1,IF(Flujo!BB9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC9>0,1,IF(Flujo!BC9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD9>0,1,IF(Flujo!BD9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE9>0,1,IF(Flujo!BE9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF9>0,1,IF(Flujo!BF9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG9>0,1,IF(Flujo!BG9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH9>0,1,IF(Flujo!BH9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI9>0,1,IF(Flujo!BI9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ9>0,1,IF(Flujo!BJ9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK9>0,1,IF(Flujo!BK9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL9>0,1,IF(Flujo!BL9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM9>0,1,IF(Flujo!BM9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN9>0,1,IF(Flujo!BN9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO9>0,1,IF(Flujo!BO9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP9>0,1,IF(Flujo!BP9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ9>0,1,IF(Flujo!BQ9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR9>0,1,IF(Flujo!BR9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS9>0,1,IF(Flujo!BS9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT9>0,1,IF(Flujo!BT9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU9>0,1,IF(Flujo!BU9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV9>0,1,IF(Flujo!BV9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW9>0,1,IF(Flujo!BW9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX9>0,1,IF(Flujo!BX9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY9>0,1,IF(Flujo!BY9<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ9>0,1,IF(Flujo!BZ9<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D10>0,1,IF(Flujo!D10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E10>0,1,IF(Flujo!E10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!F10>0,1,IF(Flujo!F10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!G10>0,1,IF(Flujo!G10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!H10>0,1,IF(Flujo!H10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!I10>0,1,IF(Flujo!I10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!J10>0,1,IF(Flujo!J10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K10>0,1,IF(Flujo!K10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L10>0,1,IF(Flujo!L10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M10>0,1,IF(Flujo!M10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N10>0,1,IF(Flujo!N10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O10>0,1,IF(Flujo!O10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P10>0,1,IF(Flujo!P10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q10>0,1,IF(Flujo!Q10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R10>0,1,IF(Flujo!R10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S10>0,1,IF(Flujo!S10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T10>0,1,IF(Flujo!T10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U10>0,1,IF(Flujo!U10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V10>0,1,IF(Flujo!V10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W10>0,1,IF(Flujo!W10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X10>0,1,IF(Flujo!X10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y10>0,1,IF(Flujo!Y10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z10>0,1,IF(Flujo!Z10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA10>0,1,IF(Flujo!AA10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB10>0,1,IF(Flujo!AB10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC10>0,1,IF(Flujo!AC10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD10>0,1,IF(Flujo!AD10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE10>0,1,IF(Flujo!AE10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF10>0,1,IF(Flujo!AF10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG10>0,1,IF(Flujo!AG10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH10>0,1,IF(Flujo!AH10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI10>0,1,IF(Flujo!AI10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ10>0,1,IF(Flujo!AJ10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK10>0,1,IF(Flujo!AK10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL10>0,1,IF(Flujo!AL10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM10>0,1,IF(Flujo!AM10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN10>0,1,IF(Flujo!AN10<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO10>0,1,IF(Flujo!AO10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP10>0,1,IF(Flujo!AP10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ10>0,1,IF(Flujo!AQ10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR10>0,1,IF(Flujo!AR10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS10>0,1,IF(Flujo!AS10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT10>0,1,IF(Flujo!AT10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU10>0,1,IF(Flujo!AU10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV10>0,1,IF(Flujo!AV10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW10>0,1,IF(Flujo!AW10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX10>0,1,IF(Flujo!AX10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY10>0,1,IF(Flujo!AY10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ10>0,1,IF(Flujo!AZ10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA10>0,1,IF(Flujo!BA10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB10>0,1,IF(Flujo!BB10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC10>0,1,IF(Flujo!BC10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD10>0,1,IF(Flujo!BD10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE10>0,1,IF(Flujo!BE10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF10>0,1,IF(Flujo!BF10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG10>0,1,IF(Flujo!BG10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH10>0,1,IF(Flujo!BH10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI10>0,1,IF(Flujo!BI10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ10>0,1,IF(Flujo!BJ10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK10>0,1,IF(Flujo!BK10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL10>0,1,IF(Flujo!BL10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM10>0,1,IF(Flujo!BM10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN10>0,1,IF(Flujo!BN10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO10>0,1,IF(Flujo!BO10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP10>0,1,IF(Flujo!BP10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ10>0,1,IF(Flujo!BQ10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR10>0,1,IF(Flujo!BR10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS10>0,1,IF(Flujo!BS10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT10>0,1,IF(Flujo!BT10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU10>0,1,IF(Flujo!BU10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV10>0,1,IF(Flujo!BV10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW10>0,1,IF(Flujo!BW10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX10>0,1,IF(Flujo!BX10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY10>0,1,IF(Flujo!BY10<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ10>0,1,IF(Flujo!BZ10<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D11>0,1,IF(Flujo!D11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E11>0,1,IF(Flujo!E11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F11>0,1,IF(Flujo!F11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G11>0,1,IF(Flujo!G11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H11>0,1,IF(Flujo!H11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I11>0,1,IF(Flujo!I11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J11>0,1,IF(Flujo!J11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K11>0,1,IF(Flujo!K11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L11>0,1,IF(Flujo!L11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M11>0,1,IF(Flujo!M11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N11>0,1,IF(Flujo!N11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O11>0,1,IF(Flujo!O11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P11>0,1,IF(Flujo!P11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q11>0,1,IF(Flujo!Q11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R11>0,1,IF(Flujo!R11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S11>0,1,IF(Flujo!S11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T11>0,1,IF(Flujo!T11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U11>0,1,IF(Flujo!U11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V11>0,1,IF(Flujo!V11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W11>0,1,IF(Flujo!W11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X11>0,1,IF(Flujo!X11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y11>0,1,IF(Flujo!Y11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z11>0,1,IF(Flujo!Z11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA11>0,1,IF(Flujo!AA11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB11>0,1,IF(Flujo!AB11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC11>0,1,IF(Flujo!AC11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD11>0,1,IF(Flujo!AD11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE11>0,1,IF(Flujo!AE11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF11>0,1,IF(Flujo!AF11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG11>0,1,IF(Flujo!AG11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH11>0,1,IF(Flujo!AH11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI11>0,1,IF(Flujo!AI11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ11>0,1,IF(Flujo!AJ11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK11>0,1,IF(Flujo!AK11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL11>0,1,IF(Flujo!AL11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM11>0,1,IF(Flujo!AM11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN11>0,1,IF(Flujo!AN11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO11>0,1,IF(Flujo!AO11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP11>0,1,IF(Flujo!AP11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ11>0,1,IF(Flujo!AQ11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR11>0,1,IF(Flujo!AR11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS11>0,1,IF(Flujo!AS11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT11>0,1,IF(Flujo!AT11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU11>0,1,IF(Flujo!AU11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV11>0,1,IF(Flujo!AV11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW11>0,1,IF(Flujo!AW11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX11>0,1,IF(Flujo!AX11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY11>0,1,IF(Flujo!AY11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ11>0,1,IF(Flujo!AZ11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA11>0,1,IF(Flujo!BA11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB11>0,1,IF(Flujo!BB11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC11>0,1,IF(Flujo!BC11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD11>0,1,IF(Flujo!BD11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE11>0,1,IF(Flujo!BE11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF11>0,1,IF(Flujo!BF11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG11>0,1,IF(Flujo!BG11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH11>0,1,IF(Flujo!BH11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI11>0,1,IF(Flujo!BI11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ11>0,1,IF(Flujo!BJ11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK11>0,1,IF(Flujo!BK11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL11>0,1,IF(Flujo!BL11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM11>0,1,IF(Flujo!BM11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN11>0,1,IF(Flujo!BN11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO11>0,1,IF(Flujo!BO11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP11>0,1,IF(Flujo!BP11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ11>0,1,IF(Flujo!BQ11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR11>0,1,IF(Flujo!BR11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS11>0,1,IF(Flujo!BS11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT11>0,1,IF(Flujo!BT11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU11>0,1,IF(Flujo!BU11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV11>0,1,IF(Flujo!BV11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW11>0,1,IF(Flujo!BW11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX11>0,1,IF(Flujo!BX11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY11>0,1,IF(Flujo!BY11<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ11>0,1,IF(Flujo!BZ11<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D12>0,1,IF(Flujo!D12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E12>0,1,IF(Flujo!E12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!F12>0,1,IF(Flujo!F12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!G12>0,1,IF(Flujo!G12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!H12>0,1,IF(Flujo!H12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!I12>0,1,IF(Flujo!I12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!J12>0,1,IF(Flujo!J12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K12>0,1,IF(Flujo!K12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L12>0,1,IF(Flujo!L12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M12>0,1,IF(Flujo!M12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N12>0,1,IF(Flujo!N12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O12>0,1,IF(Flujo!O12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P12>0,1,IF(Flujo!P12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q12>0,1,IF(Flujo!Q12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R12>0,1,IF(Flujo!R12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S12>0,1,IF(Flujo!S12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T12>0,1,IF(Flujo!T12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U12>0,1,IF(Flujo!U12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V12>0,1,IF(Flujo!V12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W12>0,1,IF(Flujo!W12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X12>0,1,IF(Flujo!X12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y12>0,1,IF(Flujo!Y12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z12>0,1,IF(Flujo!Z12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA12>0,1,IF(Flujo!AA12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB12>0,1,IF(Flujo!AB12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC12>0,1,IF(Flujo!AC12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD12>0,1,IF(Flujo!AD12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE12>0,1,IF(Flujo!AE12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF12>0,1,IF(Flujo!AF12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG12>0,1,IF(Flujo!AG12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH12>0,1,IF(Flujo!AH12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI12>0,1,IF(Flujo!AI12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ12>0,1,IF(Flujo!AJ12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK12>0,1,IF(Flujo!AK12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL12>0,1,IF(Flujo!AL12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM12>0,1,IF(Flujo!AM12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN12>0,1,IF(Flujo!AN12<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO12>0,1,IF(Flujo!AO12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP12>0,1,IF(Flujo!AP12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ12>0,1,IF(Flujo!AQ12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR12>0,1,IF(Flujo!AR12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS12>0,1,IF(Flujo!AS12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT12>0,1,IF(Flujo!AT12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU12>0,1,IF(Flujo!AU12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV12>0,1,IF(Flujo!AV12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW12>0,1,IF(Flujo!AW12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX12>0,1,IF(Flujo!AX12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY12>0,1,IF(Flujo!AY12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ12>0,1,IF(Flujo!AZ12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA12>0,1,IF(Flujo!BA12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB12>0,1,IF(Flujo!BB12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC12>0,1,IF(Flujo!BC12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD12>0,1,IF(Flujo!BD12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE12>0,1,IF(Flujo!BE12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF12>0,1,IF(Flujo!BF12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG12>0,1,IF(Flujo!BG12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH12>0,1,IF(Flujo!BH12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI12>0,1,IF(Flujo!BI12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ12>0,1,IF(Flujo!BJ12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK12>0,1,IF(Flujo!BK12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL12>0,1,IF(Flujo!BL12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM12>0,1,IF(Flujo!BM12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN12>0,1,IF(Flujo!BN12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO12>0,1,IF(Flujo!BO12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP12>0,1,IF(Flujo!BP12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ12>0,1,IF(Flujo!BQ12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR12>0,1,IF(Flujo!BR12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS12>0,1,IF(Flujo!BS12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT12>0,1,IF(Flujo!BT12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU12>0,1,IF(Flujo!BU12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV12>0,1,IF(Flujo!BV12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW12>0,1,IF(Flujo!BW12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX12>0,1,IF(Flujo!BX12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY12>0,1,IF(Flujo!BY12<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ12>0,1,IF(Flujo!BZ12<0,1,\"\"))","v":""}]
["iva",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D13>0,1,IF(Flujo!D13<0,1,\"\"))","v":1},{"$f":"IF(Flujo!E13>0,1,IF(Flujo!E13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F13>0,1,IF(Flujo!F13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G13>0,1,IF(Flujo!G13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H13>0,1,IF(Flujo!H13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I13>0,1,IF(Flujo!I13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J13>0,1,IF(Flujo!J13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K13>0,1,IF(Flujo!K13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L13>0,1,IF(Flujo!L13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M13>0,1,IF(Flujo!M13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N13>0,1,IF(Flujo!N13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O13>0,1,IF(Flujo!O13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P13>0,1,IF(Flujo!P13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q13>0,1,IF(Flujo!Q13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R13>0,1,IF(Flujo!R13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S13>0,1,IF(Flujo!S13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T13>0,1,IF(Flujo!T13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U13>0,1,IF(Flujo!U13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V13>0,1,IF(Flujo!V13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W13>0,1,IF(Flujo!W13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X13>0,1,IF(Flujo!X13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y13>0,1,IF(Flujo!Y13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z13>0,1,IF(Flujo!Z13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA13>0,1,IF(Flujo!AA13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB13>0,1,IF(Flujo!AB13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC13>0,1,IF(Flujo!AC13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD13>0,1,IF(Flujo!AD13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE13>0,1,IF(Flujo!AE13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF13>0,1,IF(Flujo!AF13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG13>0,1,IF(Flujo!AG13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH13>0,1,IF(Flujo!AH13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI13>0,1,IF(Flujo!AI13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ13>0,1,IF(Flujo!AJ13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK13>0,1,IF(Flujo!AK13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL13>0,1,IF(Flujo!AL13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM13>0,1,IF(Flujo!AM13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN13>0,1,IF(Flujo!AN13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO13>0,1,IF(Flujo!AO13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP13>0,1,IF(Flujo!AP13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ13>0,1,IF(Flujo!AQ13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR13>0,1,IF(Flujo!AR13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS13>0,1,IF(Flujo!AS13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT13>0,1,IF(Flujo!AT13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU13>0,1,IF(Flujo!AU13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV13>0,1,IF(Flujo!AV13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW13>0,1,IF(Flujo!AW13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX13>0,1,IF(Flujo!AX13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY13>0,1,IF(Flujo!AY13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ13>0,1,IF(Flujo!AZ13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA13>0,1,IF(Flujo!BA13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB13>0,1,IF(Flujo!BB13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC13>0,1,IF(Flujo!BC13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD13>0,1,IF(Flujo!BD13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE13>0,1,IF(Flujo!BE13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF13>0,1,IF(Flujo!BF13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG13>0,1,IF(Flujo!BG13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH13>0,1,IF(Flujo!BH13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI13>0,1,IF(Flujo!BI13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ13>0,1,IF(Flujo!BJ13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK13>0,1,IF(Flujo!BK13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL13>0,1,IF(Flujo!BL13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM13>0,1,IF(Flujo!BM13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN13>0,1,IF(Flujo!BN13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO13>0,1,IF(Flujo!BO13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP13>0,1,IF(Flujo!BP13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ13>0,1,IF(Flujo!BQ13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR13>0,1,IF(Flujo!BR13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS13>0,1,IF(Flujo!BS13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT13>0,1,IF(Flujo!BT13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU13>0,1,IF(Flujo!BU13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV13>0,1,IF(Flujo!BV13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW13>0,1,IF(Flujo!BW13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX13>0,1,IF(Flujo!BX13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY13>0,1,IF(Flujo!BY13<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ13>0,1,IF(Flujo!BZ13<0,1,\"\"))","v":""}]
["   Total Terreno",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D14>0,1,IF(Flujo!D14<0,1,\"\"))","v":1},{"$f":"IF(Flujo!E14>0,1,IF(Flujo!E14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F14>0,1,IF(Flujo!F14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G14>0,1,IF(Flujo!G14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H14>0,1,IF(Flujo!H14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I14>0,1,IF(Flujo!I14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J14>0,1,IF(Flujo!J14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K14>0,1,IF(Flujo!K14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L14>0,1,IF(Flujo!L14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M14>0,1,IF(Flujo!M14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N14>0,1,IF(Flujo!N14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O14>0,1,IF(Flujo!O14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P14>0,1,IF(Flujo!P14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q14>0,1,IF(Flujo!Q14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R14>0,1,IF(Flujo!R14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S14>0,1,IF(Flujo!S14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T14>0,1,IF(Flujo!T14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U14>0,1,IF(Flujo!U14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V14>0,1,IF(Flujo!V14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W14>0,1,IF(Flujo!W14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X14>0,1,IF(Flujo!X14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y14>0,1,IF(Flujo!Y14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z14>0,1,IF(Flujo!Z14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA14>0,1,IF(Flujo!AA14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB14>0,1,IF(Flujo!AB14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC14>0,1,IF(Flujo!AC14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD14>0,1,IF(Flujo!AD14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE14>0,1,IF(Flujo!AE14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF14>0,1,IF(Flujo!AF14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG14>0,1,IF(Flujo!AG14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH14>0,1,IF(Flujo!AH14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI14>0,1,IF(Flujo!AI14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ14>0,1,IF(Flujo!AJ14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK14>0,1,IF(Flujo!AK14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL14>0,1,IF(Flujo!AL14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM14>0,1,IF(Flujo!AM14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN14>0,1,IF(Flujo!AN14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO14>0,1,IF(Flujo!AO14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP14>0,1,IF(Flujo!AP14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ14>0,1,IF(Flujo!AQ14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR14>0,1,IF(Flujo!AR14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS14>0,1,IF(Flujo!AS14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT14>0,1,IF(Flujo!AT14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU14>0,1,IF(Flujo!AU14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV14>0,1,IF(Flujo!AV14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW14>0,1,IF(Flujo!AW14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX14>0,1,IF(Flujo!AX14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY14>0,1,IF(Flujo!AY14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ14>0,1,IF(Flujo!AZ14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA14>0,1,IF(Flujo!BA14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB14>0,1,IF(Flujo!BB14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC14>0,1,IF(Flujo!BC14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD14>0,1,IF(Flujo!BD14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE14>0,1,IF(Flujo!BE14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF14>0,1,IF(Flujo!BF14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG14>0,1,IF(Flujo!BG14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH14>0,1,IF(Flujo!BH14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI14>0,1,IF(Flujo!BI14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ14>0,1,IF(Flujo!BJ14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK14>0,1,IF(Flujo!BK14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL14>0,1,IF(Flujo!BL14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM14>0,1,IF(Flujo!BM14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN14>0,1,IF(Flujo!BN14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO14>0,1,IF(Flujo!BO14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP14>0,1,IF(Flujo!BP14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ14>0,1,IF(Flujo!BQ14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR14>0,1,IF(Flujo!BR14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS14>0,1,IF(Flujo!BS14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT14>0,1,IF(Flujo!BT14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU14>0,1,IF(Flujo!BU14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV14>0,1,IF(Flujo!BV14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW14>0,1,IF(Flujo!BW14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX14>0,1,IF(Flujo!BX14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY14>0,1,IF(Flujo!BY14<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ14>0,1,IF(Flujo!BZ14<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D15>0,1,IF(Flujo!D15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E15>0,1,IF(Flujo!E15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F15>0,1,IF(Flujo!F15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G15>0,1,IF(Flujo!G15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H15>0,1,IF(Flujo!H15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I15>0,1,IF(Flujo!I15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J15>0,1,IF(Flujo!J15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K15>0,1,IF(Flujo!K15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L15>0,1,IF(Flujo!L15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M15>0,1,IF(Flujo!M15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N15>0,1,IF(Flujo!N15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O15>0,1,IF(Flujo!O15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P15>0,1,IF(Flujo!P15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q15>0,1,IF(Flujo!Q15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R15>0,1,IF(Flujo!R15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S15>0,1,IF(Flujo!S15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T15>0,1,IF(Flujo!T15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U15>0,1,IF(Flujo!U15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V15>0,1,IF(Flujo!V15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W15>0,1,IF(Flujo!W15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X15>0,1,IF(Flujo!X15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y15>0,1,IF(Flujo!Y15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z15>0,1,IF(Flujo!Z15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA15>0,1,IF(Flujo!AA15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB15>0,1,IF(Flujo!AB15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC15>0,1,IF(Flujo!AC15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD15>0,1,IF(Flujo!AD15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE15>0,1,IF(Flujo!AE15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF15>0,1,IF(Flujo!AF15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG15>0,1,IF(Flujo!AG15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH15>0,1,IF(Flujo!AH15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI15>0,1,IF(Flujo!AI15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ15>0,1,IF(Flujo!AJ15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK15>0,1,IF(Flujo!AK15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL15>0,1,IF(Flujo!AL15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM15>0,1,IF(Flujo!AM15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN15>0,1,IF(Flujo!AN15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO15>0,1,IF(Flujo!AO15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP15>0,1,IF(Flujo!AP15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ15>0,1,IF(Flujo!AQ15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR15>0,1,IF(Flujo!AR15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS15>0,1,IF(Flujo!AS15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT15>0,1,IF(Flujo!AT15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU15>0,1,IF(Flujo!AU15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV15>0,1,IF(Flujo!AV15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW15>0,1,IF(Flujo!AW15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX15>0,1,IF(Flujo!AX15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY15>0,1,IF(Flujo!AY15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ15>0,1,IF(Flujo!AZ15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA15>0,1,IF(Flujo!BA15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB15>0,1,IF(Flujo!BB15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC15>0,1,IF(Flujo!BC15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD15>0,1,IF(Flujo!BD15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE15>0,1,IF(Flujo!BE15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF15>0,1,IF(Flujo!BF15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG15>0,1,IF(Flujo!BG15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH15>0,1,IF(Flujo!BH15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI15>0,1,IF(Flujo!BI15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ15>0,1,IF(Flujo!BJ15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK15>0,1,IF(Flujo!BK15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL15>0,1,IF(Flujo!BL15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM15>0,1,IF(Flujo!BM15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN15>0,1,IF(Flujo!BN15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO15>0,1,IF(Flujo!BO15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP15>0,1,IF(Flujo!BP15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ15>0,1,IF(Flujo!BQ15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR15>0,1,IF(Flujo!BR15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS15>0,1,IF(Flujo!BS15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT15>0,1,IF(Flujo!BT15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU15>0,1,IF(Flujo!BU15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV15>0,1,IF(Flujo!BV15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW15>0,1,IF(Flujo!BW15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX15>0,1,IF(Flujo!BX15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY15>0,1,IF(Flujo!BY15<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ15>0,1,IF(Flujo!BZ15<0,1,\"\"))","v":""}]
["2.- CONSTRUCCIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D16>0,1,IF(Flujo!D16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E16>0,1,IF(Flujo!E16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F16>0,1,IF(Flujo!F16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G16>0,1,IF(Flujo!G16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H16>0,1,IF(Flujo!H16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I16>0,1,IF(Flujo!I16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J16>0,1,IF(Flujo!J16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K16>0,1,IF(Flujo!K16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L16>0,1,IF(Flujo!L16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M16>0,1,IF(Flujo!M16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N16>0,1,IF(Flujo!N16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O16>0,1,IF(Flujo!O16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P16>0,1,IF(Flujo!P16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q16>0,1,IF(Flujo!Q16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R16>0,1,IF(Flujo!R16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S16>0,1,IF(Flujo!S16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T16>0,1,IF(Flujo!T16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U16>0,1,IF(Flujo!U16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V16>0,1,IF(Flujo!V16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W16>0,1,IF(Flujo!W16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X16>0,1,IF(Flujo!X16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y16>0,1,IF(Flujo!Y16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z16>0,1,IF(Flujo!Z16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA16>0,1,IF(Flujo!AA16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB16>0,1,IF(Flujo!AB16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC16>0,1,IF(Flujo!AC16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD16>0,1,IF(Flujo!AD16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE16>0,1,IF(Flujo!AE16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF16>0,1,IF(Flujo!AF16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG16>0,1,IF(Flujo!AG16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH16>0,1,IF(Flujo!AH16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI16>0,1,IF(Flujo!AI16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ16>0,1,IF(Flujo!AJ16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK16>0,1,IF(Flujo!AK16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL16>0,1,IF(Flujo!AL16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM16>0,1,IF(Flujo!AM16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN16>0,1,IF(Flujo!AN16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO16>0,1,IF(Flujo!AO16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP16>0,1,IF(Flujo!AP16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ16>0,1,IF(Flujo!AQ16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR16>0,1,IF(Flujo!AR16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS16>0,1,IF(Flujo!AS16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT16>0,1,IF(Flujo!AT16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU16>0,1,IF(Flujo!AU16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV16>0,1,IF(Flujo!AV16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW16>0,1,IF(Flujo!AW16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX16>0,1,IF(Flujo!AX16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY16>0,1,IF(Flujo!AY16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ16>0,1,IF(Flujo!AZ16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA16>0,1,IF(Flujo!BA16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB16>0,1,IF(Flujo!BB16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC16>0,1,IF(Flujo!BC16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD16>0,1,IF(Flujo!BD16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE16>0,1,IF(Flujo!BE16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF16>0,1,IF(Flujo!BF16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG16>0,1,IF(Flujo!BG16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH16>0,1,IF(Flujo!BH16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI16>0,1,IF(Flujo!BI16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ16>0,1,IF(Flujo!BJ16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK16>0,1,IF(Flujo!BK16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL16>0,1,IF(Flujo!BL16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM16>0,1,IF(Flujo!BM16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN16>0,1,IF(Flujo!BN16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO16>0,1,IF(Flujo!BO16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP16>0,1,IF(Flujo!BP16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ16>0,1,IF(Flujo!BQ16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR16>0,1,IF(Flujo!BR16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS16>0,1,IF(Flujo!BS16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT16>0,1,IF(Flujo!BT16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU16>0,1,IF(Flujo!BU16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV16>0,1,IF(Flujo!BV16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW16>0,1,IF(Flujo!BW16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX16>0,1,IF(Flujo!BX16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY16>0,1,IF(Flujo!BY16<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ16>0,1,IF(Flujo!BZ16<0,1,\"\"))","v":""}]
["Distribución N1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D17>0,1,IF(Flujo!D17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E17>0,1,IF(Flujo!E17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F17>0,1,IF(Flujo!F17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G17>0,1,IF(Flujo!G17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H17>0,1,IF(Flujo!H17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I17>0,1,IF(Flujo!I17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J17>0,1,IF(Flujo!J17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K17>0,1,IF(Flujo!K17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L17>0,1,IF(Flujo!L17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M17>0,1,IF(Flujo!M17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N17>0,1,IF(Flujo!N17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O17>0,1,IF(Flujo!O17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P17>0,1,IF(Flujo!P17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q17>0,1,IF(Flujo!Q17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R17>0,1,IF(Flujo!R17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S17>0,1,IF(Flujo!S17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T17>0,1,IF(Flujo!T17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U17>0,1,IF(Flujo!U17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V17>0,1,IF(Flujo!V17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W17>0,1,IF(Flujo!W17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X17>0,1,IF(Flujo!X17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y17>0,1,IF(Flujo!Y17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z17>0,1,IF(Flujo!Z17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA17>0,1,IF(Flujo!AA17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB17>0,1,IF(Flujo!AB17<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC17>0,1,IF(Flujo!AC17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD17>0,1,IF(Flujo!AD17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE17>0,1,IF(Flujo!AE17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF17>0,1,IF(Flujo!AF17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG17>0,1,IF(Flujo!AG17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH17>0,1,IF(Flujo!AH17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI17>0,1,IF(Flujo!AI17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ17>0,1,IF(Flujo!AJ17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK17>0,1,IF(Flujo!AK17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL17>0,1,IF(Flujo!AL17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM17>0,1,IF(Flujo!AM17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN17>0,1,IF(Flujo!AN17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO17>0,1,IF(Flujo!AO17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP17>0,1,IF(Flujo!AP17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ17>0,1,IF(Flujo!AQ17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR17>0,1,IF(Flujo!AR17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS17>0,1,IF(Flujo!AS17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT17>0,1,IF(Flujo!AT17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU17>0,1,IF(Flujo!AU17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV17>0,1,IF(Flujo!AV17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW17>0,1,IF(Flujo!AW17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX17>0,1,IF(Flujo!AX17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY17>0,1,IF(Flujo!AY17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ17>0,1,IF(Flujo!AZ17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA17>0,1,IF(Flujo!BA17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB17>0,1,IF(Flujo!BB17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC17>0,1,IF(Flujo!BC17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD17>0,1,IF(Flujo!BD17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE17>0,1,IF(Flujo!BE17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF17>0,1,IF(Flujo!BF17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG17>0,1,IF(Flujo!BG17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH17>0,1,IF(Flujo!BH17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI17>0,1,IF(Flujo!BI17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ17>0,1,IF(Flujo!BJ17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK17>0,1,IF(Flujo!BK17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL17>0,1,IF(Flujo!BL17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM17>0,1,IF(Flujo!BM17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN17>0,1,IF(Flujo!BN17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO17>0,1,IF(Flujo!BO17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP17>0,1,IF(Flujo!BP17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ17>0,1,IF(Flujo!BQ17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR17>0,1,IF(Flujo!BR17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS17>0,1,IF(Flujo!BS17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT17>0,1,IF(Flujo!BT17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU17>0,1,IF(Flujo!BU17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV17>0,1,IF(Flujo!BV17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW17>0,1,IF(Flujo!BW17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX17>0,1,IF(Flujo!BX17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY17>0,1,IF(Flujo!BY17<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ17>0,1,IF(Flujo!BZ17<0,1,\"\"))","v":""}]
["Distribución N2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D18>0,1,IF(Flujo!D18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E18>0,1,IF(Flujo!E18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F18>0,1,IF(Flujo!F18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G18>0,1,IF(Flujo!G18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H18>0,1,IF(Flujo!H18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I18>0,1,IF(Flujo!I18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J18>0,1,IF(Flujo!J18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K18>0,1,IF(Flujo!K18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L18>0,1,IF(Flujo!L18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M18>0,1,IF(Flujo!M18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N18>0,1,IF(Flujo!N18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O18>0,1,IF(Flujo!O18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P18>0,1,IF(Flujo!P18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q18>0,1,IF(Flujo!Q18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R18>0,1,IF(Flujo!R18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S18>0,1,IF(Flujo!S18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T18>0,1,IF(Flujo!T18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U18>0,1,IF(Flujo!U18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V18>0,1,IF(Flujo!V18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W18>0,1,IF(Flujo!W18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X18>0,1,IF(Flujo!X18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y18>0,1,IF(Flujo!Y18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z18>0,1,IF(Flujo!Z18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA18>0,1,IF(Flujo!AA18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB18>0,1,IF(Flujo!AB18<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC18>0,1,IF(Flujo!AC18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD18>0,1,IF(Flujo!AD18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE18>0,1,IF(Flujo!AE18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF18>0,1,IF(Flujo!AF18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG18>0,1,IF(Flujo!AG18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH18>0,1,IF(Flujo!AH18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI18>0,1,IF(Flujo!AI18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ18>0,1,IF(Flujo!AJ18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK18>0,1,IF(Flujo!AK18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL18>0,1,IF(Flujo!AL18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM18>0,1,IF(Flujo!AM18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN18>0,1,IF(Flujo!AN18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO18>0,1,IF(Flujo!AO18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP18>0,1,IF(Flujo!AP18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ18>0,1,IF(Flujo!AQ18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR18>0,1,IF(Flujo!AR18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS18>0,1,IF(Flujo!AS18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT18>0,1,IF(Flujo!AT18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU18>0,1,IF(Flujo!AU18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV18>0,1,IF(Flujo!AV18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW18>0,1,IF(Flujo!AW18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX18>0,1,IF(Flujo!AX18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY18>0,1,IF(Flujo!AY18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ18>0,1,IF(Flujo!AZ18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA18>0,1,IF(Flujo!BA18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB18>0,1,IF(Flujo!BB18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC18>0,1,IF(Flujo!BC18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD18>0,1,IF(Flujo!BD18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE18>0,1,IF(Flujo!BE18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF18>0,1,IF(Flujo!BF18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG18>0,1,IF(Flujo!BG18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH18>0,1,IF(Flujo!BH18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI18>0,1,IF(Flujo!BI18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ18>0,1,IF(Flujo!BJ18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK18>0,1,IF(Flujo!BK18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL18>0,1,IF(Flujo!BL18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM18>0,1,IF(Flujo!BM18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN18>0,1,IF(Flujo!BN18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO18>0,1,IF(Flujo!BO18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP18>0,1,IF(Flujo!BP18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ18>0,1,IF(Flujo!BQ18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR18>0,1,IF(Flujo!BR18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS18>0,1,IF(Flujo!BS18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT18>0,1,IF(Flujo!BT18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU18>0,1,IF(Flujo!BU18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV18>0,1,IF(Flujo!BV18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW18>0,1,IF(Flujo!BW18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX18>0,1,IF(Flujo!BX18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY18>0,1,IF(Flujo!BY18<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ18>0,1,IF(Flujo!BZ18<0,1,\"\"))","v":""}]
["Avance Edificación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D19>0,1,IF(Flujo!D19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E19>0,1,IF(Flujo!E19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F19>0,1,IF(Flujo!F19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G19>0,1,IF(Flujo!G19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H19>0,1,IF(Flujo!H19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I19>0,1,IF(Flujo!I19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J19>0,1,IF(Flujo!J19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K19>0,1,IF(Flujo!K19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L19>0,1,IF(Flujo!L19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M19>0,1,IF(Flujo!M19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N19>0,1,IF(Flujo!N19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O19>0,1,IF(Flujo!O19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P19>0,1,IF(Flujo!P19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q19>0,1,IF(Flujo!Q19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R19>0,1,IF(Flujo!R19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S19>0,1,IF(Flujo!S19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T19>0,1,IF(Flujo!T19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U19>0,1,IF(Flujo!U19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V19>0,1,IF(Flujo!V19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W19>0,1,IF(Flujo!W19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X19>0,1,IF(Flujo!X19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y19>0,1,IF(Flujo!Y19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z19>0,1,IF(Flujo!Z19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA19>0,1,IF(Flujo!AA19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB19>0,1,IF(Flujo!AB19<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC19>0,1,IF(Flujo!AC19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD19>0,1,IF(Flujo!AD19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE19>0,1,IF(Flujo!AE19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF19>0,1,IF(Flujo!AF19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG19>0,1,IF(Flujo!AG19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH19>0,1,IF(Flujo!AH19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI19>0,1,IF(Flujo!AI19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ19>0,1,IF(Flujo!AJ19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK19>0,1,IF(Flujo!AK19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL19>0,1,IF(Flujo!AL19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM19>0,1,IF(Flujo!AM19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN19>0,1,IF(Flujo!AN19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO19>0,1,IF(Flujo!AO19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP19>0,1,IF(Flujo!AP19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ19>0,1,IF(Flujo!AQ19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR19>0,1,IF(Flujo!AR19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS19>0,1,IF(Flujo!AS19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT19>0,1,IF(Flujo!AT19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU19>0,1,IF(Flujo!AU19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV19>0,1,IF(Flujo!AV19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW19>0,1,IF(Flujo!AW19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX19>0,1,IF(Flujo!AX19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY19>0,1,IF(Flujo!AY19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ19>0,1,IF(Flujo!AZ19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA19>0,1,IF(Flujo!BA19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB19>0,1,IF(Flujo!BB19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC19>0,1,IF(Flujo!BC19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD19>0,1,IF(Flujo!BD19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE19>0,1,IF(Flujo!BE19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF19>0,1,IF(Flujo!BF19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG19>0,1,IF(Flujo!BG19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH19>0,1,IF(Flujo!BH19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI19>0,1,IF(Flujo!BI19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ19>0,1,IF(Flujo!BJ19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK19>0,1,IF(Flujo!BK19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL19>0,1,IF(Flujo!BL19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM19>0,1,IF(Flujo!BM19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN19>0,1,IF(Flujo!BN19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO19>0,1,IF(Flujo!BO19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP19>0,1,IF(Flujo!BP19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ19>0,1,IF(Flujo!BQ19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR19>0,1,IF(Flujo!BR19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS19>0,1,IF(Flujo!BS19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT19>0,1,IF(Flujo!BT19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU19>0,1,IF(Flujo!BU19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV19>0,1,IF(Flujo!BV19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW19>0,1,IF(Flujo!BW19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX19>0,1,IF(Flujo!BX19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY19>0,1,IF(Flujo!BY19<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ19>0,1,IF(Flujo!BZ19<0,1,\"\"))","v":""}]
["Construcción",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D20>0,1,IF(Flujo!D20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E20>0,1,IF(Flujo!E20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F20>0,1,IF(Flujo!F20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G20>0,1,IF(Flujo!G20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H20>0,1,IF(Flujo!H20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I20>0,1,IF(Flujo!I20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J20>0,1,IF(Flujo!J20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K20>0,1,IF(Flujo!K20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L20>0,1,IF(Flujo!L20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M20>0,1,IF(Flujo!M20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N20>0,1,IF(Flujo!N20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O20>0,1,IF(Flujo!O20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P20>0,1,IF(Flujo!P20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q20>0,1,IF(Flujo!Q20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R20>0,1,IF(Flujo!R20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S20>0,1,IF(Flujo!S20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T20>0,1,IF(Flujo!T20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U20>0,1,IF(Flujo!U20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V20>0,1,IF(Flujo!V20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W20>0,1,IF(Flujo!W20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X20>0,1,IF(Flujo!X20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y20>0,1,IF(Flujo!Y20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z20>0,1,IF(Flujo!Z20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA20>0,1,IF(Flujo!AA20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB20>0,1,IF(Flujo!AB20<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC20>0,1,IF(Flujo!AC20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD20>0,1,IF(Flujo!AD20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE20>0,1,IF(Flujo!AE20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF20>0,1,IF(Flujo!AF20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG20>0,1,IF(Flujo!AG20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH20>0,1,IF(Flujo!AH20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI20>0,1,IF(Flujo!AI20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ20>0,1,IF(Flujo!AJ20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK20>0,1,IF(Flujo!AK20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL20>0,1,IF(Flujo!AL20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM20>0,1,IF(Flujo!AM20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN20>0,1,IF(Flujo!AN20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO20>0,1,IF(Flujo!AO20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP20>0,1,IF(Flujo!AP20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ20>0,1,IF(Flujo!AQ20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR20>0,1,IF(Flujo!AR20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS20>0,1,IF(Flujo!AS20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT20>0,1,IF(Flujo!AT20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU20>0,1,IF(Flujo!AU20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV20>0,1,IF(Flujo!AV20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW20>0,1,IF(Flujo!AW20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX20>0,1,IF(Flujo!AX20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY20>0,1,IF(Flujo!AY20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ20>0,1,IF(Flujo!AZ20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA20>0,1,IF(Flujo!BA20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB20>0,1,IF(Flujo!BB20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC20>0,1,IF(Flujo!BC20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD20>0,1,IF(Flujo!BD20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE20>0,1,IF(Flujo!BE20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF20>0,1,IF(Flujo!BF20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG20>0,1,IF(Flujo!BG20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH20>0,1,IF(Flujo!BH20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI20>0,1,IF(Flujo!BI20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ20>0,1,IF(Flujo!BJ20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK20>0,1,IF(Flujo!BK20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL20>0,1,IF(Flujo!BL20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM20>0,1,IF(Flujo!BM20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN20>0,1,IF(Flujo!BN20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO20>0,1,IF(Flujo!BO20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP20>0,1,IF(Flujo!BP20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ20>0,1,IF(Flujo!BQ20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR20>0,1,IF(Flujo!BR20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS20>0,1,IF(Flujo!BS20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT20>0,1,IF(Flujo!BT20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU20>0,1,IF(Flujo!BU20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV20>0,1,IF(Flujo!BV20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW20>0,1,IF(Flujo!BW20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX20>0,1,IF(Flujo!BX20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY20>0,1,IF(Flujo!BY20<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ20>0,1,IF(Flujo!BZ20<0,1,\"\"))","v":""}]
["Iva Edificación",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D21>0,1,IF(Flujo!D21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E21>0,1,IF(Flujo!E21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F21>0,1,IF(Flujo!F21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G21>0,1,IF(Flujo!G21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H21>0,1,IF(Flujo!H21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I21>0,1,IF(Flujo!I21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J21>0,1,IF(Flujo!J21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K21>0,1,IF(Flujo!K21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L21>0,1,IF(Flujo!L21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M21>0,1,IF(Flujo!M21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N21>0,1,IF(Flujo!N21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O21>0,1,IF(Flujo!O21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P21>0,1,IF(Flujo!P21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q21>0,1,IF(Flujo!Q21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R21>0,1,IF(Flujo!R21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S21>0,1,IF(Flujo!S21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T21>0,1,IF(Flujo!T21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U21>0,1,IF(Flujo!U21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V21>0,1,IF(Flujo!V21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W21>0,1,IF(Flujo!W21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X21>0,1,IF(Flujo!X21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y21>0,1,IF(Flujo!Y21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z21>0,1,IF(Flujo!Z21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA21>0,1,IF(Flujo!AA21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB21>0,1,IF(Flujo!AB21<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC21>0,1,IF(Flujo!AC21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD21>0,1,IF(Flujo!AD21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE21>0,1,IF(Flujo!AE21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF21>0,1,IF(Flujo!AF21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG21>0,1,IF(Flujo!AG21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH21>0,1,IF(Flujo!AH21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI21>0,1,IF(Flujo!AI21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ21>0,1,IF(Flujo!AJ21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK21>0,1,IF(Flujo!AK21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL21>0,1,IF(Flujo!AL21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM21>0,1,IF(Flujo!AM21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN21>0,1,IF(Flujo!AN21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO21>0,1,IF(Flujo!AO21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP21>0,1,IF(Flujo!AP21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ21>0,1,IF(Flujo!AQ21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR21>0,1,IF(Flujo!AR21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS21>0,1,IF(Flujo!AS21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT21>0,1,IF(Flujo!AT21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU21>0,1,IF(Flujo!AU21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV21>0,1,IF(Flujo!AV21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW21>0,1,IF(Flujo!AW21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX21>0,1,IF(Flujo!AX21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY21>0,1,IF(Flujo!AY21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ21>0,1,IF(Flujo!AZ21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA21>0,1,IF(Flujo!BA21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB21>0,1,IF(Flujo!BB21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC21>0,1,IF(Flujo!BC21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD21>0,1,IF(Flujo!BD21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE21>0,1,IF(Flujo!BE21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF21>0,1,IF(Flujo!BF21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG21>0,1,IF(Flujo!BG21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH21>0,1,IF(Flujo!BH21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI21>0,1,IF(Flujo!BI21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ21>0,1,IF(Flujo!BJ21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK21>0,1,IF(Flujo!BK21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL21>0,1,IF(Flujo!BL21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM21>0,1,IF(Flujo!BM21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN21>0,1,IF(Flujo!BN21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO21>0,1,IF(Flujo!BO21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP21>0,1,IF(Flujo!BP21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ21>0,1,IF(Flujo!BQ21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR21>0,1,IF(Flujo!BR21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS21>0,1,IF(Flujo!BS21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT21>0,1,IF(Flujo!BT21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU21>0,1,IF(Flujo!BU21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV21>0,1,IF(Flujo!BV21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW21>0,1,IF(Flujo!BW21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX21>0,1,IF(Flujo!BX21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY21>0,1,IF(Flujo!BY21<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ21>0,1,IF(Flujo!BZ21<0,1,\"\"))","v":""}]
["Rebaja Tributaria",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D22>0,1,IF(Flujo!D22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E22>0,1,IF(Flujo!E22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F22>0,1,IF(Flujo!F22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G22>0,1,IF(Flujo!G22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H22>0,1,IF(Flujo!H22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I22>0,1,IF(Flujo!I22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J22>0,1,IF(Flujo!J22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K22>0,1,IF(Flujo!K22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L22>0,1,IF(Flujo!L22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M22>0,1,IF(Flujo!M22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N22>0,1,IF(Flujo!N22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O22>0,1,IF(Flujo!O22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P22>0,1,IF(Flujo!P22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q22>0,1,IF(Flujo!Q22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R22>0,1,IF(Flujo!R22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S22>0,1,IF(Flujo!S22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T22>0,1,IF(Flujo!T22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U22>0,1,IF(Flujo!U22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V22>0,1,IF(Flujo!V22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W22>0,1,IF(Flujo!W22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X22>0,1,IF(Flujo!X22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y22>0,1,IF(Flujo!Y22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z22>0,1,IF(Flujo!Z22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA22>0,1,IF(Flujo!AA22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB22>0,1,IF(Flujo!AB22<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC22>0,1,IF(Flujo!AC22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD22>0,1,IF(Flujo!AD22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE22>0,1,IF(Flujo!AE22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF22>0,1,IF(Flujo!AF22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG22>0,1,IF(Flujo!AG22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH22>0,1,IF(Flujo!AH22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI22>0,1,IF(Flujo!AI22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ22>0,1,IF(Flujo!AJ22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK22>0,1,IF(Flujo!AK22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL22>0,1,IF(Flujo!AL22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM22>0,1,IF(Flujo!AM22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN22>0,1,IF(Flujo!AN22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO22>0,1,IF(Flujo!AO22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP22>0,1,IF(Flujo!AP22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ22>0,1,IF(Flujo!AQ22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR22>0,1,IF(Flujo!AR22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS22>0,1,IF(Flujo!AS22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT22>0,1,IF(Flujo!AT22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU22>0,1,IF(Flujo!AU22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV22>0,1,IF(Flujo!AV22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW22>0,1,IF(Flujo!AW22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX22>0,1,IF(Flujo!AX22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY22>0,1,IF(Flujo!AY22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ22>0,1,IF(Flujo!AZ22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA22>0,1,IF(Flujo!BA22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB22>0,1,IF(Flujo!BB22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC22>0,1,IF(Flujo!BC22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD22>0,1,IF(Flujo!BD22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE22>0,1,IF(Flujo!BE22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF22>0,1,IF(Flujo!BF22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG22>0,1,IF(Flujo!BG22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH22>0,1,IF(Flujo!BH22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI22>0,1,IF(Flujo!BI22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ22>0,1,IF(Flujo!BJ22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK22>0,1,IF(Flujo!BK22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL22>0,1,IF(Flujo!BL22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM22>0,1,IF(Flujo!BM22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN22>0,1,IF(Flujo!BN22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO22>0,1,IF(Flujo!BO22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP22>0,1,IF(Flujo!BP22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ22>0,1,IF(Flujo!BQ22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR22>0,1,IF(Flujo!BR22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS22>0,1,IF(Flujo!BS22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT22>0,1,IF(Flujo!BT22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU22>0,1,IF(Flujo!BU22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV22>0,1,IF(Flujo!BV22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW22>0,1,IF(Flujo!BW22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX22>0,1,IF(Flujo!BX22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY22>0,1,IF(Flujo!BY22<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ22>0,1,IF(Flujo!BZ22<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D23>0,1,IF(Flujo!D23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E23>0,1,IF(Flujo!E23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F23>0,1,IF(Flujo!F23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G23>0,1,IF(Flujo!G23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H23>0,1,IF(Flujo!H23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I23>0,1,IF(Flujo!I23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J23>0,1,IF(Flujo!J23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K23>0,1,IF(Flujo!K23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L23>0,1,IF(Flujo!L23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M23>0,1,IF(Flujo!M23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N23>0,1,IF(Flujo!N23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O23>0,1,IF(Flujo!O23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P23>0,1,IF(Flujo!P23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q23>0,1,IF(Flujo!Q23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R23>0,1,IF(Flujo!R23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S23>0,1,IF(Flujo!S23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T23>0,1,IF(Flujo!T23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U23>0,1,IF(Flujo!U23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V23>0,1,IF(Flujo!V23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W23>0,1,IF(Flujo!W23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X23>0,1,IF(Flujo!X23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y23>0,1,IF(Flujo!Y23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z23>0,1,IF(Flujo!Z23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA23>0,1,IF(Flujo!AA23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB23>0,1,IF(Flujo!AB23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC23>0,1,IF(Flujo!AC23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD23>0,1,IF(Flujo!AD23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE23>0,1,IF(Flujo!AE23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF23>0,1,IF(Flujo!AF23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG23>0,1,IF(Flujo!AG23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH23>0,1,IF(Flujo!AH23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI23>0,1,IF(Flujo!AI23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ23>0,1,IF(Flujo!AJ23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK23>0,1,IF(Flujo!AK23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL23>0,1,IF(Flujo!AL23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM23>0,1,IF(Flujo!AM23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN23>0,1,IF(Flujo!AN23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO23>0,1,IF(Flujo!AO23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP23>0,1,IF(Flujo!AP23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ23>0,1,IF(Flujo!AQ23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR23>0,1,IF(Flujo!AR23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS23>0,1,IF(Flujo!AS23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT23>0,1,IF(Flujo!AT23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU23>0,1,IF(Flujo!AU23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV23>0,1,IF(Flujo!AV23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW23>0,1,IF(Flujo!AW23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX23>0,1,IF(Flujo!AX23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY23>0,1,IF(Flujo!AY23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ23>0,1,IF(Flujo!AZ23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA23>0,1,IF(Flujo!BA23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB23>0,1,IF(Flujo!BB23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC23>0,1,IF(Flujo!BC23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD23>0,1,IF(Flujo!BD23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE23>0,1,IF(Flujo!BE23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF23>0,1,IF(Flujo!BF23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG23>0,1,IF(Flujo!BG23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH23>0,1,IF(Flujo!BH23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI23>0,1,IF(Flujo!BI23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ23>0,1,IF(Flujo!BJ23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK23>0,1,IF(Flujo!BK23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL23>0,1,IF(Flujo!BL23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM23>0,1,IF(Flujo!BM23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN23>0,1,IF(Flujo!BN23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO23>0,1,IF(Flujo!BO23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP23>0,1,IF(Flujo!BP23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ23>0,1,IF(Flujo!BQ23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR23>0,1,IF(Flujo!BR23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS23>0,1,IF(Flujo!BS23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT23>0,1,IF(Flujo!BT23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU23>0,1,IF(Flujo!BU23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV23>0,1,IF(Flujo!BV23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW23>0,1,IF(Flujo!BW23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX23>0,1,IF(Flujo!BX23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY23>0,1,IF(Flujo!BY23<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ23>0,1,IF(Flujo!BZ23<0,1,\"\"))","v":""}]
["Avance Urbanización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D24>0,1,IF(Flujo!D24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E24>0,1,IF(Flujo!E24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F24>0,1,IF(Flujo!F24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G24>0,1,IF(Flujo!G24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H24>0,1,IF(Flujo!H24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I24>0,1,IF(Flujo!I24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J24>0,1,IF(Flujo!J24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K24>0,1,IF(Flujo!K24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L24>0,1,IF(Flujo!L24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M24>0,1,IF(Flujo!M24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N24>0,1,IF(Flujo!N24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O24>0,1,IF(Flujo!O24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P24>0,1,IF(Flujo!P24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q24>0,1,IF(Flujo!Q24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R24>0,1,IF(Flujo!R24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S24>0,1,IF(Flujo!S24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T24>0,1,IF(Flujo!T24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U24>0,1,IF(Flujo!U24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V24>0,1,IF(Flujo!V24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W24>0,1,IF(Flujo!W24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X24>0,1,IF(Flujo!X24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y24>0,1,IF(Flujo!Y24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z24>0,1,IF(Flujo!Z24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA24>0,1,IF(Flujo!AA24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB24>0,1,IF(Flujo!AB24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC24>0,1,IF(Flujo!AC24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD24>0,1,IF(Flujo!AD24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE24>0,1,IF(Flujo!AE24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF24>0,1,IF(Flujo!AF24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG24>0,1,IF(Flujo!AG24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH24>0,1,IF(Flujo!AH24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI24>0,1,IF(Flujo!AI24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ24>0,1,IF(Flujo!AJ24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK24>0,1,IF(Flujo!AK24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL24>0,1,IF(Flujo!AL24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM24>0,1,IF(Flujo!AM24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN24>0,1,IF(Flujo!AN24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO24>0,1,IF(Flujo!AO24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP24>0,1,IF(Flujo!AP24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ24>0,1,IF(Flujo!AQ24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR24>0,1,IF(Flujo!AR24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS24>0,1,IF(Flujo!AS24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT24>0,1,IF(Flujo!AT24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU24>0,1,IF(Flujo!AU24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV24>0,1,IF(Flujo!AV24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW24>0,1,IF(Flujo!AW24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX24>0,1,IF(Flujo!AX24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY24>0,1,IF(Flujo!AY24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ24>0,1,IF(Flujo!AZ24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA24>0,1,IF(Flujo!BA24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB24>0,1,IF(Flujo!BB24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC24>0,1,IF(Flujo!BC24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD24>0,1,IF(Flujo!BD24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE24>0,1,IF(Flujo!BE24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF24>0,1,IF(Flujo!BF24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG24>0,1,IF(Flujo!BG24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH24>0,1,IF(Flujo!BH24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI24>0,1,IF(Flujo!BI24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ24>0,1,IF(Flujo!BJ24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK24>0,1,IF(Flujo!BK24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL24>0,1,IF(Flujo!BL24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM24>0,1,IF(Flujo!BM24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN24>0,1,IF(Flujo!BN24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO24>0,1,IF(Flujo!BO24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP24>0,1,IF(Flujo!BP24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ24>0,1,IF(Flujo!BQ24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR24>0,1,IF(Flujo!BR24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS24>0,1,IF(Flujo!BS24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT24>0,1,IF(Flujo!BT24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU24>0,1,IF(Flujo!BU24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV24>0,1,IF(Flujo!BV24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW24>0,1,IF(Flujo!BW24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX24>0,1,IF(Flujo!BX24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY24>0,1,IF(Flujo!BY24<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ24>0,1,IF(Flujo!BZ24<0,1,\"\"))","v":""}]
["Obras de Urbanización ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D25>0,1,IF(Flujo!D25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E25>0,1,IF(Flujo!E25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F25>0,1,IF(Flujo!F25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G25>0,1,IF(Flujo!G25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H25>0,1,IF(Flujo!H25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I25>0,1,IF(Flujo!I25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J25>0,1,IF(Flujo!J25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K25>0,1,IF(Flujo!K25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L25>0,1,IF(Flujo!L25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M25>0,1,IF(Flujo!M25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N25>0,1,IF(Flujo!N25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O25>0,1,IF(Flujo!O25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P25>0,1,IF(Flujo!P25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q25>0,1,IF(Flujo!Q25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R25>0,1,IF(Flujo!R25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S25>0,1,IF(Flujo!S25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T25>0,1,IF(Flujo!T25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U25>0,1,IF(Flujo!U25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V25>0,1,IF(Flujo!V25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W25>0,1,IF(Flujo!W25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X25>0,1,IF(Flujo!X25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y25>0,1,IF(Flujo!Y25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z25>0,1,IF(Flujo!Z25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA25>0,1,IF(Flujo!AA25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB25>0,1,IF(Flujo!AB25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC25>0,1,IF(Flujo!AC25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD25>0,1,IF(Flujo!AD25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE25>0,1,IF(Flujo!AE25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF25>0,1,IF(Flujo!AF25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG25>0,1,IF(Flujo!AG25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH25>0,1,IF(Flujo!AH25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI25>0,1,IF(Flujo!AI25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ25>0,1,IF(Flujo!AJ25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK25>0,1,IF(Flujo!AK25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL25>0,1,IF(Flujo!AL25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM25>0,1,IF(Flujo!AM25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN25>0,1,IF(Flujo!AN25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO25>0,1,IF(Flujo!AO25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP25>0,1,IF(Flujo!AP25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ25>0,1,IF(Flujo!AQ25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR25>0,1,IF(Flujo!AR25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS25>0,1,IF(Flujo!AS25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT25>0,1,IF(Flujo!AT25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU25>0,1,IF(Flujo!AU25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV25>0,1,IF(Flujo!AV25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW25>0,1,IF(Flujo!AW25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX25>0,1,IF(Flujo!AX25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY25>0,1,IF(Flujo!AY25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ25>0,1,IF(Flujo!AZ25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA25>0,1,IF(Flujo!BA25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB25>0,1,IF(Flujo!BB25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC25>0,1,IF(Flujo!BC25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD25>0,1,IF(Flujo!BD25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE25>0,1,IF(Flujo!BE25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF25>0,1,IF(Flujo!BF25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG25>0,1,IF(Flujo!BG25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH25>0,1,IF(Flujo!BH25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI25>0,1,IF(Flujo!BI25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ25>0,1,IF(Flujo!BJ25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK25>0,1,IF(Flujo!BK25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL25>0,1,IF(Flujo!BL25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM25>0,1,IF(Flujo!BM25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN25>0,1,IF(Flujo!BN25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO25>0,1,IF(Flujo!BO25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP25>0,1,IF(Flujo!BP25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ25>0,1,IF(Flujo!BQ25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR25>0,1,IF(Flujo!BR25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS25>0,1,IF(Flujo!BS25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT25>0,1,IF(Flujo!BT25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU25>0,1,IF(Flujo!BU25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV25>0,1,IF(Flujo!BV25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW25>0,1,IF(Flujo!BW25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX25>0,1,IF(Flujo!BX25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY25>0,1,IF(Flujo!BY25<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ25>0,1,IF(Flujo!BZ25<0,1,\"\"))","v":""}]
["IVA Urbanización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D26>0,1,IF(Flujo!D26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E26>0,1,IF(Flujo!E26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F26>0,1,IF(Flujo!F26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G26>0,1,IF(Flujo!G26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H26>0,1,IF(Flujo!H26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I26>0,1,IF(Flujo!I26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J26>0,1,IF(Flujo!J26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K26>0,1,IF(Flujo!K26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L26>0,1,IF(Flujo!L26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M26>0,1,IF(Flujo!M26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N26>0,1,IF(Flujo!N26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O26>0,1,IF(Flujo!O26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P26>0,1,IF(Flujo!P26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q26>0,1,IF(Flujo!Q26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R26>0,1,IF(Flujo!R26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S26>0,1,IF(Flujo!S26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T26>0,1,IF(Flujo!T26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U26>0,1,IF(Flujo!U26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V26>0,1,IF(Flujo!V26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W26>0,1,IF(Flujo!W26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X26>0,1,IF(Flujo!X26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y26>0,1,IF(Flujo!Y26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z26>0,1,IF(Flujo!Z26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA26>0,1,IF(Flujo!AA26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB26>0,1,IF(Flujo!AB26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC26>0,1,IF(Flujo!AC26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD26>0,1,IF(Flujo!AD26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE26>0,1,IF(Flujo!AE26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF26>0,1,IF(Flujo!AF26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG26>0,1,IF(Flujo!AG26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH26>0,1,IF(Flujo!AH26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI26>0,1,IF(Flujo!AI26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ26>0,1,IF(Flujo!AJ26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK26>0,1,IF(Flujo!AK26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL26>0,1,IF(Flujo!AL26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM26>0,1,IF(Flujo!AM26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN26>0,1,IF(Flujo!AN26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO26>0,1,IF(Flujo!AO26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP26>0,1,IF(Flujo!AP26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ26>0,1,IF(Flujo!AQ26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR26>0,1,IF(Flujo!AR26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS26>0,1,IF(Flujo!AS26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT26>0,1,IF(Flujo!AT26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU26>0,1,IF(Flujo!AU26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV26>0,1,IF(Flujo!AV26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW26>0,1,IF(Flujo!AW26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX26>0,1,IF(Flujo!AX26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY26>0,1,IF(Flujo!AY26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ26>0,1,IF(Flujo!AZ26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA26>0,1,IF(Flujo!BA26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB26>0,1,IF(Flujo!BB26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC26>0,1,IF(Flujo!BC26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD26>0,1,IF(Flujo!BD26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE26>0,1,IF(Flujo!BE26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF26>0,1,IF(Flujo!BF26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG26>0,1,IF(Flujo!BG26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH26>0,1,IF(Flujo!BH26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI26>0,1,IF(Flujo!BI26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ26>0,1,IF(Flujo!BJ26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK26>0,1,IF(Flujo!BK26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL26>0,1,IF(Flujo!BL26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM26>0,1,IF(Flujo!BM26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN26>0,1,IF(Flujo!BN26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO26>0,1,IF(Flujo!BO26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP26>0,1,IF(Flujo!BP26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ26>0,1,IF(Flujo!BQ26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR26>0,1,IF(Flujo!BR26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS26>0,1,IF(Flujo!BS26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT26>0,1,IF(Flujo!BT26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU26>0,1,IF(Flujo!BU26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV26>0,1,IF(Flujo!BV26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW26>0,1,IF(Flujo!BW26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX26>0,1,IF(Flujo!BX26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY26>0,1,IF(Flujo!BY26<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ26>0,1,IF(Flujo!BZ26<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D27>0,1,IF(Flujo!D27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E27>0,1,IF(Flujo!E27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F27>0,1,IF(Flujo!F27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G27>0,1,IF(Flujo!G27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H27>0,1,IF(Flujo!H27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I27>0,1,IF(Flujo!I27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J27>0,1,IF(Flujo!J27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K27>0,1,IF(Flujo!K27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L27>0,1,IF(Flujo!L27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M27>0,1,IF(Flujo!M27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N27>0,1,IF(Flujo!N27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O27>0,1,IF(Flujo!O27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P27>0,1,IF(Flujo!P27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q27>0,1,IF(Flujo!Q27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R27>0,1,IF(Flujo!R27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S27>0,1,IF(Flujo!S27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T27>0,1,IF(Flujo!T27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U27>0,1,IF(Flujo!U27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V27>0,1,IF(Flujo!V27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W27>0,1,IF(Flujo!W27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X27>0,1,IF(Flujo!X27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y27>0,1,IF(Flujo!Y27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z27>0,1,IF(Flujo!Z27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA27>0,1,IF(Flujo!AA27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB27>0,1,IF(Flujo!AB27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC27>0,1,IF(Flujo!AC27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD27>0,1,IF(Flujo!AD27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE27>0,1,IF(Flujo!AE27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF27>0,1,IF(Flujo!AF27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG27>0,1,IF(Flujo!AG27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH27>0,1,IF(Flujo!AH27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI27>0,1,IF(Flujo!AI27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ27>0,1,IF(Flujo!AJ27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK27>0,1,IF(Flujo!AK27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL27>0,1,IF(Flujo!AL27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM27>0,1,IF(Flujo!AM27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN27>0,1,IF(Flujo!AN27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO27>0,1,IF(Flujo!AO27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP27>0,1,IF(Flujo!AP27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ27>0,1,IF(Flujo!AQ27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR27>0,1,IF(Flujo!AR27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS27>0,1,IF(Flujo!AS27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT27>0,1,IF(Flujo!AT27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU27>0,1,IF(Flujo!AU27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV27>0,1,IF(Flujo!AV27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW27>0,1,IF(Flujo!AW27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX27>0,1,IF(Flujo!AX27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY27>0,1,IF(Flujo!AY27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ27>0,1,IF(Flujo!AZ27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA27>0,1,IF(Flujo!BA27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB27>0,1,IF(Flujo!BB27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC27>0,1,IF(Flujo!BC27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD27>0,1,IF(Flujo!BD27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE27>0,1,IF(Flujo!BE27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF27>0,1,IF(Flujo!BF27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG27>0,1,IF(Flujo!BG27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH27>0,1,IF(Flujo!BH27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI27>0,1,IF(Flujo!BI27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ27>0,1,IF(Flujo!BJ27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK27>0,1,IF(Flujo!BK27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL27>0,1,IF(Flujo!BL27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM27>0,1,IF(Flujo!BM27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN27>0,1,IF(Flujo!BN27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO27>0,1,IF(Flujo!BO27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP27>0,1,IF(Flujo!BP27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ27>0,1,IF(Flujo!BQ27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR27>0,1,IF(Flujo!BR27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS27>0,1,IF(Flujo!BS27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT27>0,1,IF(Flujo!BT27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU27>0,1,IF(Flujo!BU27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV27>0,1,IF(Flujo!BV27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW27>0,1,IF(Flujo!BW27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX27>0,1,IF(Flujo!BX27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY27>0,1,IF(Flujo!BY27<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ27>0,1,IF(Flujo!BZ27<0,1,\"\"))","v":""}]
["Total Construcción Viviendas C/IVA Modificado",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D28>0,1,IF(Flujo!D28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E28>0,1,IF(Flujo!E28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F28>0,1,IF(Flujo!F28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G28>0,1,IF(Flujo!G28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H28>0,1,IF(Flujo!H28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I28>0,1,IF(Flujo!I28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J28>0,1,IF(Flujo!J28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K28>0,1,IF(Flujo!K28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L28>0,1,IF(Flujo!L28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M28>0,1,IF(Flujo!M28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N28>0,1,IF(Flujo!N28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O28>0,1,IF(Flujo!O28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P28>0,1,IF(Flujo!P28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q28>0,1,IF(Flujo!Q28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R28>0,1,IF(Flujo!R28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S28>0,1,IF(Flujo!S28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T28>0,1,IF(Flujo!T28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U28>0,1,IF(Flujo!U28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V28>0,1,IF(Flujo!V28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W28>0,1,IF(Flujo!W28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X28>0,1,IF(Flujo!X28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y28>0,1,IF(Flujo!Y28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z28>0,1,IF(Flujo!Z28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA28>0,1,IF(Flujo!AA28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB28>0,1,IF(Flujo!AB28<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC28>0,1,IF(Flujo!AC28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD28>0,1,IF(Flujo!AD28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE28>0,1,IF(Flujo!AE28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF28>0,1,IF(Flujo!AF28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG28>0,1,IF(Flujo!AG28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH28>0,1,IF(Flujo!AH28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI28>0,1,IF(Flujo!AI28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ28>0,1,IF(Flujo!AJ28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK28>0,1,IF(Flujo!AK28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL28>0,1,IF(Flujo!AL28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM28>0,1,IF(Flujo!AM28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN28>0,1,IF(Flujo!AN28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO28>0,1,IF(Flujo!AO28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP28>0,1,IF(Flujo!AP28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ28>0,1,IF(Flujo!AQ28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR28>0,1,IF(Flujo!AR28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS28>0,1,IF(Flujo!AS28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT28>0,1,IF(Flujo!AT28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU28>0,1,IF(Flujo!AU28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV28>0,1,IF(Flujo!AV28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW28>0,1,IF(Flujo!AW28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX28>0,1,IF(Flujo!AX28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY28>0,1,IF(Flujo!AY28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ28>0,1,IF(Flujo!AZ28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA28>0,1,IF(Flujo!BA28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB28>0,1,IF(Flujo!BB28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC28>0,1,IF(Flujo!BC28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD28>0,1,IF(Flujo!BD28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE28>0,1,IF(Flujo!BE28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF28>0,1,IF(Flujo!BF28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG28>0,1,IF(Flujo!BG28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH28>0,1,IF(Flujo!BH28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI28>0,1,IF(Flujo!BI28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ28>0,1,IF(Flujo!BJ28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK28>0,1,IF(Flujo!BK28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL28>0,1,IF(Flujo!BL28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM28>0,1,IF(Flujo!BM28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN28>0,1,IF(Flujo!BN28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO28>0,1,IF(Flujo!BO28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP28>0,1,IF(Flujo!BP28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ28>0,1,IF(Flujo!BQ28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR28>0,1,IF(Flujo!BR28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS28>0,1,IF(Flujo!BS28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT28>0,1,IF(Flujo!BT28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU28>0,1,IF(Flujo!BU28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV28>0,1,IF(Flujo!BV28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW28>0,1,IF(Flujo!BW28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX28>0,1,IF(Flujo!BX28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY28>0,1,IF(Flujo!BY28<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ28>0,1,IF(Flujo!BZ28<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D29>0,1,IF(Flujo!D29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E29>0,1,IF(Flujo!E29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F29>0,1,IF(Flujo!F29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G29>0,1,IF(Flujo!G29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H29>0,1,IF(Flujo!H29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I29>0,1,IF(Flujo!I29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J29>0,1,IF(Flujo!J29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K29>0,1,IF(Flujo!K29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L29>0,1,IF(Flujo!L29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M29>0,1,IF(Flujo!M29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N29>0,1,IF(Flujo!N29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O29>0,1,IF(Flujo!O29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P29>0,1,IF(Flujo!P29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q29>0,1,IF(Flujo!Q29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R29>0,1,IF(Flujo!R29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S29>0,1,IF(Flujo!S29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T29>0,1,IF(Flujo!T29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U29>0,1,IF(Flujo!U29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V29>0,1,IF(Flujo!V29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W29>0,1,IF(Flujo!W29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X29>0,1,IF(Flujo!X29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y29>0,1,IF(Flujo!Y29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z29>0,1,IF(Flujo!Z29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA29>0,1,IF(Flujo!AA29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB29>0,1,IF(Flujo!AB29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC29>0,1,IF(Flujo!AC29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD29>0,1,IF(Flujo!AD29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE29>0,1,IF(Flujo!AE29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF29>0,1,IF(Flujo!AF29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG29>0,1,IF(Flujo!AG29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH29>0,1,IF(Flujo!AH29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI29>0,1,IF(Flujo!AI29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ29>0,1,IF(Flujo!AJ29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK29>0,1,IF(Flujo!AK29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL29>0,1,IF(Flujo!AL29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM29>0,1,IF(Flujo!AM29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN29>0,1,IF(Flujo!AN29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO29>0,1,IF(Flujo!AO29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP29>0,1,IF(Flujo!AP29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ29>0,1,IF(Flujo!AQ29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR29>0,1,IF(Flujo!AR29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS29>0,1,IF(Flujo!AS29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT29>0,1,IF(Flujo!AT29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU29>0,1,IF(Flujo!AU29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV29>0,1,IF(Flujo!AV29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW29>0,1,IF(Flujo!AW29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX29>0,1,IF(Flujo!AX29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY29>0,1,IF(Flujo!AY29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ29>0,1,IF(Flujo!AZ29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA29>0,1,IF(Flujo!BA29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB29>0,1,IF(Flujo!BB29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC29>0,1,IF(Flujo!BC29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD29>0,1,IF(Flujo!BD29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE29>0,1,IF(Flujo!BE29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF29>0,1,IF(Flujo!BF29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG29>0,1,IF(Flujo!BG29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH29>0,1,IF(Flujo!BH29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI29>0,1,IF(Flujo!BI29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ29>0,1,IF(Flujo!BJ29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK29>0,1,IF(Flujo!BK29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL29>0,1,IF(Flujo!BL29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM29>0,1,IF(Flujo!BM29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN29>0,1,IF(Flujo!BN29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO29>0,1,IF(Flujo!BO29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP29>0,1,IF(Flujo!BP29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ29>0,1,IF(Flujo!BQ29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR29>0,1,IF(Flujo!BR29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS29>0,1,IF(Flujo!BS29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT29>0,1,IF(Flujo!BT29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU29>0,1,IF(Flujo!BU29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV29>0,1,IF(Flujo!BV29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW29>0,1,IF(Flujo!BW29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX29>0,1,IF(Flujo!BX29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY29>0,1,IF(Flujo!BY29<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ29>0,1,IF(Flujo!BZ29<0,1,\"\"))","v":""}]
["3.- DERECHOS MUNICIPALES Y APORTES",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D30>0,1,IF(Flujo!D30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E30>0,1,IF(Flujo!E30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F30>0,1,IF(Flujo!F30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G30>0,1,IF(Flujo!G30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H30>0,1,IF(Flujo!H30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I30>0,1,IF(Flujo!I30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J30>0,1,IF(Flujo!J30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K30>0,1,IF(Flujo!K30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L30>0,1,IF(Flujo!L30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M30>0,1,IF(Flujo!M30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N30>0,1,IF(Flujo!N30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O30>0,1,IF(Flujo!O30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P30>0,1,IF(Flujo!P30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q30>0,1,IF(Flujo!Q30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R30>0,1,IF(Flujo!R30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S30>0,1,IF(Flujo!S30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T30>0,1,IF(Flujo!T30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U30>0,1,IF(Flujo!U30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V30>0,1,IF(Flujo!V30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W30>0,1,IF(Flujo!W30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X30>0,1,IF(Flujo!X30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y30>0,1,IF(Flujo!Y30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z30>0,1,IF(Flujo!Z30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA30>0,1,IF(Flujo!AA30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB30>0,1,IF(Flujo!AB30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC30>0,1,IF(Flujo!AC30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD30>0,1,IF(Flujo!AD30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE30>0,1,IF(Flujo!AE30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF30>0,1,IF(Flujo!AF30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG30>0,1,IF(Flujo!AG30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH30>0,1,IF(Flujo!AH30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI30>0,1,IF(Flujo!AI30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ30>0,1,IF(Flujo!AJ30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK30>0,1,IF(Flujo!AK30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL30>0,1,IF(Flujo!AL30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM30>0,1,IF(Flujo!AM30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN30>0,1,IF(Flujo!AN30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO30>0,1,IF(Flujo!AO30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP30>0,1,IF(Flujo!AP30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ30>0,1,IF(Flujo!AQ30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR30>0,1,IF(Flujo!AR30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS30>0,1,IF(Flujo!AS30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT30>0,1,IF(Flujo!AT30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU30>0,1,IF(Flujo!AU30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV30>0,1,IF(Flujo!AV30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW30>0,1,IF(Flujo!AW30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX30>0,1,IF(Flujo!AX30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY30>0,1,IF(Flujo!AY30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ30>0,1,IF(Flujo!AZ30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA30>0,1,IF(Flujo!BA30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB30>0,1,IF(Flujo!BB30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC30>0,1,IF(Flujo!BC30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD30>0,1,IF(Flujo!BD30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE30>0,1,IF(Flujo!BE30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF30>0,1,IF(Flujo!BF30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG30>0,1,IF(Flujo!BG30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH30>0,1,IF(Flujo!BH30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI30>0,1,IF(Flujo!BI30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ30>0,1,IF(Flujo!BJ30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK30>0,1,IF(Flujo!BK30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL30>0,1,IF(Flujo!BL30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM30>0,1,IF(Flujo!BM30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN30>0,1,IF(Flujo!BN30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO30>0,1,IF(Flujo!BO30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP30>0,1,IF(Flujo!BP30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ30>0,1,IF(Flujo!BQ30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR30>0,1,IF(Flujo!BR30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS30>0,1,IF(Flujo!BS30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT30>0,1,IF(Flujo!BT30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU30>0,1,IF(Flujo!BU30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV30>0,1,IF(Flujo!BV30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW30>0,1,IF(Flujo!BW30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX30>0,1,IF(Flujo!BX30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY30>0,1,IF(Flujo!BY30<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ30>0,1,IF(Flujo!BZ30<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C60","v":"Fusión y Loteo"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D31>0,1,IF(Flujo!D31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E31>0,1,IF(Flujo!E31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F31>0,1,IF(Flujo!F31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G31>0,1,IF(Flujo!G31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H31>0,1,IF(Flujo!H31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I31>0,1,IF(Flujo!I31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J31>0,1,IF(Flujo!J31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K31>0,1,IF(Flujo!K31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L31>0,1,IF(Flujo!L31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M31>0,1,IF(Flujo!M31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N31>0,1,IF(Flujo!N31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O31>0,1,IF(Flujo!O31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P31>0,1,IF(Flujo!P31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q31>0,1,IF(Flujo!Q31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R31>0,1,IF(Flujo!R31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S31>0,1,IF(Flujo!S31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T31>0,1,IF(Flujo!T31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U31>0,1,IF(Flujo!U31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V31>0,1,IF(Flujo!V31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W31>0,1,IF(Flujo!W31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X31>0,1,IF(Flujo!X31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y31>0,1,IF(Flujo!Y31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z31>0,1,IF(Flujo!Z31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA31>0,1,IF(Flujo!AA31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB31>0,1,IF(Flujo!AB31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC31>0,1,IF(Flujo!AC31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD31>0,1,IF(Flujo!AD31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE31>0,1,IF(Flujo!AE31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF31>0,1,IF(Flujo!AF31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG31>0,1,IF(Flujo!AG31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH31>0,1,IF(Flujo!AH31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI31>0,1,IF(Flujo!AI31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ31>0,1,IF(Flujo!AJ31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK31>0,1,IF(Flujo!AK31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL31>0,1,IF(Flujo!AL31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM31>0,1,IF(Flujo!AM31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN31>0,1,IF(Flujo!AN31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO31>0,1,IF(Flujo!AO31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP31>0,1,IF(Flujo!AP31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ31>0,1,IF(Flujo!AQ31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR31>0,1,IF(Flujo!AR31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS31>0,1,IF(Flujo!AS31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT31>0,1,IF(Flujo!AT31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU31>0,1,IF(Flujo!AU31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV31>0,1,IF(Flujo!AV31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW31>0,1,IF(Flujo!AW31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX31>0,1,IF(Flujo!AX31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY31>0,1,IF(Flujo!AY31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ31>0,1,IF(Flujo!AZ31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA31>0,1,IF(Flujo!BA31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB31>0,1,IF(Flujo!BB31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC31>0,1,IF(Flujo!BC31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD31>0,1,IF(Flujo!BD31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE31>0,1,IF(Flujo!BE31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF31>0,1,IF(Flujo!BF31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG31>0,1,IF(Flujo!BG31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH31>0,1,IF(Flujo!BH31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI31>0,1,IF(Flujo!BI31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ31>0,1,IF(Flujo!BJ31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK31>0,1,IF(Flujo!BK31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL31>0,1,IF(Flujo!BL31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM31>0,1,IF(Flujo!BM31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN31>0,1,IF(Flujo!BN31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO31>0,1,IF(Flujo!BO31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP31>0,1,IF(Flujo!BP31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ31>0,1,IF(Flujo!BQ31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR31>0,1,IF(Flujo!BR31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS31>0,1,IF(Flujo!BS31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT31>0,1,IF(Flujo!BT31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU31>0,1,IF(Flujo!BU31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV31>0,1,IF(Flujo!BV31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW31>0,1,IF(Flujo!BW31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX31>0,1,IF(Flujo!BX31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY31>0,1,IF(Flujo!BY31<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ31>0,1,IF(Flujo!BZ31<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C61","v":"Permiso Edificación"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D32>0,1,IF(Flujo!D32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E32>0,1,IF(Flujo!E32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F32>0,1,IF(Flujo!F32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G32>0,1,IF(Flujo!G32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H32>0,1,IF(Flujo!H32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I32>0,1,IF(Flujo!I32<0,1,\"\"))","v":1},{"$f":"IF(Flujo!J32>0,1,IF(Flujo!J32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K32>0,1,IF(Flujo!K32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L32>0,1,IF(Flujo!L32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M32>0,1,IF(Flujo!M32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N32>0,1,IF(Flujo!N32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O32>0,1,IF(Flujo!O32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P32>0,1,IF(Flujo!P32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q32>0,1,IF(Flujo!Q32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R32>0,1,IF(Flujo!R32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S32>0,1,IF(Flujo!S32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T32>0,1,IF(Flujo!T32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U32>0,1,IF(Flujo!U32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V32>0,1,IF(Flujo!V32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W32>0,1,IF(Flujo!W32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X32>0,1,IF(Flujo!X32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y32>0,1,IF(Flujo!Y32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z32>0,1,IF(Flujo!Z32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA32>0,1,IF(Flujo!AA32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB32>0,1,IF(Flujo!AB32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC32>0,1,IF(Flujo!AC32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD32>0,1,IF(Flujo!AD32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE32>0,1,IF(Flujo!AE32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF32>0,1,IF(Flujo!AF32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG32>0,1,IF(Flujo!AG32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH32>0,1,IF(Flujo!AH32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI32>0,1,IF(Flujo!AI32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ32>0,1,IF(Flujo!AJ32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK32>0,1,IF(Flujo!AK32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL32>0,1,IF(Flujo!AL32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM32>0,1,IF(Flujo!AM32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN32>0,1,IF(Flujo!AN32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO32>0,1,IF(Flujo!AO32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP32>0,1,IF(Flujo!AP32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ32>0,1,IF(Flujo!AQ32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR32>0,1,IF(Flujo!AR32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS32>0,1,IF(Flujo!AS32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT32>0,1,IF(Flujo!AT32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU32>0,1,IF(Flujo!AU32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV32>0,1,IF(Flujo!AV32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW32>0,1,IF(Flujo!AW32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX32>0,1,IF(Flujo!AX32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY32>0,1,IF(Flujo!AY32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ32>0,1,IF(Flujo!AZ32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA32>0,1,IF(Flujo!BA32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB32>0,1,IF(Flujo!BB32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC32>0,1,IF(Flujo!BC32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD32>0,1,IF(Flujo!BD32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE32>0,1,IF(Flujo!BE32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF32>0,1,IF(Flujo!BF32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG32>0,1,IF(Flujo!BG32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH32>0,1,IF(Flujo!BH32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI32>0,1,IF(Flujo!BI32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ32>0,1,IF(Flujo!BJ32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK32>0,1,IF(Flujo!BK32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL32>0,1,IF(Flujo!BL32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM32>0,1,IF(Flujo!BM32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN32>0,1,IF(Flujo!BN32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO32>0,1,IF(Flujo!BO32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP32>0,1,IF(Flujo!BP32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ32>0,1,IF(Flujo!BQ32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR32>0,1,IF(Flujo!BR32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS32>0,1,IF(Flujo!BS32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT32>0,1,IF(Flujo!BT32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU32>0,1,IF(Flujo!BU32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV32>0,1,IF(Flujo!BV32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW32>0,1,IF(Flujo!BW32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX32>0,1,IF(Flujo!BX32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY32>0,1,IF(Flujo!BY32<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ32>0,1,IF(Flujo!BZ32<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D33>0,1,IF(Flujo!D33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E33>0,1,IF(Flujo!E33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F33>0,1,IF(Flujo!F33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G33>0,1,IF(Flujo!G33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H33>0,1,IF(Flujo!H33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I33>0,1,IF(Flujo!I33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J33>0,1,IF(Flujo!J33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K33>0,1,IF(Flujo!K33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L33>0,1,IF(Flujo!L33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M33>0,1,IF(Flujo!M33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N33>0,1,IF(Flujo!N33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O33>0,1,IF(Flujo!O33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P33>0,1,IF(Flujo!P33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q33>0,1,IF(Flujo!Q33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R33>0,1,IF(Flujo!R33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S33>0,1,IF(Flujo!S33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T33>0,1,IF(Flujo!T33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U33>0,1,IF(Flujo!U33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V33>0,1,IF(Flujo!V33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W33>0,1,IF(Flujo!W33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X33>0,1,IF(Flujo!X33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y33>0,1,IF(Flujo!Y33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z33>0,1,IF(Flujo!Z33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA33>0,1,IF(Flujo!AA33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB33>0,1,IF(Flujo!AB33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC33>0,1,IF(Flujo!AC33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD33>0,1,IF(Flujo!AD33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE33>0,1,IF(Flujo!AE33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF33>0,1,IF(Flujo!AF33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG33>0,1,IF(Flujo!AG33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH33>0,1,IF(Flujo!AH33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI33>0,1,IF(Flujo!AI33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ33>0,1,IF(Flujo!AJ33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK33>0,1,IF(Flujo!AK33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL33>0,1,IF(Flujo!AL33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM33>0,1,IF(Flujo!AM33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN33>0,1,IF(Flujo!AN33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO33>0,1,IF(Flujo!AO33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP33>0,1,IF(Flujo!AP33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ33>0,1,IF(Flujo!AQ33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR33>0,1,IF(Flujo!AR33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS33>0,1,IF(Flujo!AS33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT33>0,1,IF(Flujo!AT33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU33>0,1,IF(Flujo!AU33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV33>0,1,IF(Flujo!AV33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW33>0,1,IF(Flujo!AW33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX33>0,1,IF(Flujo!AX33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY33>0,1,IF(Flujo!AY33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ33>0,1,IF(Flujo!AZ33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA33>0,1,IF(Flujo!BA33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB33>0,1,IF(Flujo!BB33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC33>0,1,IF(Flujo!BC33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD33>0,1,IF(Flujo!BD33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE33>0,1,IF(Flujo!BE33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF33>0,1,IF(Flujo!BF33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG33>0,1,IF(Flujo!BG33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH33>0,1,IF(Flujo!BH33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI33>0,1,IF(Flujo!BI33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ33>0,1,IF(Flujo!BJ33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK33>0,1,IF(Flujo!BK33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL33>0,1,IF(Flujo!BL33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM33>0,1,IF(Flujo!BM33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN33>0,1,IF(Flujo!BN33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO33>0,1,IF(Flujo!BO33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP33>0,1,IF(Flujo!BP33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ33>0,1,IF(Flujo!BQ33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR33>0,1,IF(Flujo!BR33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS33>0,1,IF(Flujo!BS33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT33>0,1,IF(Flujo!BT33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU33>0,1,IF(Flujo!BU33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV33>0,1,IF(Flujo!BV33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW33>0,1,IF(Flujo!BW33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX33>0,1,IF(Flujo!BX33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY33>0,1,IF(Flujo!BY33<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ33>0,1,IF(Flujo!BZ33<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C63","v":"Aportes y Empalmes Agua"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D34>0,1,IF(Flujo!D34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E34>0,1,IF(Flujo!E34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F34>0,1,IF(Flujo!F34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G34>0,1,IF(Flujo!G34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H34>0,1,IF(Flujo!H34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I34>0,1,IF(Flujo!I34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J34>0,1,IF(Flujo!J34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K34>0,1,IF(Flujo!K34<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L34>0,1,IF(Flujo!L34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M34>0,1,IF(Flujo!M34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N34>0,1,IF(Flujo!N34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O34>0,1,IF(Flujo!O34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P34>0,1,IF(Flujo!P34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q34>0,1,IF(Flujo!Q34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R34>0,1,IF(Flujo!R34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S34>0,1,IF(Flujo!S34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T34>0,1,IF(Flujo!T34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U34>0,1,IF(Flujo!U34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V34>0,1,IF(Flujo!V34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W34>0,1,IF(Flujo!W34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X34>0,1,IF(Flujo!X34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y34>0,1,IF(Flujo!Y34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z34>0,1,IF(Flujo!Z34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA34>0,1,IF(Flujo!AA34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB34>0,1,IF(Flujo!AB34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC34>0,1,IF(Flujo!AC34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD34>0,1,IF(Flujo!AD34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE34>0,1,IF(Flujo!AE34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF34>0,1,IF(Flujo!AF34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG34>0,1,IF(Flujo!AG34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH34>0,1,IF(Flujo!AH34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI34>0,1,IF(Flujo!AI34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ34>0,1,IF(Flujo!AJ34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK34>0,1,IF(Flujo!AK34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL34>0,1,IF(Flujo!AL34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM34>0,1,IF(Flujo!AM34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN34>0,1,IF(Flujo!AN34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO34>0,1,IF(Flujo!AO34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP34>0,1,IF(Flujo!AP34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ34>0,1,IF(Flujo!AQ34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR34>0,1,IF(Flujo!AR34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS34>0,1,IF(Flujo!AS34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT34>0,1,IF(Flujo!AT34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU34>0,1,IF(Flujo!AU34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV34>0,1,IF(Flujo!AV34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW34>0,1,IF(Flujo!AW34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX34>0,1,IF(Flujo!AX34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY34>0,1,IF(Flujo!AY34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ34>0,1,IF(Flujo!AZ34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA34>0,1,IF(Flujo!BA34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB34>0,1,IF(Flujo!BB34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC34>0,1,IF(Flujo!BC34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD34>0,1,IF(Flujo!BD34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE34>0,1,IF(Flujo!BE34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF34>0,1,IF(Flujo!BF34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG34>0,1,IF(Flujo!BG34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH34>0,1,IF(Flujo!BH34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI34>0,1,IF(Flujo!BI34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ34>0,1,IF(Flujo!BJ34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK34>0,1,IF(Flujo!BK34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL34>0,1,IF(Flujo!BL34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM34>0,1,IF(Flujo!BM34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN34>0,1,IF(Flujo!BN34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO34>0,1,IF(Flujo!BO34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP34>0,1,IF(Flujo!BP34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ34>0,1,IF(Flujo!BQ34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR34>0,1,IF(Flujo!BR34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS34>0,1,IF(Flujo!BS34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT34>0,1,IF(Flujo!BT34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU34>0,1,IF(Flujo!BU34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV34>0,1,IF(Flujo!BV34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW34>0,1,IF(Flujo!BW34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX34>0,1,IF(Flujo!BX34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY34>0,1,IF(Flujo!BY34<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ34>0,1,IF(Flujo!BZ34<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C64","v":"Empalmes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D35>0,1,IF(Flujo!D35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E35>0,1,IF(Flujo!E35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F35>0,1,IF(Flujo!F35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G35>0,1,IF(Flujo!G35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H35>0,1,IF(Flujo!H35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I35>0,1,IF(Flujo!I35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J35>0,1,IF(Flujo!J35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K35>0,1,IF(Flujo!K35<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L35>0,1,IF(Flujo!L35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M35>0,1,IF(Flujo!M35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N35>0,1,IF(Flujo!N35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O35>0,1,IF(Flujo!O35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P35>0,1,IF(Flujo!P35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q35>0,1,IF(Flujo!Q35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R35>0,1,IF(Flujo!R35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S35>0,1,IF(Flujo!S35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T35>0,1,IF(Flujo!T35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U35>0,1,IF(Flujo!U35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V35>0,1,IF(Flujo!V35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W35>0,1,IF(Flujo!W35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X35>0,1,IF(Flujo!X35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y35>0,1,IF(Flujo!Y35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z35>0,1,IF(Flujo!Z35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA35>0,1,IF(Flujo!AA35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB35>0,1,IF(Flujo!AB35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC35>0,1,IF(Flujo!AC35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD35>0,1,IF(Flujo!AD35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE35>0,1,IF(Flujo!AE35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF35>0,1,IF(Flujo!AF35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG35>0,1,IF(Flujo!AG35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH35>0,1,IF(Flujo!AH35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI35>0,1,IF(Flujo!AI35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ35>0,1,IF(Flujo!AJ35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK35>0,1,IF(Flujo!AK35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL35>0,1,IF(Flujo!AL35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM35>0,1,IF(Flujo!AM35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN35>0,1,IF(Flujo!AN35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO35>0,1,IF(Flujo!AO35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP35>0,1,IF(Flujo!AP35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ35>0,1,IF(Flujo!AQ35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR35>0,1,IF(Flujo!AR35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS35>0,1,IF(Flujo!AS35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT35>0,1,IF(Flujo!AT35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU35>0,1,IF(Flujo!AU35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV35>0,1,IF(Flujo!AV35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW35>0,1,IF(Flujo!AW35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX35>0,1,IF(Flujo!AX35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY35>0,1,IF(Flujo!AY35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ35>0,1,IF(Flujo!AZ35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA35>0,1,IF(Flujo!BA35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB35>0,1,IF(Flujo!BB35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC35>0,1,IF(Flujo!BC35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD35>0,1,IF(Flujo!BD35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE35>0,1,IF(Flujo!BE35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF35>0,1,IF(Flujo!BF35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG35>0,1,IF(Flujo!BG35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH35>0,1,IF(Flujo!BH35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI35>0,1,IF(Flujo!BI35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ35>0,1,IF(Flujo!BJ35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK35>0,1,IF(Flujo!BK35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL35>0,1,IF(Flujo!BL35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM35>0,1,IF(Flujo!BM35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN35>0,1,IF(Flujo!BN35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO35>0,1,IF(Flujo!BO35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP35>0,1,IF(Flujo!BP35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ35>0,1,IF(Flujo!BQ35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR35>0,1,IF(Flujo!BR35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS35>0,1,IF(Flujo!BS35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT35>0,1,IF(Flujo!BT35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU35>0,1,IF(Flujo!BU35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV35>0,1,IF(Flujo!BV35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW35>0,1,IF(Flujo!BW35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX35>0,1,IF(Flujo!BX35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY35>0,1,IF(Flujo!BY35<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ35>0,1,IF(Flujo!BZ35<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C65","v":"Serviu y otros"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D36>0,1,IF(Flujo!D36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E36>0,1,IF(Flujo!E36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F36>0,1,IF(Flujo!F36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G36>0,1,IF(Flujo!G36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H36>0,1,IF(Flujo!H36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I36>0,1,IF(Flujo!I36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J36>0,1,IF(Flujo!J36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K36>0,1,IF(Flujo!K36<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L36>0,1,IF(Flujo!L36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M36>0,1,IF(Flujo!M36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N36>0,1,IF(Flujo!N36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O36>0,1,IF(Flujo!O36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P36>0,1,IF(Flujo!P36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q36>0,1,IF(Flujo!Q36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R36>0,1,IF(Flujo!R36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S36>0,1,IF(Flujo!S36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T36>0,1,IF(Flujo!T36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U36>0,1,IF(Flujo!U36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V36>0,1,IF(Flujo!V36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W36>0,1,IF(Flujo!W36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X36>0,1,IF(Flujo!X36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y36>0,1,IF(Flujo!Y36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z36>0,1,IF(Flujo!Z36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA36>0,1,IF(Flujo!AA36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB36>0,1,IF(Flujo!AB36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC36>0,1,IF(Flujo!AC36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD36>0,1,IF(Flujo!AD36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE36>0,1,IF(Flujo!AE36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF36>0,1,IF(Flujo!AF36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG36>0,1,IF(Flujo!AG36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH36>0,1,IF(Flujo!AH36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI36>0,1,IF(Flujo!AI36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ36>0,1,IF(Flujo!AJ36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK36>0,1,IF(Flujo!AK36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL36>0,1,IF(Flujo!AL36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM36>0,1,IF(Flujo!AM36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN36>0,1,IF(Flujo!AN36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO36>0,1,IF(Flujo!AO36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP36>0,1,IF(Flujo!AP36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ36>0,1,IF(Flujo!AQ36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR36>0,1,IF(Flujo!AR36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS36>0,1,IF(Flujo!AS36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT36>0,1,IF(Flujo!AT36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU36>0,1,IF(Flujo!AU36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV36>0,1,IF(Flujo!AV36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW36>0,1,IF(Flujo!AW36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX36>0,1,IF(Flujo!AX36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY36>0,1,IF(Flujo!AY36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ36>0,1,IF(Flujo!AZ36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA36>0,1,IF(Flujo!BA36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB36>0,1,IF(Flujo!BB36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC36>0,1,IF(Flujo!BC36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD36>0,1,IF(Flujo!BD36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE36>0,1,IF(Flujo!BE36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF36>0,1,IF(Flujo!BF36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG36>0,1,IF(Flujo!BG36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH36>0,1,IF(Flujo!BH36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI36>0,1,IF(Flujo!BI36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ36>0,1,IF(Flujo!BJ36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK36>0,1,IF(Flujo!BK36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL36>0,1,IF(Flujo!BL36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM36>0,1,IF(Flujo!BM36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN36>0,1,IF(Flujo!BN36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO36>0,1,IF(Flujo!BO36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP36>0,1,IF(Flujo!BP36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ36>0,1,IF(Flujo!BQ36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR36>0,1,IF(Flujo!BR36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS36>0,1,IF(Flujo!BS36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT36>0,1,IF(Flujo!BT36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU36>0,1,IF(Flujo!BU36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV36>0,1,IF(Flujo!BV36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW36>0,1,IF(Flujo!BW36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX36>0,1,IF(Flujo!BX36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY36>0,1,IF(Flujo!BY36<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ36>0,1,IF(Flujo!BZ36<0,1,\"\"))","v":""}]
["IVA Permisos y Aportes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D37>0,1,IF(Flujo!D37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E37>0,1,IF(Flujo!E37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F37>0,1,IF(Flujo!F37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G37>0,1,IF(Flujo!G37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H37>0,1,IF(Flujo!H37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I37>0,1,IF(Flujo!I37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J37>0,1,IF(Flujo!J37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K37>0,1,IF(Flujo!K37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L37>0,1,IF(Flujo!L37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M37>0,1,IF(Flujo!M37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N37>0,1,IF(Flujo!N37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O37>0,1,IF(Flujo!O37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P37>0,1,IF(Flujo!P37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q37>0,1,IF(Flujo!Q37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R37>0,1,IF(Flujo!R37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S37>0,1,IF(Flujo!S37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T37>0,1,IF(Flujo!T37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U37>0,1,IF(Flujo!U37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V37>0,1,IF(Flujo!V37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W37>0,1,IF(Flujo!W37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X37>0,1,IF(Flujo!X37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y37>0,1,IF(Flujo!Y37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z37>0,1,IF(Flujo!Z37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA37>0,1,IF(Flujo!AA37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB37>0,1,IF(Flujo!AB37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC37>0,1,IF(Flujo!AC37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD37>0,1,IF(Flujo!AD37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE37>0,1,IF(Flujo!AE37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF37>0,1,IF(Flujo!AF37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG37>0,1,IF(Flujo!AG37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH37>0,1,IF(Flujo!AH37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI37>0,1,IF(Flujo!AI37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ37>0,1,IF(Flujo!AJ37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK37>0,1,IF(Flujo!AK37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL37>0,1,IF(Flujo!AL37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM37>0,1,IF(Flujo!AM37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN37>0,1,IF(Flujo!AN37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO37>0,1,IF(Flujo!AO37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP37>0,1,IF(Flujo!AP37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ37>0,1,IF(Flujo!AQ37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR37>0,1,IF(Flujo!AR37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS37>0,1,IF(Flujo!AS37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT37>0,1,IF(Flujo!AT37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU37>0,1,IF(Flujo!AU37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV37>0,1,IF(Flujo!AV37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW37>0,1,IF(Flujo!AW37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX37>0,1,IF(Flujo!AX37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY37>0,1,IF(Flujo!AY37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ37>0,1,IF(Flujo!AZ37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA37>0,1,IF(Flujo!BA37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB37>0,1,IF(Flujo!BB37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC37>0,1,IF(Flujo!BC37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD37>0,1,IF(Flujo!BD37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE37>0,1,IF(Flujo!BE37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF37>0,1,IF(Flujo!BF37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG37>0,1,IF(Flujo!BG37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH37>0,1,IF(Flujo!BH37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI37>0,1,IF(Flujo!BI37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ37>0,1,IF(Flujo!BJ37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK37>0,1,IF(Flujo!BK37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL37>0,1,IF(Flujo!BL37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM37>0,1,IF(Flujo!BM37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN37>0,1,IF(Flujo!BN37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO37>0,1,IF(Flujo!BO37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP37>0,1,IF(Flujo!BP37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ37>0,1,IF(Flujo!BQ37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR37>0,1,IF(Flujo!BR37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS37>0,1,IF(Flujo!BS37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT37>0,1,IF(Flujo!BT37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU37>0,1,IF(Flujo!BU37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV37>0,1,IF(Flujo!BV37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW37>0,1,IF(Flujo!BW37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX37>0,1,IF(Flujo!BX37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY37>0,1,IF(Flujo!BY37<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ37>0,1,IF(Flujo!BZ37<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D38>0,1,IF(Flujo!D38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E38>0,1,IF(Flujo!E38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F38>0,1,IF(Flujo!F38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G38>0,1,IF(Flujo!G38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H38>0,1,IF(Flujo!H38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I38>0,1,IF(Flujo!I38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J38>0,1,IF(Flujo!J38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K38>0,1,IF(Flujo!K38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L38>0,1,IF(Flujo!L38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M38>0,1,IF(Flujo!M38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N38>0,1,IF(Flujo!N38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O38>0,1,IF(Flujo!O38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P38>0,1,IF(Flujo!P38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q38>0,1,IF(Flujo!Q38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R38>0,1,IF(Flujo!R38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S38>0,1,IF(Flujo!S38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T38>0,1,IF(Flujo!T38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U38>0,1,IF(Flujo!U38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V38>0,1,IF(Flujo!V38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W38>0,1,IF(Flujo!W38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X38>0,1,IF(Flujo!X38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y38>0,1,IF(Flujo!Y38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z38>0,1,IF(Flujo!Z38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA38>0,1,IF(Flujo!AA38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB38>0,1,IF(Flujo!AB38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC38>0,1,IF(Flujo!AC38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD38>0,1,IF(Flujo!AD38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE38>0,1,IF(Flujo!AE38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF38>0,1,IF(Flujo!AF38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG38>0,1,IF(Flujo!AG38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH38>0,1,IF(Flujo!AH38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI38>0,1,IF(Flujo!AI38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ38>0,1,IF(Flujo!AJ38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK38>0,1,IF(Flujo!AK38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL38>0,1,IF(Flujo!AL38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM38>0,1,IF(Flujo!AM38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN38>0,1,IF(Flujo!AN38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO38>0,1,IF(Flujo!AO38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP38>0,1,IF(Flujo!AP38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ38>0,1,IF(Flujo!AQ38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR38>0,1,IF(Flujo!AR38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS38>0,1,IF(Flujo!AS38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT38>0,1,IF(Flujo!AT38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU38>0,1,IF(Flujo!AU38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV38>0,1,IF(Flujo!AV38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW38>0,1,IF(Flujo!AW38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX38>0,1,IF(Flujo!AX38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY38>0,1,IF(Flujo!AY38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ38>0,1,IF(Flujo!AZ38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA38>0,1,IF(Flujo!BA38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB38>0,1,IF(Flujo!BB38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC38>0,1,IF(Flujo!BC38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD38>0,1,IF(Flujo!BD38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE38>0,1,IF(Flujo!BE38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF38>0,1,IF(Flujo!BF38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG38>0,1,IF(Flujo!BG38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH38>0,1,IF(Flujo!BH38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI38>0,1,IF(Flujo!BI38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ38>0,1,IF(Flujo!BJ38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK38>0,1,IF(Flujo!BK38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL38>0,1,IF(Flujo!BL38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM38>0,1,IF(Flujo!BM38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN38>0,1,IF(Flujo!BN38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO38>0,1,IF(Flujo!BO38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP38>0,1,IF(Flujo!BP38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ38>0,1,IF(Flujo!BQ38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR38>0,1,IF(Flujo!BR38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS38>0,1,IF(Flujo!BS38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT38>0,1,IF(Flujo!BT38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU38>0,1,IF(Flujo!BU38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV38>0,1,IF(Flujo!BV38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW38>0,1,IF(Flujo!BW38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX38>0,1,IF(Flujo!BX38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY38>0,1,IF(Flujo!BY38<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ38>0,1,IF(Flujo!BZ38<0,1,\"\"))","v":""}]
["   Total Permisos y Aportes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D39>0,1,IF(Flujo!D39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E39>0,1,IF(Flujo!E39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F39>0,1,IF(Flujo!F39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G39>0,1,IF(Flujo!G39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H39>0,1,IF(Flujo!H39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I39>0,1,IF(Flujo!I39<0,1,\"\"))","v":1},{"$f":"IF(Flujo!J39>0,1,IF(Flujo!J39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K39>0,1,IF(Flujo!K39<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L39>0,1,IF(Flujo!L39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M39>0,1,IF(Flujo!M39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N39>0,1,IF(Flujo!N39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O39>0,1,IF(Flujo!O39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P39>0,1,IF(Flujo!P39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q39>0,1,IF(Flujo!Q39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R39>0,1,IF(Flujo!R39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S39>0,1,IF(Flujo!S39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T39>0,1,IF(Flujo!T39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U39>0,1,IF(Flujo!U39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V39>0,1,IF(Flujo!V39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W39>0,1,IF(Flujo!W39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X39>0,1,IF(Flujo!X39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y39>0,1,IF(Flujo!Y39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z39>0,1,IF(Flujo!Z39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA39>0,1,IF(Flujo!AA39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB39>0,1,IF(Flujo!AB39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC39>0,1,IF(Flujo!AC39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD39>0,1,IF(Flujo!AD39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE39>0,1,IF(Flujo!AE39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF39>0,1,IF(Flujo!AF39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG39>0,1,IF(Flujo!AG39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH39>0,1,IF(Flujo!AH39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI39>0,1,IF(Flujo!AI39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ39>0,1,IF(Flujo!AJ39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK39>0,1,IF(Flujo!AK39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL39>0,1,IF(Flujo!AL39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM39>0,1,IF(Flujo!AM39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN39>0,1,IF(Flujo!AN39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO39>0,1,IF(Flujo!AO39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP39>0,1,IF(Flujo!AP39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ39>0,1,IF(Flujo!AQ39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR39>0,1,IF(Flujo!AR39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS39>0,1,IF(Flujo!AS39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT39>0,1,IF(Flujo!AT39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU39>0,1,IF(Flujo!AU39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV39>0,1,IF(Flujo!AV39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW39>0,1,IF(Flujo!AW39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX39>0,1,IF(Flujo!AX39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY39>0,1,IF(Flujo!AY39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ39>0,1,IF(Flujo!AZ39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA39>0,1,IF(Flujo!BA39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB39>0,1,IF(Flujo!BB39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC39>0,1,IF(Flujo!BC39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD39>0,1,IF(Flujo!BD39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE39>0,1,IF(Flujo!BE39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF39>0,1,IF(Flujo!BF39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG39>0,1,IF(Flujo!BG39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH39>0,1,IF(Flujo!BH39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI39>0,1,IF(Flujo!BI39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ39>0,1,IF(Flujo!BJ39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK39>0,1,IF(Flujo!BK39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL39>0,1,IF(Flujo!BL39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM39>0,1,IF(Flujo!BM39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN39>0,1,IF(Flujo!BN39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO39>0,1,IF(Flujo!BO39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP39>0,1,IF(Flujo!BP39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ39>0,1,IF(Flujo!BQ39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR39>0,1,IF(Flujo!BR39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS39>0,1,IF(Flujo!BS39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT39>0,1,IF(Flujo!BT39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU39>0,1,IF(Flujo!BU39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV39>0,1,IF(Flujo!BV39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW39>0,1,IF(Flujo!BW39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX39>0,1,IF(Flujo!BX39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY39>0,1,IF(Flujo!BY39<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ39>0,1,IF(Flujo!BZ39<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D40>0,1,IF(Flujo!D40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E40>0,1,IF(Flujo!E40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F40>0,1,IF(Flujo!F40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G40>0,1,IF(Flujo!G40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H40>0,1,IF(Flujo!H40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I40>0,1,IF(Flujo!I40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J40>0,1,IF(Flujo!J40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K40>0,1,IF(Flujo!K40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L40>0,1,IF(Flujo!L40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M40>0,1,IF(Flujo!M40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N40>0,1,IF(Flujo!N40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O40>0,1,IF(Flujo!O40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P40>0,1,IF(Flujo!P40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q40>0,1,IF(Flujo!Q40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R40>0,1,IF(Flujo!R40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S40>0,1,IF(Flujo!S40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T40>0,1,IF(Flujo!T40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U40>0,1,IF(Flujo!U40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V40>0,1,IF(Flujo!V40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W40>0,1,IF(Flujo!W40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X40>0,1,IF(Flujo!X40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y40>0,1,IF(Flujo!Y40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z40>0,1,IF(Flujo!Z40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA40>0,1,IF(Flujo!AA40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB40>0,1,IF(Flujo!AB40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC40>0,1,IF(Flujo!AC40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD40>0,1,IF(Flujo!AD40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE40>0,1,IF(Flujo!AE40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF40>0,1,IF(Flujo!AF40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG40>0,1,IF(Flujo!AG40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH40>0,1,IF(Flujo!AH40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI40>0,1,IF(Flujo!AI40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ40>0,1,IF(Flujo!AJ40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK40>0,1,IF(Flujo!AK40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL40>0,1,IF(Flujo!AL40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM40>0,1,IF(Flujo!AM40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN40>0,1,IF(Flujo!AN40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO40>0,1,IF(Flujo!AO40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP40>0,1,IF(Flujo!AP40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ40>0,1,IF(Flujo!AQ40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR40>0,1,IF(Flujo!AR40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS40>0,1,IF(Flujo!AS40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT40>0,1,IF(Flujo!AT40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU40>0,1,IF(Flujo!AU40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV40>0,1,IF(Flujo!AV40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW40>0,1,IF(Flujo!AW40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX40>0,1,IF(Flujo!AX40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY40>0,1,IF(Flujo!AY40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ40>0,1,IF(Flujo!AZ40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA40>0,1,IF(Flujo!BA40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB40>0,1,IF(Flujo!BB40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC40>0,1,IF(Flujo!BC40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD40>0,1,IF(Flujo!BD40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE40>0,1,IF(Flujo!BE40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF40>0,1,IF(Flujo!BF40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG40>0,1,IF(Flujo!BG40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH40>0,1,IF(Flujo!BH40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI40>0,1,IF(Flujo!BI40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ40>0,1,IF(Flujo!BJ40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK40>0,1,IF(Flujo!BK40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL40>0,1,IF(Flujo!BL40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM40>0,1,IF(Flujo!BM40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN40>0,1,IF(Flujo!BN40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO40>0,1,IF(Flujo!BO40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP40>0,1,IF(Flujo!BP40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ40>0,1,IF(Flujo!BQ40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR40>0,1,IF(Flujo!BR40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS40>0,1,IF(Flujo!BS40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT40>0,1,IF(Flujo!BT40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU40>0,1,IF(Flujo!BU40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV40>0,1,IF(Flujo!BV40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW40>0,1,IF(Flujo!BW40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX40>0,1,IF(Flujo!BX40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY40>0,1,IF(Flujo!BY40<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ40>0,1,IF(Flujo!BZ40<0,1,\"\"))","v":""}]
["Proyectos (marcar)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D41>0,1,IF(Flujo!D41<0,1,\"\"))","v":""},1,1,1,1,1,null,null,{"$f":"IF(Flujo!L41>0,1,IF(Flujo!L41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M41>0,1,IF(Flujo!M41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N41>0,1,IF(Flujo!N41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O41>0,1,IF(Flujo!O41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P41>0,1,IF(Flujo!P41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q41>0,1,IF(Flujo!Q41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R41>0,1,IF(Flujo!R41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S41>0,1,IF(Flujo!S41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T41>0,1,IF(Flujo!T41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U41>0,1,IF(Flujo!U41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V41>0,1,IF(Flujo!V41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W41>0,1,IF(Flujo!W41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X41>0,1,IF(Flujo!X41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y41>0,1,IF(Flujo!Y41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z41>0,1,IF(Flujo!Z41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA41>0,1,IF(Flujo!AA41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB41>0,1,IF(Flujo!AB41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC41>0,1,IF(Flujo!AC41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD41>0,1,IF(Flujo!AD41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE41>0,1,IF(Flujo!AE41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF41>0,1,IF(Flujo!AF41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG41>0,1,IF(Flujo!AG41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH41>0,1,IF(Flujo!AH41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI41>0,1,IF(Flujo!AI41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ41>0,1,IF(Flujo!AJ41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK41>0,1,IF(Flujo!AK41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL41>0,1,IF(Flujo!AL41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM41>0,1,IF(Flujo!AM41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN41>0,1,IF(Flujo!AN41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO41>0,1,IF(Flujo!AO41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP41>0,1,IF(Flujo!AP41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ41>0,1,IF(Flujo!AQ41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR41>0,1,IF(Flujo!AR41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS41>0,1,IF(Flujo!AS41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT41>0,1,IF(Flujo!AT41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU41>0,1,IF(Flujo!AU41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV41>0,1,IF(Flujo!AV41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW41>0,1,IF(Flujo!AW41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX41>0,1,IF(Flujo!AX41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY41>0,1,IF(Flujo!AY41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ41>0,1,IF(Flujo!AZ41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA41>0,1,IF(Flujo!BA41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB41>0,1,IF(Flujo!BB41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC41>0,1,IF(Flujo!BC41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD41>0,1,IF(Flujo!BD41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE41>0,1,IF(Flujo!BE41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF41>0,1,IF(Flujo!BF41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG41>0,1,IF(Flujo!BG41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH41>0,1,IF(Flujo!BH41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI41>0,1,IF(Flujo!BI41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ41>0,1,IF(Flujo!BJ41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK41>0,1,IF(Flujo!BK41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL41>0,1,IF(Flujo!BL41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM41>0,1,IF(Flujo!BM41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN41>0,1,IF(Flujo!BN41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO41>0,1,IF(Flujo!BO41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP41>0,1,IF(Flujo!BP41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ41>0,1,IF(Flujo!BQ41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR41>0,1,IF(Flujo!BR41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS41>0,1,IF(Flujo!BS41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT41>0,1,IF(Flujo!BT41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU41>0,1,IF(Flujo!BU41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV41>0,1,IF(Flujo!BV41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW41>0,1,IF(Flujo!BW41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX41>0,1,IF(Flujo!BX41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY41>0,1,IF(Flujo!BY41<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ41>0,1,IF(Flujo!BZ41<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C70","v":"Arquitectura"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D42>0,1,IF(Flujo!D42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E42>0,1,IF(Flujo!E42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F42>0,1,IF(Flujo!F42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G42>0,1,IF(Flujo!G42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H42>0,1,IF(Flujo!H42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!I42>0,1,IF(Flujo!I42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J42>0,1,IF(Flujo!J42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K42>0,1,IF(Flujo!K42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L42>0,1,IF(Flujo!L42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M42>0,1,IF(Flujo!M42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N42>0,1,IF(Flujo!N42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O42>0,1,IF(Flujo!O42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P42>0,1,IF(Flujo!P42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q42>0,1,IF(Flujo!Q42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R42>0,1,IF(Flujo!R42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S42>0,1,IF(Flujo!S42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T42>0,1,IF(Flujo!T42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U42>0,1,IF(Flujo!U42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V42>0,1,IF(Flujo!V42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W42>0,1,IF(Flujo!W42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X42>0,1,IF(Flujo!X42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y42>0,1,IF(Flujo!Y42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z42>0,1,IF(Flujo!Z42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA42>0,1,IF(Flujo!AA42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB42>0,1,IF(Flujo!AB42<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC42>0,1,IF(Flujo!AC42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD42>0,1,IF(Flujo!AD42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE42>0,1,IF(Flujo!AE42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF42>0,1,IF(Flujo!AF42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG42>0,1,IF(Flujo!AG42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH42>0,1,IF(Flujo!AH42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI42>0,1,IF(Flujo!AI42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ42>0,1,IF(Flujo!AJ42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK42>0,1,IF(Flujo!AK42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL42>0,1,IF(Flujo!AL42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM42>0,1,IF(Flujo!AM42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN42>0,1,IF(Flujo!AN42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO42>0,1,IF(Flujo!AO42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP42>0,1,IF(Flujo!AP42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ42>0,1,IF(Flujo!AQ42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR42>0,1,IF(Flujo!AR42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS42>0,1,IF(Flujo!AS42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT42>0,1,IF(Flujo!AT42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU42>0,1,IF(Flujo!AU42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV42>0,1,IF(Flujo!AV42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW42>0,1,IF(Flujo!AW42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX42>0,1,IF(Flujo!AX42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY42>0,1,IF(Flujo!AY42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ42>0,1,IF(Flujo!AZ42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA42>0,1,IF(Flujo!BA42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB42>0,1,IF(Flujo!BB42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC42>0,1,IF(Flujo!BC42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD42>0,1,IF(Flujo!BD42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE42>0,1,IF(Flujo!BE42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF42>0,1,IF(Flujo!BF42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG42>0,1,IF(Flujo!BG42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH42>0,1,IF(Flujo!BH42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI42>0,1,IF(Flujo!BI42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ42>0,1,IF(Flujo!BJ42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK42>0,1,IF(Flujo!BK42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL42>0,1,IF(Flujo!BL42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM42>0,1,IF(Flujo!BM42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN42>0,1,IF(Flujo!BN42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO42>0,1,IF(Flujo!BO42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP42>0,1,IF(Flujo!BP42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ42>0,1,IF(Flujo!BQ42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR42>0,1,IF(Flujo!BR42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS42>0,1,IF(Flujo!BS42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT42>0,1,IF(Flujo!BT42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU42>0,1,IF(Flujo!BU42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV42>0,1,IF(Flujo!BV42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW42>0,1,IF(Flujo!BW42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX42>0,1,IF(Flujo!BX42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY42>0,1,IF(Flujo!BY42<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ42>0,1,IF(Flujo!BZ42<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C71","v":"Ingeniería Estructural"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D43>0,1,IF(Flujo!D43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E43>0,1,IF(Flujo!E43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F43>0,1,IF(Flujo!F43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G43>0,1,IF(Flujo!G43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H43>0,1,IF(Flujo!H43<0,1,\"\"))","v":1},{"$f":"IF(Flujo!I43>0,1,IF(Flujo!I43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J43>0,1,IF(Flujo!J43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K43>0,1,IF(Flujo!K43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L43>0,1,IF(Flujo!L43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M43>0,1,IF(Flujo!M43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N43>0,1,IF(Flujo!N43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O43>0,1,IF(Flujo!O43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P43>0,1,IF(Flujo!P43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q43>0,1,IF(Flujo!Q43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R43>0,1,IF(Flujo!R43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S43>0,1,IF(Flujo!S43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T43>0,1,IF(Flujo!T43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U43>0,1,IF(Flujo!U43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V43>0,1,IF(Flujo!V43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W43>0,1,IF(Flujo!W43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X43>0,1,IF(Flujo!X43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y43>0,1,IF(Flujo!Y43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z43>0,1,IF(Flujo!Z43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA43>0,1,IF(Flujo!AA43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB43>0,1,IF(Flujo!AB43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC43>0,1,IF(Flujo!AC43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD43>0,1,IF(Flujo!AD43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE43>0,1,IF(Flujo!AE43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF43>0,1,IF(Flujo!AF43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG43>0,1,IF(Flujo!AG43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH43>0,1,IF(Flujo!AH43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI43>0,1,IF(Flujo!AI43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ43>0,1,IF(Flujo!AJ43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK43>0,1,IF(Flujo!AK43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL43>0,1,IF(Flujo!AL43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM43>0,1,IF(Flujo!AM43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN43>0,1,IF(Flujo!AN43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO43>0,1,IF(Flujo!AO43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP43>0,1,IF(Flujo!AP43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ43>0,1,IF(Flujo!AQ43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR43>0,1,IF(Flujo!AR43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS43>0,1,IF(Flujo!AS43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT43>0,1,IF(Flujo!AT43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU43>0,1,IF(Flujo!AU43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV43>0,1,IF(Flujo!AV43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW43>0,1,IF(Flujo!AW43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX43>0,1,IF(Flujo!AX43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY43>0,1,IF(Flujo!AY43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ43>0,1,IF(Flujo!AZ43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA43>0,1,IF(Flujo!BA43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB43>0,1,IF(Flujo!BB43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC43>0,1,IF(Flujo!BC43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD43>0,1,IF(Flujo!BD43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE43>0,1,IF(Flujo!BE43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF43>0,1,IF(Flujo!BF43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG43>0,1,IF(Flujo!BG43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH43>0,1,IF(Flujo!BH43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI43>0,1,IF(Flujo!BI43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ43>0,1,IF(Flujo!BJ43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK43>0,1,IF(Flujo!BK43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL43>0,1,IF(Flujo!BL43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM43>0,1,IF(Flujo!BM43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN43>0,1,IF(Flujo!BN43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO43>0,1,IF(Flujo!BO43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP43>0,1,IF(Flujo!BP43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ43>0,1,IF(Flujo!BQ43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR43>0,1,IF(Flujo!BR43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS43>0,1,IF(Flujo!BS43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT43>0,1,IF(Flujo!BT43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU43>0,1,IF(Flujo!BU43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV43>0,1,IF(Flujo!BV43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW43>0,1,IF(Flujo!BW43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX43>0,1,IF(Flujo!BX43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY43>0,1,IF(Flujo!BY43<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ43>0,1,IF(Flujo!BZ43<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C72","v":"Proyectos de Especialidades"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D44>0,1,IF(Flujo!D44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E44>0,1,IF(Flujo!E44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F44>0,1,IF(Flujo!F44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G44>0,1,IF(Flujo!G44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H44>0,1,IF(Flujo!H44<0,1,\"\"))","v":1},{"$f":"IF(Flujo!I44>0,1,IF(Flujo!I44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J44>0,1,IF(Flujo!J44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K44>0,1,IF(Flujo!K44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L44>0,1,IF(Flujo!L44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M44>0,1,IF(Flujo!M44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N44>0,1,IF(Flujo!N44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O44>0,1,IF(Flujo!O44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P44>0,1,IF(Flujo!P44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q44>0,1,IF(Flujo!Q44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R44>0,1,IF(Flujo!R44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S44>0,1,IF(Flujo!S44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T44>0,1,IF(Flujo!T44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U44>0,1,IF(Flujo!U44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V44>0,1,IF(Flujo!V44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W44>0,1,IF(Flujo!W44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X44>0,1,IF(Flujo!X44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y44>0,1,IF(Flujo!Y44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z44>0,1,IF(Flujo!Z44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA44>0,1,IF(Flujo!AA44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB44>0,1,IF(Flujo!AB44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC44>0,1,IF(Flujo!AC44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD44>0,1,IF(Flujo!AD44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE44>0,1,IF(Flujo!AE44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF44>0,1,IF(Flujo!AF44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG44>0,1,IF(Flujo!AG44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH44>0,1,IF(Flujo!AH44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI44>0,1,IF(Flujo!AI44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ44>0,1,IF(Flujo!AJ44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK44>0,1,IF(Flujo!AK44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL44>0,1,IF(Flujo!AL44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM44>0,1,IF(Flujo!AM44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN44>0,1,IF(Flujo!AN44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO44>0,1,IF(Flujo!AO44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP44>0,1,IF(Flujo!AP44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ44>0,1,IF(Flujo!AQ44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR44>0,1,IF(Flujo!AR44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS44>0,1,IF(Flujo!AS44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT44>0,1,IF(Flujo!AT44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU44>0,1,IF(Flujo!AU44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV44>0,1,IF(Flujo!AV44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW44>0,1,IF(Flujo!AW44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX44>0,1,IF(Flujo!AX44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY44>0,1,IF(Flujo!AY44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ44>0,1,IF(Flujo!AZ44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA44>0,1,IF(Flujo!BA44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB44>0,1,IF(Flujo!BB44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC44>0,1,IF(Flujo!BC44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD44>0,1,IF(Flujo!BD44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE44>0,1,IF(Flujo!BE44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF44>0,1,IF(Flujo!BF44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG44>0,1,IF(Flujo!BG44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH44>0,1,IF(Flujo!BH44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI44>0,1,IF(Flujo!BI44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ44>0,1,IF(Flujo!BJ44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK44>0,1,IF(Flujo!BK44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL44>0,1,IF(Flujo!BL44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM44>0,1,IF(Flujo!BM44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN44>0,1,IF(Flujo!BN44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO44>0,1,IF(Flujo!BO44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP44>0,1,IF(Flujo!BP44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ44>0,1,IF(Flujo!BQ44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR44>0,1,IF(Flujo!BR44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS44>0,1,IF(Flujo!BS44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT44>0,1,IF(Flujo!BT44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU44>0,1,IF(Flujo!BU44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV44>0,1,IF(Flujo!BV44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW44>0,1,IF(Flujo!BW44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX44>0,1,IF(Flujo!BX44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY44>0,1,IF(Flujo!BY44<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ44>0,1,IF(Flujo!BZ44<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C73","v":"Asesoría Legal"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D45>0,1,IF(Flujo!D45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E45>0,1,IF(Flujo!E45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F45>0,1,IF(Flujo!F45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G45>0,1,IF(Flujo!G45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H45>0,1,IF(Flujo!H45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I45>0,1,IF(Flujo!I45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J45>0,1,IF(Flujo!J45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K45>0,1,IF(Flujo!K45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L45>0,1,IF(Flujo!L45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M45>0,1,IF(Flujo!M45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N45>0,1,IF(Flujo!N45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O45>0,1,IF(Flujo!O45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P45>0,1,IF(Flujo!P45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q45>0,1,IF(Flujo!Q45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R45>0,1,IF(Flujo!R45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S45>0,1,IF(Flujo!S45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T45>0,1,IF(Flujo!T45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U45>0,1,IF(Flujo!U45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V45>0,1,IF(Flujo!V45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W45>0,1,IF(Flujo!W45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X45>0,1,IF(Flujo!X45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y45>0,1,IF(Flujo!Y45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z45>0,1,IF(Flujo!Z45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA45>0,1,IF(Flujo!AA45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB45>0,1,IF(Flujo!AB45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC45>0,1,IF(Flujo!AC45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD45>0,1,IF(Flujo!AD45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE45>0,1,IF(Flujo!AE45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF45>0,1,IF(Flujo!AF45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG45>0,1,IF(Flujo!AG45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH45>0,1,IF(Flujo!AH45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI45>0,1,IF(Flujo!AI45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ45>0,1,IF(Flujo!AJ45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK45>0,1,IF(Flujo!AK45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL45>0,1,IF(Flujo!AL45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM45>0,1,IF(Flujo!AM45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN45>0,1,IF(Flujo!AN45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO45>0,1,IF(Flujo!AO45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP45>0,1,IF(Flujo!AP45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ45>0,1,IF(Flujo!AQ45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR45>0,1,IF(Flujo!AR45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS45>0,1,IF(Flujo!AS45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT45>0,1,IF(Flujo!AT45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU45>0,1,IF(Flujo!AU45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV45>0,1,IF(Flujo!AV45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW45>0,1,IF(Flujo!AW45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX45>0,1,IF(Flujo!AX45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY45>0,1,IF(Flujo!AY45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ45>0,1,IF(Flujo!AZ45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA45>0,1,IF(Flujo!BA45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB45>0,1,IF(Flujo!BB45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC45>0,1,IF(Flujo!BC45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD45>0,1,IF(Flujo!BD45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE45>0,1,IF(Flujo!BE45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF45>0,1,IF(Flujo!BF45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG45>0,1,IF(Flujo!BG45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH45>0,1,IF(Flujo!BH45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI45>0,1,IF(Flujo!BI45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ45>0,1,IF(Flujo!BJ45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK45>0,1,IF(Flujo!BK45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL45>0,1,IF(Flujo!BL45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM45>0,1,IF(Flujo!BM45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN45>0,1,IF(Flujo!BN45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO45>0,1,IF(Flujo!BO45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP45>0,1,IF(Flujo!BP45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ45>0,1,IF(Flujo!BQ45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR45>0,1,IF(Flujo!BR45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS45>0,1,IF(Flujo!BS45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT45>0,1,IF(Flujo!BT45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU45>0,1,IF(Flujo!BU45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV45>0,1,IF(Flujo!BV45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW45>0,1,IF(Flujo!BW45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX45>0,1,IF(Flujo!BX45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY45>0,1,IF(Flujo!BY45<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ45>0,1,IF(Flujo!BZ45<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C74","v":"ITO"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D46>0,1,IF(Flujo!D46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E46>0,1,IF(Flujo!E46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F46>0,1,IF(Flujo!F46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G46>0,1,IF(Flujo!G46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H46>0,1,IF(Flujo!H46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I46>0,1,IF(Flujo!I46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J46>0,1,IF(Flujo!J46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K46>0,1,IF(Flujo!K46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L46>0,1,IF(Flujo!L46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M46>0,1,IF(Flujo!M46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N46>0,1,IF(Flujo!N46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O46>0,1,IF(Flujo!O46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P46>0,1,IF(Flujo!P46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q46>0,1,IF(Flujo!Q46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R46>0,1,IF(Flujo!R46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S46>0,1,IF(Flujo!S46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T46>0,1,IF(Flujo!T46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U46>0,1,IF(Flujo!U46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V46>0,1,IF(Flujo!V46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W46>0,1,IF(Flujo!W46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X46>0,1,IF(Flujo!X46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y46>0,1,IF(Flujo!Y46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z46>0,1,IF(Flujo!Z46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA46>0,1,IF(Flujo!AA46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB46>0,1,IF(Flujo!AB46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC46>0,1,IF(Flujo!AC46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD46>0,1,IF(Flujo!AD46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE46>0,1,IF(Flujo!AE46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF46>0,1,IF(Flujo!AF46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG46>0,1,IF(Flujo!AG46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH46>0,1,IF(Flujo!AH46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI46>0,1,IF(Flujo!AI46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ46>0,1,IF(Flujo!AJ46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK46>0,1,IF(Flujo!AK46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL46>0,1,IF(Flujo!AL46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM46>0,1,IF(Flujo!AM46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN46>0,1,IF(Flujo!AN46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO46>0,1,IF(Flujo!AO46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP46>0,1,IF(Flujo!AP46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ46>0,1,IF(Flujo!AQ46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR46>0,1,IF(Flujo!AR46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS46>0,1,IF(Flujo!AS46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT46>0,1,IF(Flujo!AT46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU46>0,1,IF(Flujo!AU46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV46>0,1,IF(Flujo!AV46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW46>0,1,IF(Flujo!AW46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX46>0,1,IF(Flujo!AX46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY46>0,1,IF(Flujo!AY46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ46>0,1,IF(Flujo!AZ46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA46>0,1,IF(Flujo!BA46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB46>0,1,IF(Flujo!BB46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC46>0,1,IF(Flujo!BC46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD46>0,1,IF(Flujo!BD46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE46>0,1,IF(Flujo!BE46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF46>0,1,IF(Flujo!BF46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG46>0,1,IF(Flujo!BG46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH46>0,1,IF(Flujo!BH46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI46>0,1,IF(Flujo!BI46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ46>0,1,IF(Flujo!BJ46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK46>0,1,IF(Flujo!BK46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL46>0,1,IF(Flujo!BL46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM46>0,1,IF(Flujo!BM46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN46>0,1,IF(Flujo!BN46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO46>0,1,IF(Flujo!BO46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP46>0,1,IF(Flujo!BP46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ46>0,1,IF(Flujo!BQ46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR46>0,1,IF(Flujo!BR46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS46>0,1,IF(Flujo!BS46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT46>0,1,IF(Flujo!BT46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU46>0,1,IF(Flujo!BU46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV46>0,1,IF(Flujo!BV46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW46>0,1,IF(Flujo!BW46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX46>0,1,IF(Flujo!BX46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY46>0,1,IF(Flujo!BY46<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ46>0,1,IF(Flujo!BZ46<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C75","v":"Interiorismo"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D47>0,1,IF(Flujo!D47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E47>0,1,IF(Flujo!E47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F47>0,1,IF(Flujo!F47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G47>0,1,IF(Flujo!G47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H47>0,1,IF(Flujo!H47<0,1,\"\"))","v":1},{"$f":"IF(Flujo!I47>0,1,IF(Flujo!I47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J47>0,1,IF(Flujo!J47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K47>0,1,IF(Flujo!K47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L47>0,1,IF(Flujo!L47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M47>0,1,IF(Flujo!M47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N47>0,1,IF(Flujo!N47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O47>0,1,IF(Flujo!O47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P47>0,1,IF(Flujo!P47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q47>0,1,IF(Flujo!Q47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R47>0,1,IF(Flujo!R47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S47>0,1,IF(Flujo!S47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T47>0,1,IF(Flujo!T47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U47>0,1,IF(Flujo!U47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V47>0,1,IF(Flujo!V47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W47>0,1,IF(Flujo!W47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X47>0,1,IF(Flujo!X47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y47>0,1,IF(Flujo!Y47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z47>0,1,IF(Flujo!Z47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA47>0,1,IF(Flujo!AA47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB47>0,1,IF(Flujo!AB47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC47>0,1,IF(Flujo!AC47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD47>0,1,IF(Flujo!AD47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE47>0,1,IF(Flujo!AE47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF47>0,1,IF(Flujo!AF47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG47>0,1,IF(Flujo!AG47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH47>0,1,IF(Flujo!AH47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI47>0,1,IF(Flujo!AI47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ47>0,1,IF(Flujo!AJ47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK47>0,1,IF(Flujo!AK47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL47>0,1,IF(Flujo!AL47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM47>0,1,IF(Flujo!AM47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN47>0,1,IF(Flujo!AN47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO47>0,1,IF(Flujo!AO47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP47>0,1,IF(Flujo!AP47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ47>0,1,IF(Flujo!AQ47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR47>0,1,IF(Flujo!AR47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS47>0,1,IF(Flujo!AS47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT47>0,1,IF(Flujo!AT47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU47>0,1,IF(Flujo!AU47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV47>0,1,IF(Flujo!AV47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW47>0,1,IF(Flujo!AW47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX47>0,1,IF(Flujo!AX47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY47>0,1,IF(Flujo!AY47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ47>0,1,IF(Flujo!AZ47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA47>0,1,IF(Flujo!BA47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB47>0,1,IF(Flujo!BB47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC47>0,1,IF(Flujo!BC47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD47>0,1,IF(Flujo!BD47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE47>0,1,IF(Flujo!BE47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF47>0,1,IF(Flujo!BF47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG47>0,1,IF(Flujo!BG47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH47>0,1,IF(Flujo!BH47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI47>0,1,IF(Flujo!BI47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ47>0,1,IF(Flujo!BJ47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK47>0,1,IF(Flujo!BK47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL47>0,1,IF(Flujo!BL47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM47>0,1,IF(Flujo!BM47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN47>0,1,IF(Flujo!BN47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO47>0,1,IF(Flujo!BO47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP47>0,1,IF(Flujo!BP47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ47>0,1,IF(Flujo!BQ47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR47>0,1,IF(Flujo!BR47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS47>0,1,IF(Flujo!BS47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT47>0,1,IF(Flujo!BT47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU47>0,1,IF(Flujo!BU47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV47>0,1,IF(Flujo!BV47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW47>0,1,IF(Flujo!BW47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX47>0,1,IF(Flujo!BX47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY47>0,1,IF(Flujo!BY47<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ47>0,1,IF(Flujo!BZ47<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C76","v":"DÍA"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D48>0,1,IF(Flujo!D48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E48>0,1,IF(Flujo!E48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F48>0,1,IF(Flujo!F48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G48>0,1,IF(Flujo!G48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H48>0,1,IF(Flujo!H48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I48>0,1,IF(Flujo!I48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J48>0,1,IF(Flujo!J48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K48>0,1,IF(Flujo!K48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L48>0,1,IF(Flujo!L48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M48>0,1,IF(Flujo!M48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N48>0,1,IF(Flujo!N48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O48>0,1,IF(Flujo!O48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P48>0,1,IF(Flujo!P48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q48>0,1,IF(Flujo!Q48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R48>0,1,IF(Flujo!R48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S48>0,1,IF(Flujo!S48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T48>0,1,IF(Flujo!T48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U48>0,1,IF(Flujo!U48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V48>0,1,IF(Flujo!V48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W48>0,1,IF(Flujo!W48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X48>0,1,IF(Flujo!X48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y48>0,1,IF(Flujo!Y48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z48>0,1,IF(Flujo!Z48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA48>0,1,IF(Flujo!AA48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB48>0,1,IF(Flujo!AB48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC48>0,1,IF(Flujo!AC48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD48>0,1,IF(Flujo!AD48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE48>0,1,IF(Flujo!AE48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF48>0,1,IF(Flujo!AF48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG48>0,1,IF(Flujo!AG48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH48>0,1,IF(Flujo!AH48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI48>0,1,IF(Flujo!AI48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ48>0,1,IF(Flujo!AJ48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK48>0,1,IF(Flujo!AK48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL48>0,1,IF(Flujo!AL48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM48>0,1,IF(Flujo!AM48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN48>0,1,IF(Flujo!AN48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO48>0,1,IF(Flujo!AO48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP48>0,1,IF(Flujo!AP48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ48>0,1,IF(Flujo!AQ48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR48>0,1,IF(Flujo!AR48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS48>0,1,IF(Flujo!AS48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT48>0,1,IF(Flujo!AT48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU48>0,1,IF(Flujo!AU48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV48>0,1,IF(Flujo!AV48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW48>0,1,IF(Flujo!AW48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX48>0,1,IF(Flujo!AX48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY48>0,1,IF(Flujo!AY48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ48>0,1,IF(Flujo!AZ48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA48>0,1,IF(Flujo!BA48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB48>0,1,IF(Flujo!BB48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC48>0,1,IF(Flujo!BC48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD48>0,1,IF(Flujo!BD48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE48>0,1,IF(Flujo!BE48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF48>0,1,IF(Flujo!BF48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG48>0,1,IF(Flujo!BG48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH48>0,1,IF(Flujo!BH48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI48>0,1,IF(Flujo!BI48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ48>0,1,IF(Flujo!BJ48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK48>0,1,IF(Flujo!BK48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL48>0,1,IF(Flujo!BL48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM48>0,1,IF(Flujo!BM48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN48>0,1,IF(Flujo!BN48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO48>0,1,IF(Flujo!BO48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP48>0,1,IF(Flujo!BP48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ48>0,1,IF(Flujo!BQ48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR48>0,1,IF(Flujo!BR48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS48>0,1,IF(Flujo!BS48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT48>0,1,IF(Flujo!BT48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU48>0,1,IF(Flujo!BU48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV48>0,1,IF(Flujo!BV48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW48>0,1,IF(Flujo!BW48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX48>0,1,IF(Flujo!BX48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY48>0,1,IF(Flujo!BY48<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ48>0,1,IF(Flujo!BZ48<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C77","v":"EISTU"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D49>0,1,IF(Flujo!D49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E49>0,1,IF(Flujo!E49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F49>0,1,IF(Flujo!F49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G49>0,1,IF(Flujo!G49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H49>0,1,IF(Flujo!H49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I49>0,1,IF(Flujo!I49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J49>0,1,IF(Flujo!J49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K49>0,1,IF(Flujo!K49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L49>0,1,IF(Flujo!L49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M49>0,1,IF(Flujo!M49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N49>0,1,IF(Flujo!N49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O49>0,1,IF(Flujo!O49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P49>0,1,IF(Flujo!P49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q49>0,1,IF(Flujo!Q49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R49>0,1,IF(Flujo!R49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S49>0,1,IF(Flujo!S49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T49>0,1,IF(Flujo!T49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U49>0,1,IF(Flujo!U49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V49>0,1,IF(Flujo!V49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W49>0,1,IF(Flujo!W49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X49>0,1,IF(Flujo!X49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y49>0,1,IF(Flujo!Y49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z49>0,1,IF(Flujo!Z49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA49>0,1,IF(Flujo!AA49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB49>0,1,IF(Flujo!AB49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC49>0,1,IF(Flujo!AC49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD49>0,1,IF(Flujo!AD49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE49>0,1,IF(Flujo!AE49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF49>0,1,IF(Flujo!AF49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG49>0,1,IF(Flujo!AG49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH49>0,1,IF(Flujo!AH49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI49>0,1,IF(Flujo!AI49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ49>0,1,IF(Flujo!AJ49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK49>0,1,IF(Flujo!AK49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL49>0,1,IF(Flujo!AL49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM49>0,1,IF(Flujo!AM49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN49>0,1,IF(Flujo!AN49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO49>0,1,IF(Flujo!AO49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP49>0,1,IF(Flujo!AP49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ49>0,1,IF(Flujo!AQ49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR49>0,1,IF(Flujo!AR49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS49>0,1,IF(Flujo!AS49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT49>0,1,IF(Flujo!AT49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU49>0,1,IF(Flujo!AU49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV49>0,1,IF(Flujo!AV49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW49>0,1,IF(Flujo!AW49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX49>0,1,IF(Flujo!AX49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY49>0,1,IF(Flujo!AY49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ49>0,1,IF(Flujo!AZ49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA49>0,1,IF(Flujo!BA49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB49>0,1,IF(Flujo!BB49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC49>0,1,IF(Flujo!BC49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD49>0,1,IF(Flujo!BD49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE49>0,1,IF(Flujo!BE49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF49>0,1,IF(Flujo!BF49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG49>0,1,IF(Flujo!BG49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH49>0,1,IF(Flujo!BH49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI49>0,1,IF(Flujo!BI49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ49>0,1,IF(Flujo!BJ49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK49>0,1,IF(Flujo!BK49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL49>0,1,IF(Flujo!BL49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM49>0,1,IF(Flujo!BM49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN49>0,1,IF(Flujo!BN49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO49>0,1,IF(Flujo!BO49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP49>0,1,IF(Flujo!BP49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ49>0,1,IF(Flujo!BQ49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR49>0,1,IF(Flujo!BR49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS49>0,1,IF(Flujo!BS49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT49>0,1,IF(Flujo!BT49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU49>0,1,IF(Flujo!BU49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV49>0,1,IF(Flujo!BV49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW49>0,1,IF(Flujo!BW49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX49>0,1,IF(Flujo!BX49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY49>0,1,IF(Flujo!BY49<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ49>0,1,IF(Flujo!BZ49<0,1,\"\"))","v":""}]
["IVA Honorarios y Proyectos",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D50>0,1,IF(Flujo!D50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E50>0,1,IF(Flujo!E50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F50>0,1,IF(Flujo!F50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G50>0,1,IF(Flujo!G50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H50>0,1,IF(Flujo!H50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I50>0,1,IF(Flujo!I50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J50>0,1,IF(Flujo!J50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K50>0,1,IF(Flujo!K50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L50>0,1,IF(Flujo!L50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M50>0,1,IF(Flujo!M50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N50>0,1,IF(Flujo!N50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O50>0,1,IF(Flujo!O50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P50>0,1,IF(Flujo!P50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q50>0,1,IF(Flujo!Q50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R50>0,1,IF(Flujo!R50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S50>0,1,IF(Flujo!S50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T50>0,1,IF(Flujo!T50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U50>0,1,IF(Flujo!U50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V50>0,1,IF(Flujo!V50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W50>0,1,IF(Flujo!W50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X50>0,1,IF(Flujo!X50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y50>0,1,IF(Flujo!Y50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z50>0,1,IF(Flujo!Z50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA50>0,1,IF(Flujo!AA50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB50>0,1,IF(Flujo!AB50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC50>0,1,IF(Flujo!AC50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD50>0,1,IF(Flujo!AD50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE50>0,1,IF(Flujo!AE50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF50>0,1,IF(Flujo!AF50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG50>0,1,IF(Flujo!AG50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH50>0,1,IF(Flujo!AH50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI50>0,1,IF(Flujo!AI50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ50>0,1,IF(Flujo!AJ50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK50>0,1,IF(Flujo!AK50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL50>0,1,IF(Flujo!AL50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM50>0,1,IF(Flujo!AM50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN50>0,1,IF(Flujo!AN50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO50>0,1,IF(Flujo!AO50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP50>0,1,IF(Flujo!AP50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ50>0,1,IF(Flujo!AQ50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR50>0,1,IF(Flujo!AR50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS50>0,1,IF(Flujo!AS50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT50>0,1,IF(Flujo!AT50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU50>0,1,IF(Flujo!AU50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV50>0,1,IF(Flujo!AV50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW50>0,1,IF(Flujo!AW50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX50>0,1,IF(Flujo!AX50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY50>0,1,IF(Flujo!AY50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ50>0,1,IF(Flujo!AZ50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA50>0,1,IF(Flujo!BA50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB50>0,1,IF(Flujo!BB50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC50>0,1,IF(Flujo!BC50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD50>0,1,IF(Flujo!BD50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE50>0,1,IF(Flujo!BE50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF50>0,1,IF(Flujo!BF50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG50>0,1,IF(Flujo!BG50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH50>0,1,IF(Flujo!BH50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI50>0,1,IF(Flujo!BI50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ50>0,1,IF(Flujo!BJ50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK50>0,1,IF(Flujo!BK50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL50>0,1,IF(Flujo!BL50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM50>0,1,IF(Flujo!BM50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN50>0,1,IF(Flujo!BN50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO50>0,1,IF(Flujo!BO50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP50>0,1,IF(Flujo!BP50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ50>0,1,IF(Flujo!BQ50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR50>0,1,IF(Flujo!BR50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS50>0,1,IF(Flujo!BS50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT50>0,1,IF(Flujo!BT50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU50>0,1,IF(Flujo!BU50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV50>0,1,IF(Flujo!BV50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW50>0,1,IF(Flujo!BW50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX50>0,1,IF(Flujo!BX50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY50>0,1,IF(Flujo!BY50<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ50>0,1,IF(Flujo!BZ50<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D51>0,1,IF(Flujo!D51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E51>0,1,IF(Flujo!E51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F51>0,1,IF(Flujo!F51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G51>0,1,IF(Flujo!G51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H51>0,1,IF(Flujo!H51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I51>0,1,IF(Flujo!I51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J51>0,1,IF(Flujo!J51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K51>0,1,IF(Flujo!K51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L51>0,1,IF(Flujo!L51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M51>0,1,IF(Flujo!M51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N51>0,1,IF(Flujo!N51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O51>0,1,IF(Flujo!O51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P51>0,1,IF(Flujo!P51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q51>0,1,IF(Flujo!Q51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R51>0,1,IF(Flujo!R51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S51>0,1,IF(Flujo!S51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T51>0,1,IF(Flujo!T51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U51>0,1,IF(Flujo!U51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V51>0,1,IF(Flujo!V51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W51>0,1,IF(Flujo!W51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X51>0,1,IF(Flujo!X51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y51>0,1,IF(Flujo!Y51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z51>0,1,IF(Flujo!Z51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA51>0,1,IF(Flujo!AA51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB51>0,1,IF(Flujo!AB51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC51>0,1,IF(Flujo!AC51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD51>0,1,IF(Flujo!AD51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE51>0,1,IF(Flujo!AE51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF51>0,1,IF(Flujo!AF51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG51>0,1,IF(Flujo!AG51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH51>0,1,IF(Flujo!AH51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI51>0,1,IF(Flujo!AI51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ51>0,1,IF(Flujo!AJ51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK51>0,1,IF(Flujo!AK51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL51>0,1,IF(Flujo!AL51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM51>0,1,IF(Flujo!AM51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN51>0,1,IF(Flujo!AN51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO51>0,1,IF(Flujo!AO51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP51>0,1,IF(Flujo!AP51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ51>0,1,IF(Flujo!AQ51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR51>0,1,IF(Flujo!AR51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS51>0,1,IF(Flujo!AS51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT51>0,1,IF(Flujo!AT51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU51>0,1,IF(Flujo!AU51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV51>0,1,IF(Flujo!AV51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW51>0,1,IF(Flujo!AW51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX51>0,1,IF(Flujo!AX51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY51>0,1,IF(Flujo!AY51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ51>0,1,IF(Flujo!AZ51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA51>0,1,IF(Flujo!BA51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB51>0,1,IF(Flujo!BB51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC51>0,1,IF(Flujo!BC51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD51>0,1,IF(Flujo!BD51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE51>0,1,IF(Flujo!BE51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF51>0,1,IF(Flujo!BF51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG51>0,1,IF(Flujo!BG51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH51>0,1,IF(Flujo!BH51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI51>0,1,IF(Flujo!BI51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ51>0,1,IF(Flujo!BJ51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK51>0,1,IF(Flujo!BK51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL51>0,1,IF(Flujo!BL51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM51>0,1,IF(Flujo!BM51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN51>0,1,IF(Flujo!BN51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO51>0,1,IF(Flujo!BO51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP51>0,1,IF(Flujo!BP51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ51>0,1,IF(Flujo!BQ51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR51>0,1,IF(Flujo!BR51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS51>0,1,IF(Flujo!BS51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT51>0,1,IF(Flujo!BT51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU51>0,1,IF(Flujo!BU51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV51>0,1,IF(Flujo!BV51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW51>0,1,IF(Flujo!BW51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX51>0,1,IF(Flujo!BX51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY51>0,1,IF(Flujo!BY51<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ51>0,1,IF(Flujo!BZ51<0,1,\"\"))","v":""}]
["   Total Honorarios y Proyectos",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D52>0,1,IF(Flujo!D52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E52>0,1,IF(Flujo!E52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F52>0,1,IF(Flujo!F52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G52>0,1,IF(Flujo!G52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H52>0,1,IF(Flujo!H52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!I52>0,1,IF(Flujo!I52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J52>0,1,IF(Flujo!J52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K52>0,1,IF(Flujo!K52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L52>0,1,IF(Flujo!L52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M52>0,1,IF(Flujo!M52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N52>0,1,IF(Flujo!N52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O52>0,1,IF(Flujo!O52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P52>0,1,IF(Flujo!P52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q52>0,1,IF(Flujo!Q52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R52>0,1,IF(Flujo!R52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S52>0,1,IF(Flujo!S52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T52>0,1,IF(Flujo!T52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U52>0,1,IF(Flujo!U52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V52>0,1,IF(Flujo!V52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W52>0,1,IF(Flujo!W52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X52>0,1,IF(Flujo!X52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y52>0,1,IF(Flujo!Y52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z52>0,1,IF(Flujo!Z52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA52>0,1,IF(Flujo!AA52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB52>0,1,IF(Flujo!AB52<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC52>0,1,IF(Flujo!AC52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD52>0,1,IF(Flujo!AD52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE52>0,1,IF(Flujo!AE52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF52>0,1,IF(Flujo!AF52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG52>0,1,IF(Flujo!AG52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH52>0,1,IF(Flujo!AH52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI52>0,1,IF(Flujo!AI52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ52>0,1,IF(Flujo!AJ52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK52>0,1,IF(Flujo!AK52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL52>0,1,IF(Flujo!AL52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM52>0,1,IF(Flujo!AM52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN52>0,1,IF(Flujo!AN52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO52>0,1,IF(Flujo!AO52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP52>0,1,IF(Flujo!AP52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ52>0,1,IF(Flujo!AQ52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR52>0,1,IF(Flujo!AR52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS52>0,1,IF(Flujo!AS52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT52>0,1,IF(Flujo!AT52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU52>0,1,IF(Flujo!AU52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV52>0,1,IF(Flujo!AV52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW52>0,1,IF(Flujo!AW52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX52>0,1,IF(Flujo!AX52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY52>0,1,IF(Flujo!AY52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ52>0,1,IF(Flujo!AZ52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA52>0,1,IF(Flujo!BA52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB52>0,1,IF(Flujo!BB52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC52>0,1,IF(Flujo!BC52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD52>0,1,IF(Flujo!BD52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE52>0,1,IF(Flujo!BE52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF52>0,1,IF(Flujo!BF52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG52>0,1,IF(Flujo!BG52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH52>0,1,IF(Flujo!BH52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI52>0,1,IF(Flujo!BI52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ52>0,1,IF(Flujo!BJ52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK52>0,1,IF(Flujo!BK52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL52>0,1,IF(Flujo!BL52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM52>0,1,IF(Flujo!BM52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN52>0,1,IF(Flujo!BN52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO52>0,1,IF(Flujo!BO52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP52>0,1,IF(Flujo!BP52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ52>0,1,IF(Flujo!BQ52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR52>0,1,IF(Flujo!BR52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS52>0,1,IF(Flujo!BS52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT52>0,1,IF(Flujo!BT52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU52>0,1,IF(Flujo!BU52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV52>0,1,IF(Flujo!BV52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW52>0,1,IF(Flujo!BW52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX52>0,1,IF(Flujo!BX52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY52>0,1,IF(Flujo!BY52<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ52>0,1,IF(Flujo!BZ52<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D53>0,1,IF(Flujo!D53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E53>0,1,IF(Flujo!E53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F53>0,1,IF(Flujo!F53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G53>0,1,IF(Flujo!G53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H53>0,1,IF(Flujo!H53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I53>0,1,IF(Flujo!I53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J53>0,1,IF(Flujo!J53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K53>0,1,IF(Flujo!K53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L53>0,1,IF(Flujo!L53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M53>0,1,IF(Flujo!M53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N53>0,1,IF(Flujo!N53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O53>0,1,IF(Flujo!O53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P53>0,1,IF(Flujo!P53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q53>0,1,IF(Flujo!Q53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R53>0,1,IF(Flujo!R53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S53>0,1,IF(Flujo!S53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T53>0,1,IF(Flujo!T53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U53>0,1,IF(Flujo!U53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V53>0,1,IF(Flujo!V53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W53>0,1,IF(Flujo!W53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X53>0,1,IF(Flujo!X53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y53>0,1,IF(Flujo!Y53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z53>0,1,IF(Flujo!Z53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA53>0,1,IF(Flujo!AA53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB53>0,1,IF(Flujo!AB53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC53>0,1,IF(Flujo!AC53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD53>0,1,IF(Flujo!AD53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE53>0,1,IF(Flujo!AE53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF53>0,1,IF(Flujo!AF53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG53>0,1,IF(Flujo!AG53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH53>0,1,IF(Flujo!AH53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI53>0,1,IF(Flujo!AI53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ53>0,1,IF(Flujo!AJ53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK53>0,1,IF(Flujo!AK53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL53>0,1,IF(Flujo!AL53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM53>0,1,IF(Flujo!AM53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN53>0,1,IF(Flujo!AN53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO53>0,1,IF(Flujo!AO53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP53>0,1,IF(Flujo!AP53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ53>0,1,IF(Flujo!AQ53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR53>0,1,IF(Flujo!AR53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS53>0,1,IF(Flujo!AS53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT53>0,1,IF(Flujo!AT53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU53>0,1,IF(Flujo!AU53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV53>0,1,IF(Flujo!AV53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW53>0,1,IF(Flujo!AW53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX53>0,1,IF(Flujo!AX53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY53>0,1,IF(Flujo!AY53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ53>0,1,IF(Flujo!AZ53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA53>0,1,IF(Flujo!BA53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB53>0,1,IF(Flujo!BB53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC53>0,1,IF(Flujo!BC53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD53>0,1,IF(Flujo!BD53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE53>0,1,IF(Flujo!BE53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF53>0,1,IF(Flujo!BF53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG53>0,1,IF(Flujo!BG53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH53>0,1,IF(Flujo!BH53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI53>0,1,IF(Flujo!BI53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ53>0,1,IF(Flujo!BJ53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK53>0,1,IF(Flujo!BK53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL53>0,1,IF(Flujo!BL53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM53>0,1,IF(Flujo!BM53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN53>0,1,IF(Flujo!BN53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO53>0,1,IF(Flujo!BO53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP53>0,1,IF(Flujo!BP53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ53>0,1,IF(Flujo!BQ53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR53>0,1,IF(Flujo!BR53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS53>0,1,IF(Flujo!BS53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT53>0,1,IF(Flujo!BT53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU53>0,1,IF(Flujo!BU53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV53>0,1,IF(Flujo!BV53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW53>0,1,IF(Flujo!BW53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX53>0,1,IF(Flujo!BX53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY53>0,1,IF(Flujo!BY53<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ53>0,1,IF(Flujo!BZ53<0,1,\"\"))","v":""}]
["5.- GASTOS COMERCIALIZACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D54>0,1,IF(Flujo!D54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E54>0,1,IF(Flujo!E54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F54>0,1,IF(Flujo!F54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G54>0,1,IF(Flujo!G54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H54>0,1,IF(Flujo!H54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I54>0,1,IF(Flujo!I54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J54>0,1,IF(Flujo!J54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K54>0,1,IF(Flujo!K54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L54>0,1,IF(Flujo!L54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M54>0,1,IF(Flujo!M54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N54>0,1,IF(Flujo!N54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O54>0,1,IF(Flujo!O54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P54>0,1,IF(Flujo!P54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q54>0,1,IF(Flujo!Q54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R54>0,1,IF(Flujo!R54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S54>0,1,IF(Flujo!S54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T54>0,1,IF(Flujo!T54<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U54>0,1,IF(Flujo!U54<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V54>0,1,IF(Flujo!V54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W54>0,1,IF(Flujo!W54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X54>0,1,IF(Flujo!X54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y54>0,1,IF(Flujo!Y54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z54>0,1,IF(Flujo!Z54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA54>0,1,IF(Flujo!AA54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB54>0,1,IF(Flujo!AB54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC54>0,1,IF(Flujo!AC54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD54>0,1,IF(Flujo!AD54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE54>0,1,IF(Flujo!AE54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF54>0,1,IF(Flujo!AF54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG54>0,1,IF(Flujo!AG54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH54>0,1,IF(Flujo!AH54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI54>0,1,IF(Flujo!AI54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ54>0,1,IF(Flujo!AJ54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK54>0,1,IF(Flujo!AK54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL54>0,1,IF(Flujo!AL54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM54>0,1,IF(Flujo!AM54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN54>0,1,IF(Flujo!AN54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO54>0,1,IF(Flujo!AO54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP54>0,1,IF(Flujo!AP54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ54>0,1,IF(Flujo!AQ54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR54>0,1,IF(Flujo!AR54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS54>0,1,IF(Flujo!AS54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT54>0,1,IF(Flujo!AT54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU54>0,1,IF(Flujo!AU54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV54>0,1,IF(Flujo!AV54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW54>0,1,IF(Flujo!AW54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX54>0,1,IF(Flujo!AX54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY54>0,1,IF(Flujo!AY54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ54>0,1,IF(Flujo!AZ54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA54>0,1,IF(Flujo!BA54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB54>0,1,IF(Flujo!BB54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC54>0,1,IF(Flujo!BC54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD54>0,1,IF(Flujo!BD54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE54>0,1,IF(Flujo!BE54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF54>0,1,IF(Flujo!BF54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG54>0,1,IF(Flujo!BG54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH54>0,1,IF(Flujo!BH54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI54>0,1,IF(Flujo!BI54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ54>0,1,IF(Flujo!BJ54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK54>0,1,IF(Flujo!BK54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL54>0,1,IF(Flujo!BL54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM54>0,1,IF(Flujo!BM54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN54>0,1,IF(Flujo!BN54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO54>0,1,IF(Flujo!BO54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP54>0,1,IF(Flujo!BP54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ54>0,1,IF(Flujo!BQ54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR54>0,1,IF(Flujo!BR54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS54>0,1,IF(Flujo!BS54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT54>0,1,IF(Flujo!BT54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU54>0,1,IF(Flujo!BU54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV54>0,1,IF(Flujo!BV54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW54>0,1,IF(Flujo!BW54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX54>0,1,IF(Flujo!BX54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY54>0,1,IF(Flujo!BY54<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ54>0,1,IF(Flujo!BZ54<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C82","v":"Gastos publicidad"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D55>0,1,IF(Flujo!D55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E55>0,1,IF(Flujo!E55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F55>0,1,IF(Flujo!F55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G55>0,1,IF(Flujo!G55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H55>0,1,IF(Flujo!H55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I55>0,1,IF(Flujo!I55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J55>0,1,IF(Flujo!J55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K55>0,1,IF(Flujo!K55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L55>0,1,IF(Flujo!L55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M55>0,1,IF(Flujo!M55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N55>0,1,IF(Flujo!N55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O55>0,1,IF(Flujo!O55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P55>0,1,IF(Flujo!P55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q55>0,1,IF(Flujo!Q55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R55>0,1,IF(Flujo!R55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S55>0,1,IF(Flujo!S55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T55>0,1,IF(Flujo!T55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U55>0,1,IF(Flujo!U55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V55>0,1,IF(Flujo!V55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W55>0,1,IF(Flujo!W55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X55>0,1,IF(Flujo!X55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y55>0,1,IF(Flujo!Y55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z55>0,1,IF(Flujo!Z55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA55>0,1,IF(Flujo!AA55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB55>0,1,IF(Flujo!AB55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC55>0,1,IF(Flujo!AC55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD55>0,1,IF(Flujo!AD55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE55>0,1,IF(Flujo!AE55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF55>0,1,IF(Flujo!AF55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG55>0,1,IF(Flujo!AG55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH55>0,1,IF(Flujo!AH55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI55>0,1,IF(Flujo!AI55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ55>0,1,IF(Flujo!AJ55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK55>0,1,IF(Flujo!AK55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL55>0,1,IF(Flujo!AL55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM55>0,1,IF(Flujo!AM55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN55>0,1,IF(Flujo!AN55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO55>0,1,IF(Flujo!AO55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP55>0,1,IF(Flujo!AP55<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ55>0,1,IF(Flujo!AQ55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR55>0,1,IF(Flujo!AR55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS55>0,1,IF(Flujo!AS55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT55>0,1,IF(Flujo!AT55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU55>0,1,IF(Flujo!AU55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV55>0,1,IF(Flujo!AV55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW55>0,1,IF(Flujo!AW55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX55>0,1,IF(Flujo!AX55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY55>0,1,IF(Flujo!AY55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ55>0,1,IF(Flujo!AZ55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA55>0,1,IF(Flujo!BA55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB55>0,1,IF(Flujo!BB55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC55>0,1,IF(Flujo!BC55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD55>0,1,IF(Flujo!BD55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE55>0,1,IF(Flujo!BE55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF55>0,1,IF(Flujo!BF55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG55>0,1,IF(Flujo!BG55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH55>0,1,IF(Flujo!BH55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI55>0,1,IF(Flujo!BI55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ55>0,1,IF(Flujo!BJ55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK55>0,1,IF(Flujo!BK55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL55>0,1,IF(Flujo!BL55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM55>0,1,IF(Flujo!BM55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN55>0,1,IF(Flujo!BN55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO55>0,1,IF(Flujo!BO55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP55>0,1,IF(Flujo!BP55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ55>0,1,IF(Flujo!BQ55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR55>0,1,IF(Flujo!BR55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS55>0,1,IF(Flujo!BS55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT55>0,1,IF(Flujo!BT55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU55>0,1,IF(Flujo!BU55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV55>0,1,IF(Flujo!BV55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW55>0,1,IF(Flujo!BW55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX55>0,1,IF(Flujo!BX55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY55>0,1,IF(Flujo!BY55<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ55>0,1,IF(Flujo!BZ55<0,1,\"\"))","v":""}]
["Ventas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D56>0,1,IF(Flujo!D56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E56>0,1,IF(Flujo!E56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F56>0,1,IF(Flujo!F56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G56>0,1,IF(Flujo!G56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H56>0,1,IF(Flujo!H56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I56>0,1,IF(Flujo!I56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J56>0,1,IF(Flujo!J56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K56>0,1,IF(Flujo!K56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L56>0,1,IF(Flujo!L56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M56>0,1,IF(Flujo!M56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N56>0,1,IF(Flujo!N56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O56>0,1,IF(Flujo!O56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P56>0,1,IF(Flujo!P56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q56>0,1,IF(Flujo!Q56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R56>0,1,IF(Flujo!R56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S56>0,1,IF(Flujo!S56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T56>0,1,IF(Flujo!T56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U56>0,1,IF(Flujo!U56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V56>0,1,IF(Flujo!V56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W56>0,1,IF(Flujo!W56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X56>0,1,IF(Flujo!X56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y56>0,1,IF(Flujo!Y56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z56>0,1,IF(Flujo!Z56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA56>0,1,IF(Flujo!AA56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB56>0,1,IF(Flujo!AB56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC56>0,1,IF(Flujo!AC56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD56>0,1,IF(Flujo!AD56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE56>0,1,IF(Flujo!AE56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF56>0,1,IF(Flujo!AF56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG56>0,1,IF(Flujo!AG56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH56>0,1,IF(Flujo!AH56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI56>0,1,IF(Flujo!AI56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ56>0,1,IF(Flujo!AJ56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK56>0,1,IF(Flujo!AK56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL56>0,1,IF(Flujo!AL56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM56>0,1,IF(Flujo!AM56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN56>0,1,IF(Flujo!AN56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO56>0,1,IF(Flujo!AO56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP56>0,1,IF(Flujo!AP56<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ56>0,1,IF(Flujo!AQ56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR56>0,1,IF(Flujo!AR56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS56>0,1,IF(Flujo!AS56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT56>0,1,IF(Flujo!AT56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU56>0,1,IF(Flujo!AU56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV56>0,1,IF(Flujo!AV56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW56>0,1,IF(Flujo!AW56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX56>0,1,IF(Flujo!AX56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY56>0,1,IF(Flujo!AY56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ56>0,1,IF(Flujo!AZ56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA56>0,1,IF(Flujo!BA56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB56>0,1,IF(Flujo!BB56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC56>0,1,IF(Flujo!BC56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD56>0,1,IF(Flujo!BD56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE56>0,1,IF(Flujo!BE56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF56>0,1,IF(Flujo!BF56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG56>0,1,IF(Flujo!BG56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH56>0,1,IF(Flujo!BH56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI56>0,1,IF(Flujo!BI56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ56>0,1,IF(Flujo!BJ56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK56>0,1,IF(Flujo!BK56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL56>0,1,IF(Flujo!BL56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM56>0,1,IF(Flujo!BM56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN56>0,1,IF(Flujo!BN56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO56>0,1,IF(Flujo!BO56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP56>0,1,IF(Flujo!BP56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ56>0,1,IF(Flujo!BQ56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR56>0,1,IF(Flujo!BR56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS56>0,1,IF(Flujo!BS56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT56>0,1,IF(Flujo!BT56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU56>0,1,IF(Flujo!BU56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV56>0,1,IF(Flujo!BV56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW56>0,1,IF(Flujo!BW56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX56>0,1,IF(Flujo!BX56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY56>0,1,IF(Flujo!BY56<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ56>0,1,IF(Flujo!BZ56<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C84","v":"Sala de ventas y piloto"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D57>0,1,IF(Flujo!D57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E57>0,1,IF(Flujo!E57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F57>0,1,IF(Flujo!F57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G57>0,1,IF(Flujo!G57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H57>0,1,IF(Flujo!H57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I57>0,1,IF(Flujo!I57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J57>0,1,IF(Flujo!J57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K57>0,1,IF(Flujo!K57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L57>0,1,IF(Flujo!L57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M57>0,1,IF(Flujo!M57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N57>0,1,IF(Flujo!N57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O57>0,1,IF(Flujo!O57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P57>0,1,IF(Flujo!P57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q57>0,1,IF(Flujo!Q57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R57>0,1,IF(Flujo!R57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S57>0,1,IF(Flujo!S57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T57>0,1,IF(Flujo!T57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U57>0,1,IF(Flujo!U57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V57>0,1,IF(Flujo!V57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W57>0,1,IF(Flujo!W57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X57>0,1,IF(Flujo!X57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y57>0,1,IF(Flujo!Y57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z57>0,1,IF(Flujo!Z57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA57>0,1,IF(Flujo!AA57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB57>0,1,IF(Flujo!AB57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC57>0,1,IF(Flujo!AC57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD57>0,1,IF(Flujo!AD57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE57>0,1,IF(Flujo!AE57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF57>0,1,IF(Flujo!AF57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG57>0,1,IF(Flujo!AG57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH57>0,1,IF(Flujo!AH57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI57>0,1,IF(Flujo!AI57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ57>0,1,IF(Flujo!AJ57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK57>0,1,IF(Flujo!AK57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL57>0,1,IF(Flujo!AL57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM57>0,1,IF(Flujo!AM57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN57>0,1,IF(Flujo!AN57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO57>0,1,IF(Flujo!AO57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP57>0,1,IF(Flujo!AP57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ57>0,1,IF(Flujo!AQ57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR57>0,1,IF(Flujo!AR57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS57>0,1,IF(Flujo!AS57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT57>0,1,IF(Flujo!AT57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU57>0,1,IF(Flujo!AU57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV57>0,1,IF(Flujo!AV57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW57>0,1,IF(Flujo!AW57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX57>0,1,IF(Flujo!AX57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY57>0,1,IF(Flujo!AY57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ57>0,1,IF(Flujo!AZ57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA57>0,1,IF(Flujo!BA57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB57>0,1,IF(Flujo!BB57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC57>0,1,IF(Flujo!BC57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD57>0,1,IF(Flujo!BD57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE57>0,1,IF(Flujo!BE57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF57>0,1,IF(Flujo!BF57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG57>0,1,IF(Flujo!BG57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH57>0,1,IF(Flujo!BH57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI57>0,1,IF(Flujo!BI57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ57>0,1,IF(Flujo!BJ57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK57>0,1,IF(Flujo!BK57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL57>0,1,IF(Flujo!BL57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM57>0,1,IF(Flujo!BM57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN57>0,1,IF(Flujo!BN57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO57>0,1,IF(Flujo!BO57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP57>0,1,IF(Flujo!BP57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ57>0,1,IF(Flujo!BQ57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR57>0,1,IF(Flujo!BR57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS57>0,1,IF(Flujo!BS57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT57>0,1,IF(Flujo!BT57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU57>0,1,IF(Flujo!BU57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV57>0,1,IF(Flujo!BV57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW57>0,1,IF(Flujo!BW57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX57>0,1,IF(Flujo!BX57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY57>0,1,IF(Flujo!BY57<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ57>0,1,IF(Flujo!BZ57<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D58>0,1,IF(Flujo!D58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E58>0,1,IF(Flujo!E58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F58>0,1,IF(Flujo!F58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G58>0,1,IF(Flujo!G58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H58>0,1,IF(Flujo!H58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I58>0,1,IF(Flujo!I58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J58>0,1,IF(Flujo!J58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K58>0,1,IF(Flujo!K58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L58>0,1,IF(Flujo!L58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M58>0,1,IF(Flujo!M58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N58>0,1,IF(Flujo!N58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O58>0,1,IF(Flujo!O58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P58>0,1,IF(Flujo!P58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q58>0,1,IF(Flujo!Q58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R58>0,1,IF(Flujo!R58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S58>0,1,IF(Flujo!S58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T58>0,1,IF(Flujo!T58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U58>0,1,IF(Flujo!U58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V58>0,1,IF(Flujo!V58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W58>0,1,IF(Flujo!W58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X58>0,1,IF(Flujo!X58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y58>0,1,IF(Flujo!Y58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z58>0,1,IF(Flujo!Z58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA58>0,1,IF(Flujo!AA58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB58>0,1,IF(Flujo!AB58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC58>0,1,IF(Flujo!AC58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD58>0,1,IF(Flujo!AD58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE58>0,1,IF(Flujo!AE58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF58>0,1,IF(Flujo!AF58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG58>0,1,IF(Flujo!AG58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH58>0,1,IF(Flujo!AH58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI58>0,1,IF(Flujo!AI58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ58>0,1,IF(Flujo!AJ58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK58>0,1,IF(Flujo!AK58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL58>0,1,IF(Flujo!AL58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM58>0,1,IF(Flujo!AM58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN58>0,1,IF(Flujo!AN58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO58>0,1,IF(Flujo!AO58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP58>0,1,IF(Flujo!AP58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ58>0,1,IF(Flujo!AQ58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR58>0,1,IF(Flujo!AR58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS58>0,1,IF(Flujo!AS58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT58>0,1,IF(Flujo!AT58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU58>0,1,IF(Flujo!AU58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV58>0,1,IF(Flujo!AV58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW58>0,1,IF(Flujo!AW58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX58>0,1,IF(Flujo!AX58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY58>0,1,IF(Flujo!AY58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ58>0,1,IF(Flujo!AZ58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA58>0,1,IF(Flujo!BA58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB58>0,1,IF(Flujo!BB58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC58>0,1,IF(Flujo!BC58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD58>0,1,IF(Flujo!BD58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE58>0,1,IF(Flujo!BE58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF58>0,1,IF(Flujo!BF58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG58>0,1,IF(Flujo!BG58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH58>0,1,IF(Flujo!BH58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI58>0,1,IF(Flujo!BI58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ58>0,1,IF(Flujo!BJ58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK58>0,1,IF(Flujo!BK58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL58>0,1,IF(Flujo!BL58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM58>0,1,IF(Flujo!BM58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN58>0,1,IF(Flujo!BN58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO58>0,1,IF(Flujo!BO58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP58>0,1,IF(Flujo!BP58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ58>0,1,IF(Flujo!BQ58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR58>0,1,IF(Flujo!BR58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS58>0,1,IF(Flujo!BS58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT58>0,1,IF(Flujo!BT58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU58>0,1,IF(Flujo!BU58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV58>0,1,IF(Flujo!BV58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW58>0,1,IF(Flujo!BW58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX58>0,1,IF(Flujo!BX58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY58>0,1,IF(Flujo!BY58<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ58>0,1,IF(Flujo!BZ58<0,1,\"\"))","v":""}]
["IVA Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D59>0,1,IF(Flujo!D59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E59>0,1,IF(Flujo!E59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F59>0,1,IF(Flujo!F59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G59>0,1,IF(Flujo!G59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H59>0,1,IF(Flujo!H59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I59>0,1,IF(Flujo!I59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J59>0,1,IF(Flujo!J59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K59>0,1,IF(Flujo!K59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L59>0,1,IF(Flujo!L59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M59>0,1,IF(Flujo!M59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N59>0,1,IF(Flujo!N59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O59>0,1,IF(Flujo!O59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P59>0,1,IF(Flujo!P59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q59>0,1,IF(Flujo!Q59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R59>0,1,IF(Flujo!R59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S59>0,1,IF(Flujo!S59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T59>0,1,IF(Flujo!T59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U59>0,1,IF(Flujo!U59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V59>0,1,IF(Flujo!V59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W59>0,1,IF(Flujo!W59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X59>0,1,IF(Flujo!X59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y59>0,1,IF(Flujo!Y59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z59>0,1,IF(Flujo!Z59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA59>0,1,IF(Flujo!AA59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB59>0,1,IF(Flujo!AB59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC59>0,1,IF(Flujo!AC59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD59>0,1,IF(Flujo!AD59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE59>0,1,IF(Flujo!AE59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF59>0,1,IF(Flujo!AF59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG59>0,1,IF(Flujo!AG59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH59>0,1,IF(Flujo!AH59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI59>0,1,IF(Flujo!AI59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ59>0,1,IF(Flujo!AJ59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK59>0,1,IF(Flujo!AK59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL59>0,1,IF(Flujo!AL59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM59>0,1,IF(Flujo!AM59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN59>0,1,IF(Flujo!AN59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO59>0,1,IF(Flujo!AO59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP59>0,1,IF(Flujo!AP59<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ59>0,1,IF(Flujo!AQ59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR59>0,1,IF(Flujo!AR59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS59>0,1,IF(Flujo!AS59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT59>0,1,IF(Flujo!AT59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU59>0,1,IF(Flujo!AU59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV59>0,1,IF(Flujo!AV59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW59>0,1,IF(Flujo!AW59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX59>0,1,IF(Flujo!AX59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY59>0,1,IF(Flujo!AY59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ59>0,1,IF(Flujo!AZ59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA59>0,1,IF(Flujo!BA59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB59>0,1,IF(Flujo!BB59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC59>0,1,IF(Flujo!BC59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD59>0,1,IF(Flujo!BD59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE59>0,1,IF(Flujo!BE59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF59>0,1,IF(Flujo!BF59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG59>0,1,IF(Flujo!BG59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH59>0,1,IF(Flujo!BH59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI59>0,1,IF(Flujo!BI59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ59>0,1,IF(Flujo!BJ59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK59>0,1,IF(Flujo!BK59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL59>0,1,IF(Flujo!BL59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM59>0,1,IF(Flujo!BM59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN59>0,1,IF(Flujo!BN59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO59>0,1,IF(Flujo!BO59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP59>0,1,IF(Flujo!BP59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ59>0,1,IF(Flujo!BQ59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR59>0,1,IF(Flujo!BR59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS59>0,1,IF(Flujo!BS59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT59>0,1,IF(Flujo!BT59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU59>0,1,IF(Flujo!BU59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV59>0,1,IF(Flujo!BV59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW59>0,1,IF(Flujo!BW59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX59>0,1,IF(Flujo!BX59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY59>0,1,IF(Flujo!BY59<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ59>0,1,IF(Flujo!BZ59<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D60>0,1,IF(Flujo!D60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E60>0,1,IF(Flujo!E60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F60>0,1,IF(Flujo!F60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G60>0,1,IF(Flujo!G60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H60>0,1,IF(Flujo!H60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I60>0,1,IF(Flujo!I60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J60>0,1,IF(Flujo!J60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K60>0,1,IF(Flujo!K60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L60>0,1,IF(Flujo!L60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M60>0,1,IF(Flujo!M60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N60>0,1,IF(Flujo!N60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O60>0,1,IF(Flujo!O60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P60>0,1,IF(Flujo!P60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q60>0,1,IF(Flujo!Q60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R60>0,1,IF(Flujo!R60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S60>0,1,IF(Flujo!S60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T60>0,1,IF(Flujo!T60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U60>0,1,IF(Flujo!U60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V60>0,1,IF(Flujo!V60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W60>0,1,IF(Flujo!W60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X60>0,1,IF(Flujo!X60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y60>0,1,IF(Flujo!Y60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z60>0,1,IF(Flujo!Z60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA60>0,1,IF(Flujo!AA60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB60>0,1,IF(Flujo!AB60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC60>0,1,IF(Flujo!AC60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD60>0,1,IF(Flujo!AD60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE60>0,1,IF(Flujo!AE60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF60>0,1,IF(Flujo!AF60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG60>0,1,IF(Flujo!AG60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH60>0,1,IF(Flujo!AH60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI60>0,1,IF(Flujo!AI60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ60>0,1,IF(Flujo!AJ60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK60>0,1,IF(Flujo!AK60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL60>0,1,IF(Flujo!AL60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM60>0,1,IF(Flujo!AM60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN60>0,1,IF(Flujo!AN60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO60>0,1,IF(Flujo!AO60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP60>0,1,IF(Flujo!AP60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ60>0,1,IF(Flujo!AQ60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR60>0,1,IF(Flujo!AR60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS60>0,1,IF(Flujo!AS60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT60>0,1,IF(Flujo!AT60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU60>0,1,IF(Flujo!AU60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV60>0,1,IF(Flujo!AV60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW60>0,1,IF(Flujo!AW60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX60>0,1,IF(Flujo!AX60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY60>0,1,IF(Flujo!AY60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ60>0,1,IF(Flujo!AZ60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA60>0,1,IF(Flujo!BA60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB60>0,1,IF(Flujo!BB60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC60>0,1,IF(Flujo!BC60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD60>0,1,IF(Flujo!BD60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE60>0,1,IF(Flujo!BE60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF60>0,1,IF(Flujo!BF60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG60>0,1,IF(Flujo!BG60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH60>0,1,IF(Flujo!BH60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI60>0,1,IF(Flujo!BI60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ60>0,1,IF(Flujo!BJ60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK60>0,1,IF(Flujo!BK60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL60>0,1,IF(Flujo!BL60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM60>0,1,IF(Flujo!BM60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN60>0,1,IF(Flujo!BN60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO60>0,1,IF(Flujo!BO60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP60>0,1,IF(Flujo!BP60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ60>0,1,IF(Flujo!BQ60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR60>0,1,IF(Flujo!BR60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS60>0,1,IF(Flujo!BS60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT60>0,1,IF(Flujo!BT60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU60>0,1,IF(Flujo!BU60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV60>0,1,IF(Flujo!BV60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW60>0,1,IF(Flujo!BW60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX60>0,1,IF(Flujo!BX60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY60>0,1,IF(Flujo!BY60<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ60>0,1,IF(Flujo!BZ60<0,1,\"\"))","v":""}]
["   Total Comercialización",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D61>0,1,IF(Flujo!D61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E61>0,1,IF(Flujo!E61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F61>0,1,IF(Flujo!F61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G61>0,1,IF(Flujo!G61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H61>0,1,IF(Flujo!H61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I61>0,1,IF(Flujo!I61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J61>0,1,IF(Flujo!J61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K61>0,1,IF(Flujo!K61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L61>0,1,IF(Flujo!L61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M61>0,1,IF(Flujo!M61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N61>0,1,IF(Flujo!N61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O61>0,1,IF(Flujo!O61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P61>0,1,IF(Flujo!P61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q61>0,1,IF(Flujo!Q61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R61>0,1,IF(Flujo!R61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S61>0,1,IF(Flujo!S61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T61>0,1,IF(Flujo!T61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U61>0,1,IF(Flujo!U61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V61>0,1,IF(Flujo!V61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W61>0,1,IF(Flujo!W61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X61>0,1,IF(Flujo!X61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y61>0,1,IF(Flujo!Y61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z61>0,1,IF(Flujo!Z61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA61>0,1,IF(Flujo!AA61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB61>0,1,IF(Flujo!AB61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC61>0,1,IF(Flujo!AC61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD61>0,1,IF(Flujo!AD61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE61>0,1,IF(Flujo!AE61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF61>0,1,IF(Flujo!AF61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG61>0,1,IF(Flujo!AG61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH61>0,1,IF(Flujo!AH61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI61>0,1,IF(Flujo!AI61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ61>0,1,IF(Flujo!AJ61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK61>0,1,IF(Flujo!AK61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL61>0,1,IF(Flujo!AL61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM61>0,1,IF(Flujo!AM61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN61>0,1,IF(Flujo!AN61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO61>0,1,IF(Flujo!AO61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP61>0,1,IF(Flujo!AP61<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ61>0,1,IF(Flujo!AQ61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR61>0,1,IF(Flujo!AR61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS61>0,1,IF(Flujo!AS61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT61>0,1,IF(Flujo!AT61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU61>0,1,IF(Flujo!AU61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV61>0,1,IF(Flujo!AV61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW61>0,1,IF(Flujo!AW61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX61>0,1,IF(Flujo!AX61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY61>0,1,IF(Flujo!AY61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ61>0,1,IF(Flujo!AZ61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA61>0,1,IF(Flujo!BA61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB61>0,1,IF(Flujo!BB61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC61>0,1,IF(Flujo!BC61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD61>0,1,IF(Flujo!BD61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE61>0,1,IF(Flujo!BE61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF61>0,1,IF(Flujo!BF61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG61>0,1,IF(Flujo!BG61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH61>0,1,IF(Flujo!BH61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI61>0,1,IF(Flujo!BI61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ61>0,1,IF(Flujo!BJ61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK61>0,1,IF(Flujo!BK61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL61>0,1,IF(Flujo!BL61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM61>0,1,IF(Flujo!BM61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN61>0,1,IF(Flujo!BN61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO61>0,1,IF(Flujo!BO61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP61>0,1,IF(Flujo!BP61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ61>0,1,IF(Flujo!BQ61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR61>0,1,IF(Flujo!BR61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS61>0,1,IF(Flujo!BS61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT61>0,1,IF(Flujo!BT61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU61>0,1,IF(Flujo!BU61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV61>0,1,IF(Flujo!BV61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW61>0,1,IF(Flujo!BW61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX61>0,1,IF(Flujo!BX61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY61>0,1,IF(Flujo!BY61<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ61>0,1,IF(Flujo!BZ61<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D62>0,1,IF(Flujo!D62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E62>0,1,IF(Flujo!E62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F62>0,1,IF(Flujo!F62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G62>0,1,IF(Flujo!G62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H62>0,1,IF(Flujo!H62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I62>0,1,IF(Flujo!I62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J62>0,1,IF(Flujo!J62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K62>0,1,IF(Flujo!K62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L62>0,1,IF(Flujo!L62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M62>0,1,IF(Flujo!M62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N62>0,1,IF(Flujo!N62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O62>0,1,IF(Flujo!O62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P62>0,1,IF(Flujo!P62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q62>0,1,IF(Flujo!Q62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R62>0,1,IF(Flujo!R62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S62>0,1,IF(Flujo!S62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T62>0,1,IF(Flujo!T62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U62>0,1,IF(Flujo!U62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V62>0,1,IF(Flujo!V62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W62>0,1,IF(Flujo!W62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X62>0,1,IF(Flujo!X62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y62>0,1,IF(Flujo!Y62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z62>0,1,IF(Flujo!Z62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA62>0,1,IF(Flujo!AA62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB62>0,1,IF(Flujo!AB62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC62>0,1,IF(Flujo!AC62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD62>0,1,IF(Flujo!AD62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE62>0,1,IF(Flujo!AE62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF62>0,1,IF(Flujo!AF62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG62>0,1,IF(Flujo!AG62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH62>0,1,IF(Flujo!AH62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI62>0,1,IF(Flujo!AI62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ62>0,1,IF(Flujo!AJ62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK62>0,1,IF(Flujo!AK62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL62>0,1,IF(Flujo!AL62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM62>0,1,IF(Flujo!AM62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN62>0,1,IF(Flujo!AN62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO62>0,1,IF(Flujo!AO62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP62>0,1,IF(Flujo!AP62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ62>0,1,IF(Flujo!AQ62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR62>0,1,IF(Flujo!AR62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS62>0,1,IF(Flujo!AS62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT62>0,1,IF(Flujo!AT62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU62>0,1,IF(Flujo!AU62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV62>0,1,IF(Flujo!AV62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW62>0,1,IF(Flujo!AW62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX62>0,1,IF(Flujo!AX62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY62>0,1,IF(Flujo!AY62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ62>0,1,IF(Flujo!AZ62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA62>0,1,IF(Flujo!BA62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB62>0,1,IF(Flujo!BB62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC62>0,1,IF(Flujo!BC62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD62>0,1,IF(Flujo!BD62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE62>0,1,IF(Flujo!BE62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF62>0,1,IF(Flujo!BF62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG62>0,1,IF(Flujo!BG62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH62>0,1,IF(Flujo!BH62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI62>0,1,IF(Flujo!BI62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ62>0,1,IF(Flujo!BJ62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK62>0,1,IF(Flujo!BK62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL62>0,1,IF(Flujo!BL62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM62>0,1,IF(Flujo!BM62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN62>0,1,IF(Flujo!BN62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO62>0,1,IF(Flujo!BO62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP62>0,1,IF(Flujo!BP62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ62>0,1,IF(Flujo!BQ62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR62>0,1,IF(Flujo!BR62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS62>0,1,IF(Flujo!BS62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT62>0,1,IF(Flujo!BT62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU62>0,1,IF(Flujo!BU62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV62>0,1,IF(Flujo!BV62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW62>0,1,IF(Flujo!BW62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX62>0,1,IF(Flujo!BX62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY62>0,1,IF(Flujo!BY62<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ62>0,1,IF(Flujo!BZ62<0,1,\"\"))","v":""}]
["6.- POST VENTA",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D63>0,1,IF(Flujo!D63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E63>0,1,IF(Flujo!E63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F63>0,1,IF(Flujo!F63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G63>0,1,IF(Flujo!G63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H63>0,1,IF(Flujo!H63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I63>0,1,IF(Flujo!I63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J63>0,1,IF(Flujo!J63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K63>0,1,IF(Flujo!K63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L63>0,1,IF(Flujo!L63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M63>0,1,IF(Flujo!M63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N63>0,1,IF(Flujo!N63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O63>0,1,IF(Flujo!O63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P63>0,1,IF(Flujo!P63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q63>0,1,IF(Flujo!Q63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R63>0,1,IF(Flujo!R63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S63>0,1,IF(Flujo!S63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T63>0,1,IF(Flujo!T63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U63>0,1,IF(Flujo!U63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V63>0,1,IF(Flujo!V63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W63>0,1,IF(Flujo!W63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X63>0,1,IF(Flujo!X63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y63>0,1,IF(Flujo!Y63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z63>0,1,IF(Flujo!Z63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA63>0,1,IF(Flujo!AA63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB63>0,1,IF(Flujo!AB63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC63>0,1,IF(Flujo!AC63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD63>0,1,IF(Flujo!AD63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE63>0,1,IF(Flujo!AE63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF63>0,1,IF(Flujo!AF63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG63>0,1,IF(Flujo!AG63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH63>0,1,IF(Flujo!AH63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI63>0,1,IF(Flujo!AI63<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ63>0,1,IF(Flujo!AJ63<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK63>0,1,IF(Flujo!AK63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL63>0,1,IF(Flujo!AL63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM63>0,1,IF(Flujo!AM63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN63>0,1,IF(Flujo!AN63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO63>0,1,IF(Flujo!AO63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP63>0,1,IF(Flujo!AP63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ63>0,1,IF(Flujo!AQ63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR63>0,1,IF(Flujo!AR63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS63>0,1,IF(Flujo!AS63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT63>0,1,IF(Flujo!AT63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU63>0,1,IF(Flujo!AU63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV63>0,1,IF(Flujo!AV63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW63>0,1,IF(Flujo!AW63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX63>0,1,IF(Flujo!AX63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY63>0,1,IF(Flujo!AY63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ63>0,1,IF(Flujo!AZ63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA63>0,1,IF(Flujo!BA63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB63>0,1,IF(Flujo!BB63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC63>0,1,IF(Flujo!BC63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD63>0,1,IF(Flujo!BD63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE63>0,1,IF(Flujo!BE63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF63>0,1,IF(Flujo!BF63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG63>0,1,IF(Flujo!BG63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH63>0,1,IF(Flujo!BH63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI63>0,1,IF(Flujo!BI63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ63>0,1,IF(Flujo!BJ63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK63>0,1,IF(Flujo!BK63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL63>0,1,IF(Flujo!BL63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM63>0,1,IF(Flujo!BM63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN63>0,1,IF(Flujo!BN63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO63>0,1,IF(Flujo!BO63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP63>0,1,IF(Flujo!BP63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ63>0,1,IF(Flujo!BQ63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR63>0,1,IF(Flujo!BR63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS63>0,1,IF(Flujo!BS63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT63>0,1,IF(Flujo!BT63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU63>0,1,IF(Flujo!BU63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV63>0,1,IF(Flujo!BV63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW63>0,1,IF(Flujo!BW63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX63>0,1,IF(Flujo!BX63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY63>0,1,IF(Flujo!BY63<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ63>0,1,IF(Flujo!BZ63<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C90","v":"Adicionales e Imprevistos"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D64>0,1,IF(Flujo!D64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E64>0,1,IF(Flujo!E64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F64>0,1,IF(Flujo!F64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G64>0,1,IF(Flujo!G64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H64>0,1,IF(Flujo!H64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I64>0,1,IF(Flujo!I64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J64>0,1,IF(Flujo!J64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K64>0,1,IF(Flujo!K64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L64>0,1,IF(Flujo!L64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M64>0,1,IF(Flujo!M64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N64>0,1,IF(Flujo!N64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O64>0,1,IF(Flujo!O64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P64>0,1,IF(Flujo!P64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q64>0,1,IF(Flujo!Q64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R64>0,1,IF(Flujo!R64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S64>0,1,IF(Flujo!S64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T64>0,1,IF(Flujo!T64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U64>0,1,IF(Flujo!U64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V64>0,1,IF(Flujo!V64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W64>0,1,IF(Flujo!W64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X64>0,1,IF(Flujo!X64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y64>0,1,IF(Flujo!Y64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z64>0,1,IF(Flujo!Z64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA64>0,1,IF(Flujo!AA64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB64>0,1,IF(Flujo!AB64<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC64>0,1,IF(Flujo!AC64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD64>0,1,IF(Flujo!AD64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE64>0,1,IF(Flujo!AE64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF64>0,1,IF(Flujo!AF64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG64>0,1,IF(Flujo!AG64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH64>0,1,IF(Flujo!AH64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI64>0,1,IF(Flujo!AI64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ64>0,1,IF(Flujo!AJ64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK64>0,1,IF(Flujo!AK64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL64>0,1,IF(Flujo!AL64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM64>0,1,IF(Flujo!AM64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN64>0,1,IF(Flujo!AN64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO64>0,1,IF(Flujo!AO64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP64>0,1,IF(Flujo!AP64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ64>0,1,IF(Flujo!AQ64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR64>0,1,IF(Flujo!AR64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS64>0,1,IF(Flujo!AS64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT64>0,1,IF(Flujo!AT64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU64>0,1,IF(Flujo!AU64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV64>0,1,IF(Flujo!AV64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW64>0,1,IF(Flujo!AW64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX64>0,1,IF(Flujo!AX64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY64>0,1,IF(Flujo!AY64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ64>0,1,IF(Flujo!AZ64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA64>0,1,IF(Flujo!BA64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB64>0,1,IF(Flujo!BB64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC64>0,1,IF(Flujo!BC64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD64>0,1,IF(Flujo!BD64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE64>0,1,IF(Flujo!BE64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF64>0,1,IF(Flujo!BF64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG64>0,1,IF(Flujo!BG64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH64>0,1,IF(Flujo!BH64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI64>0,1,IF(Flujo!BI64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ64>0,1,IF(Flujo!BJ64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK64>0,1,IF(Flujo!BK64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL64>0,1,IF(Flujo!BL64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM64>0,1,IF(Flujo!BM64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN64>0,1,IF(Flujo!BN64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO64>0,1,IF(Flujo!BO64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP64>0,1,IF(Flujo!BP64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ64>0,1,IF(Flujo!BQ64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR64>0,1,IF(Flujo!BR64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS64>0,1,IF(Flujo!BS64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT64>0,1,IF(Flujo!BT64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU64>0,1,IF(Flujo!BU64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV64>0,1,IF(Flujo!BV64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW64>0,1,IF(Flujo!BW64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX64>0,1,IF(Flujo!BX64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY64>0,1,IF(Flujo!BY64<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ64>0,1,IF(Flujo!BZ64<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C91","v":"Post Venta "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D65>0,1,IF(Flujo!D65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E65>0,1,IF(Flujo!E65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F65>0,1,IF(Flujo!F65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G65>0,1,IF(Flujo!G65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H65>0,1,IF(Flujo!H65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I65>0,1,IF(Flujo!I65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J65>0,1,IF(Flujo!J65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K65>0,1,IF(Flujo!K65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L65>0,1,IF(Flujo!L65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M65>0,1,IF(Flujo!M65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N65>0,1,IF(Flujo!N65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O65>0,1,IF(Flujo!O65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P65>0,1,IF(Flujo!P65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q65>0,1,IF(Flujo!Q65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R65>0,1,IF(Flujo!R65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S65>0,1,IF(Flujo!S65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T65>0,1,IF(Flujo!T65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U65>0,1,IF(Flujo!U65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V65>0,1,IF(Flujo!V65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W65>0,1,IF(Flujo!W65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X65>0,1,IF(Flujo!X65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y65>0,1,IF(Flujo!Y65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z65>0,1,IF(Flujo!Z65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA65>0,1,IF(Flujo!AA65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB65>0,1,IF(Flujo!AB65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC65>0,1,IF(Flujo!AC65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD65>0,1,IF(Flujo!AD65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE65>0,1,IF(Flujo!AE65<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF65>0,1,IF(Flujo!AF65<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG65>0,1,IF(Flujo!AG65<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH65>0,1,IF(Flujo!AH65<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI65>0,1,IF(Flujo!AI65<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ65>0,1,IF(Flujo!AJ65<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK65>0,1,IF(Flujo!AK65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL65>0,1,IF(Flujo!AL65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM65>0,1,IF(Flujo!AM65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN65>0,1,IF(Flujo!AN65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO65>0,1,IF(Flujo!AO65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP65>0,1,IF(Flujo!AP65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ65>0,1,IF(Flujo!AQ65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR65>0,1,IF(Flujo!AR65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS65>0,1,IF(Flujo!AS65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT65>0,1,IF(Flujo!AT65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU65>0,1,IF(Flujo!AU65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV65>0,1,IF(Flujo!AV65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW65>0,1,IF(Flujo!AW65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX65>0,1,IF(Flujo!AX65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY65>0,1,IF(Flujo!AY65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ65>0,1,IF(Flujo!AZ65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA65>0,1,IF(Flujo!BA65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB65>0,1,IF(Flujo!BB65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC65>0,1,IF(Flujo!BC65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD65>0,1,IF(Flujo!BD65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE65>0,1,IF(Flujo!BE65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF65>0,1,IF(Flujo!BF65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG65>0,1,IF(Flujo!BG65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH65>0,1,IF(Flujo!BH65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI65>0,1,IF(Flujo!BI65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ65>0,1,IF(Flujo!BJ65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK65>0,1,IF(Flujo!BK65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL65>0,1,IF(Flujo!BL65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM65>0,1,IF(Flujo!BM65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN65>0,1,IF(Flujo!BN65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO65>0,1,IF(Flujo!BO65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP65>0,1,IF(Flujo!BP65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ65>0,1,IF(Flujo!BQ65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR65>0,1,IF(Flujo!BR65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS65>0,1,IF(Flujo!BS65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT65>0,1,IF(Flujo!BT65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU65>0,1,IF(Flujo!BU65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV65>0,1,IF(Flujo!BV65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW65>0,1,IF(Flujo!BW65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX65>0,1,IF(Flujo!BX65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY65>0,1,IF(Flujo!BY65<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ65>0,1,IF(Flujo!BZ65<0,1,\"\"))","v":""}]
["IVA Post Venta",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D66>0,1,IF(Flujo!D66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E66>0,1,IF(Flujo!E66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F66>0,1,IF(Flujo!F66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G66>0,1,IF(Flujo!G66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H66>0,1,IF(Flujo!H66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I66>0,1,IF(Flujo!I66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J66>0,1,IF(Flujo!J66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K66>0,1,IF(Flujo!K66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L66>0,1,IF(Flujo!L66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M66>0,1,IF(Flujo!M66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N66>0,1,IF(Flujo!N66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O66>0,1,IF(Flujo!O66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P66>0,1,IF(Flujo!P66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q66>0,1,IF(Flujo!Q66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R66>0,1,IF(Flujo!R66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S66>0,1,IF(Flujo!S66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T66>0,1,IF(Flujo!T66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U66>0,1,IF(Flujo!U66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V66>0,1,IF(Flujo!V66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W66>0,1,IF(Flujo!W66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X66>0,1,IF(Flujo!X66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y66>0,1,IF(Flujo!Y66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z66>0,1,IF(Flujo!Z66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA66>0,1,IF(Flujo!AA66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB66>0,1,IF(Flujo!AB66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC66>0,1,IF(Flujo!AC66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD66>0,1,IF(Flujo!AD66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE66>0,1,IF(Flujo!AE66<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF66>0,1,IF(Flujo!AF66<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG66>0,1,IF(Flujo!AG66<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH66>0,1,IF(Flujo!AH66<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI66>0,1,IF(Flujo!AI66<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ66>0,1,IF(Flujo!AJ66<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK66>0,1,IF(Flujo!AK66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL66>0,1,IF(Flujo!AL66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM66>0,1,IF(Flujo!AM66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN66>0,1,IF(Flujo!AN66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO66>0,1,IF(Flujo!AO66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP66>0,1,IF(Flujo!AP66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ66>0,1,IF(Flujo!AQ66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR66>0,1,IF(Flujo!AR66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS66>0,1,IF(Flujo!AS66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT66>0,1,IF(Flujo!AT66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU66>0,1,IF(Flujo!AU66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV66>0,1,IF(Flujo!AV66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW66>0,1,IF(Flujo!AW66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX66>0,1,IF(Flujo!AX66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY66>0,1,IF(Flujo!AY66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ66>0,1,IF(Flujo!AZ66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA66>0,1,IF(Flujo!BA66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB66>0,1,IF(Flujo!BB66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC66>0,1,IF(Flujo!BC66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD66>0,1,IF(Flujo!BD66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE66>0,1,IF(Flujo!BE66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF66>0,1,IF(Flujo!BF66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG66>0,1,IF(Flujo!BG66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH66>0,1,IF(Flujo!BH66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI66>0,1,IF(Flujo!BI66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ66>0,1,IF(Flujo!BJ66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK66>0,1,IF(Flujo!BK66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL66>0,1,IF(Flujo!BL66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM66>0,1,IF(Flujo!BM66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN66>0,1,IF(Flujo!BN66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO66>0,1,IF(Flujo!BO66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP66>0,1,IF(Flujo!BP66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ66>0,1,IF(Flujo!BQ66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR66>0,1,IF(Flujo!BR66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS66>0,1,IF(Flujo!BS66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT66>0,1,IF(Flujo!BT66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU66>0,1,IF(Flujo!BU66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV66>0,1,IF(Flujo!BV66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW66>0,1,IF(Flujo!BW66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX66>0,1,IF(Flujo!BX66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY66>0,1,IF(Flujo!BY66<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ66>0,1,IF(Flujo!BZ66<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D67>0,1,IF(Flujo!D67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E67>0,1,IF(Flujo!E67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F67>0,1,IF(Flujo!F67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G67>0,1,IF(Flujo!G67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H67>0,1,IF(Flujo!H67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I67>0,1,IF(Flujo!I67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J67>0,1,IF(Flujo!J67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K67>0,1,IF(Flujo!K67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L67>0,1,IF(Flujo!L67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M67>0,1,IF(Flujo!M67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N67>0,1,IF(Flujo!N67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O67>0,1,IF(Flujo!O67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P67>0,1,IF(Flujo!P67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q67>0,1,IF(Flujo!Q67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R67>0,1,IF(Flujo!R67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S67>0,1,IF(Flujo!S67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T67>0,1,IF(Flujo!T67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U67>0,1,IF(Flujo!U67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V67>0,1,IF(Flujo!V67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W67>0,1,IF(Flujo!W67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X67>0,1,IF(Flujo!X67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y67>0,1,IF(Flujo!Y67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z67>0,1,IF(Flujo!Z67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA67>0,1,IF(Flujo!AA67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB67>0,1,IF(Flujo!AB67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC67>0,1,IF(Flujo!AC67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD67>0,1,IF(Flujo!AD67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE67>0,1,IF(Flujo!AE67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF67>0,1,IF(Flujo!AF67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG67>0,1,IF(Flujo!AG67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH67>0,1,IF(Flujo!AH67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI67>0,1,IF(Flujo!AI67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ67>0,1,IF(Flujo!AJ67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK67>0,1,IF(Flujo!AK67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL67>0,1,IF(Flujo!AL67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM67>0,1,IF(Flujo!AM67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN67>0,1,IF(Flujo!AN67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO67>0,1,IF(Flujo!AO67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP67>0,1,IF(Flujo!AP67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ67>0,1,IF(Flujo!AQ67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR67>0,1,IF(Flujo!AR67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS67>0,1,IF(Flujo!AS67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT67>0,1,IF(Flujo!AT67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU67>0,1,IF(Flujo!AU67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV67>0,1,IF(Flujo!AV67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW67>0,1,IF(Flujo!AW67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX67>0,1,IF(Flujo!AX67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY67>0,1,IF(Flujo!AY67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ67>0,1,IF(Flujo!AZ67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA67>0,1,IF(Flujo!BA67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB67>0,1,IF(Flujo!BB67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC67>0,1,IF(Flujo!BC67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD67>0,1,IF(Flujo!BD67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE67>0,1,IF(Flujo!BE67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF67>0,1,IF(Flujo!BF67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG67>0,1,IF(Flujo!BG67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH67>0,1,IF(Flujo!BH67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI67>0,1,IF(Flujo!BI67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ67>0,1,IF(Flujo!BJ67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK67>0,1,IF(Flujo!BK67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL67>0,1,IF(Flujo!BL67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM67>0,1,IF(Flujo!BM67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN67>0,1,IF(Flujo!BN67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO67>0,1,IF(Flujo!BO67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP67>0,1,IF(Flujo!BP67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ67>0,1,IF(Flujo!BQ67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR67>0,1,IF(Flujo!BR67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS67>0,1,IF(Flujo!BS67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT67>0,1,IF(Flujo!BT67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU67>0,1,IF(Flujo!BU67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV67>0,1,IF(Flujo!BV67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW67>0,1,IF(Flujo!BW67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX67>0,1,IF(Flujo!BX67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY67>0,1,IF(Flujo!BY67<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ67>0,1,IF(Flujo!BZ67<0,1,\"\"))","v":""}]
["Total Post Venta",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D68>0,1,IF(Flujo!D68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E68>0,1,IF(Flujo!E68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F68>0,1,IF(Flujo!F68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G68>0,1,IF(Flujo!G68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H68>0,1,IF(Flujo!H68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I68>0,1,IF(Flujo!I68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J68>0,1,IF(Flujo!J68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K68>0,1,IF(Flujo!K68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L68>0,1,IF(Flujo!L68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M68>0,1,IF(Flujo!M68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N68>0,1,IF(Flujo!N68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O68>0,1,IF(Flujo!O68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P68>0,1,IF(Flujo!P68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q68>0,1,IF(Flujo!Q68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R68>0,1,IF(Flujo!R68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S68>0,1,IF(Flujo!S68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T68>0,1,IF(Flujo!T68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U68>0,1,IF(Flujo!U68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V68>0,1,IF(Flujo!V68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W68>0,1,IF(Flujo!W68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X68>0,1,IF(Flujo!X68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y68>0,1,IF(Flujo!Y68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z68>0,1,IF(Flujo!Z68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA68>0,1,IF(Flujo!AA68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB68>0,1,IF(Flujo!AB68<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC68>0,1,IF(Flujo!AC68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD68>0,1,IF(Flujo!AD68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE68>0,1,IF(Flujo!AE68<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF68>0,1,IF(Flujo!AF68<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG68>0,1,IF(Flujo!AG68<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH68>0,1,IF(Flujo!AH68<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI68>0,1,IF(Flujo!AI68<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ68>0,1,IF(Flujo!AJ68<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK68>0,1,IF(Flujo!AK68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL68>0,1,IF(Flujo!AL68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM68>0,1,IF(Flujo!AM68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN68>0,1,IF(Flujo!AN68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO68>0,1,IF(Flujo!AO68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP68>0,1,IF(Flujo!AP68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ68>0,1,IF(Flujo!AQ68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR68>0,1,IF(Flujo!AR68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS68>0,1,IF(Flujo!AS68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT68>0,1,IF(Flujo!AT68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU68>0,1,IF(Flujo!AU68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV68>0,1,IF(Flujo!AV68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW68>0,1,IF(Flujo!AW68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX68>0,1,IF(Flujo!AX68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY68>0,1,IF(Flujo!AY68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ68>0,1,IF(Flujo!AZ68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA68>0,1,IF(Flujo!BA68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB68>0,1,IF(Flujo!BB68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC68>0,1,IF(Flujo!BC68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD68>0,1,IF(Flujo!BD68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE68>0,1,IF(Flujo!BE68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF68>0,1,IF(Flujo!BF68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG68>0,1,IF(Flujo!BG68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH68>0,1,IF(Flujo!BH68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI68>0,1,IF(Flujo!BI68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ68>0,1,IF(Flujo!BJ68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK68>0,1,IF(Flujo!BK68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL68>0,1,IF(Flujo!BL68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM68>0,1,IF(Flujo!BM68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN68>0,1,IF(Flujo!BN68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO68>0,1,IF(Flujo!BO68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP68>0,1,IF(Flujo!BP68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ68>0,1,IF(Flujo!BQ68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR68>0,1,IF(Flujo!BR68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS68>0,1,IF(Flujo!BS68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT68>0,1,IF(Flujo!BT68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU68>0,1,IF(Flujo!BU68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV68>0,1,IF(Flujo!BV68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW68>0,1,IF(Flujo!BW68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX68>0,1,IF(Flujo!BX68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY68>0,1,IF(Flujo!BY68<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ68>0,1,IF(Flujo!BZ68<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D69>0,1,IF(Flujo!D69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E69>0,1,IF(Flujo!E69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F69>0,1,IF(Flujo!F69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G69>0,1,IF(Flujo!G69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H69>0,1,IF(Flujo!H69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I69>0,1,IF(Flujo!I69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J69>0,1,IF(Flujo!J69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K69>0,1,IF(Flujo!K69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L69>0,1,IF(Flujo!L69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M69>0,1,IF(Flujo!M69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N69>0,1,IF(Flujo!N69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O69>0,1,IF(Flujo!O69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P69>0,1,IF(Flujo!P69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q69>0,1,IF(Flujo!Q69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R69>0,1,IF(Flujo!R69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S69>0,1,IF(Flujo!S69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T69>0,1,IF(Flujo!T69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U69>0,1,IF(Flujo!U69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V69>0,1,IF(Flujo!V69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W69>0,1,IF(Flujo!W69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X69>0,1,IF(Flujo!X69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y69>0,1,IF(Flujo!Y69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z69>0,1,IF(Flujo!Z69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA69>0,1,IF(Flujo!AA69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB69>0,1,IF(Flujo!AB69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC69>0,1,IF(Flujo!AC69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD69>0,1,IF(Flujo!AD69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE69>0,1,IF(Flujo!AE69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF69>0,1,IF(Flujo!AF69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG69>0,1,IF(Flujo!AG69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH69>0,1,IF(Flujo!AH69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI69>0,1,IF(Flujo!AI69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ69>0,1,IF(Flujo!AJ69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK69>0,1,IF(Flujo!AK69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL69>0,1,IF(Flujo!AL69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM69>0,1,IF(Flujo!AM69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN69>0,1,IF(Flujo!AN69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO69>0,1,IF(Flujo!AO69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP69>0,1,IF(Flujo!AP69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ69>0,1,IF(Flujo!AQ69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR69>0,1,IF(Flujo!AR69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS69>0,1,IF(Flujo!AS69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT69>0,1,IF(Flujo!AT69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU69>0,1,IF(Flujo!AU69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV69>0,1,IF(Flujo!AV69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW69>0,1,IF(Flujo!AW69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX69>0,1,IF(Flujo!AX69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY69>0,1,IF(Flujo!AY69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ69>0,1,IF(Flujo!AZ69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA69>0,1,IF(Flujo!BA69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB69>0,1,IF(Flujo!BB69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC69>0,1,IF(Flujo!BC69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD69>0,1,IF(Flujo!BD69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE69>0,1,IF(Flujo!BE69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF69>0,1,IF(Flujo!BF69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG69>0,1,IF(Flujo!BG69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH69>0,1,IF(Flujo!BH69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI69>0,1,IF(Flujo!BI69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ69>0,1,IF(Flujo!BJ69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK69>0,1,IF(Flujo!BK69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL69>0,1,IF(Flujo!BL69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM69>0,1,IF(Flujo!BM69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN69>0,1,IF(Flujo!BN69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO69>0,1,IF(Flujo!BO69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP69>0,1,IF(Flujo!BP69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ69>0,1,IF(Flujo!BQ69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR69>0,1,IF(Flujo!BR69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS69>0,1,IF(Flujo!BS69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT69>0,1,IF(Flujo!BT69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU69>0,1,IF(Flujo!BU69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV69>0,1,IF(Flujo!BV69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW69>0,1,IF(Flujo!BW69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX69>0,1,IF(Flujo!BX69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY69>0,1,IF(Flujo!BY69<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ69>0,1,IF(Flujo!BZ69<0,1,\"\"))","v":""}]
["7.- GASTOS OPERACIONALES",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D70>0,1,IF(Flujo!D70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E70>0,1,IF(Flujo!E70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F70>0,1,IF(Flujo!F70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G70>0,1,IF(Flujo!G70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H70>0,1,IF(Flujo!H70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I70>0,1,IF(Flujo!I70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J70>0,1,IF(Flujo!J70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K70>0,1,IF(Flujo!K70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L70>0,1,IF(Flujo!L70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M70>0,1,IF(Flujo!M70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N70>0,1,IF(Flujo!N70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O70>0,1,IF(Flujo!O70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P70>0,1,IF(Flujo!P70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q70>0,1,IF(Flujo!Q70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R70>0,1,IF(Flujo!R70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S70>0,1,IF(Flujo!S70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T70>0,1,IF(Flujo!T70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U70>0,1,IF(Flujo!U70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V70>0,1,IF(Flujo!V70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W70>0,1,IF(Flujo!W70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X70>0,1,IF(Flujo!X70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y70>0,1,IF(Flujo!Y70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z70>0,1,IF(Flujo!Z70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA70>0,1,IF(Flujo!AA70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB70>0,1,IF(Flujo!AB70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC70>0,1,IF(Flujo!AC70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD70>0,1,IF(Flujo!AD70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE70>0,1,IF(Flujo!AE70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF70>0,1,IF(Flujo!AF70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG70>0,1,IF(Flujo!AG70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH70>0,1,IF(Flujo!AH70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI70>0,1,IF(Flujo!AI70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ70>0,1,IF(Flujo!AJ70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK70>0,1,IF(Flujo!AK70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL70>0,1,IF(Flujo!AL70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM70>0,1,IF(Flujo!AM70<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN70>0,1,IF(Flujo!AN70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO70>0,1,IF(Flujo!AO70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP70>0,1,IF(Flujo!AP70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ70>0,1,IF(Flujo!AQ70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR70>0,1,IF(Flujo!AR70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS70>0,1,IF(Flujo!AS70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT70>0,1,IF(Flujo!AT70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU70>0,1,IF(Flujo!AU70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV70>0,1,IF(Flujo!AV70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW70>0,1,IF(Flujo!AW70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX70>0,1,IF(Flujo!AX70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY70>0,1,IF(Flujo!AY70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ70>0,1,IF(Flujo!AZ70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA70>0,1,IF(Flujo!BA70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB70>0,1,IF(Flujo!BB70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC70>0,1,IF(Flujo!BC70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD70>0,1,IF(Flujo!BD70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE70>0,1,IF(Flujo!BE70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF70>0,1,IF(Flujo!BF70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG70>0,1,IF(Flujo!BG70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH70>0,1,IF(Flujo!BH70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI70>0,1,IF(Flujo!BI70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ70>0,1,IF(Flujo!BJ70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK70>0,1,IF(Flujo!BK70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL70>0,1,IF(Flujo!BL70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM70>0,1,IF(Flujo!BM70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN70>0,1,IF(Flujo!BN70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO70>0,1,IF(Flujo!BO70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP70>0,1,IF(Flujo!BP70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ70>0,1,IF(Flujo!BQ70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR70>0,1,IF(Flujo!BR70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS70>0,1,IF(Flujo!BS70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT70>0,1,IF(Flujo!BT70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU70>0,1,IF(Flujo!BU70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV70>0,1,IF(Flujo!BV70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW70>0,1,IF(Flujo!BW70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX70>0,1,IF(Flujo!BX70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY70>0,1,IF(Flujo!BY70<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ70>0,1,IF(Flujo!BZ70<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C96","v":"Habilitación E.C."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D71>0,1,IF(Flujo!D71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E71>0,1,IF(Flujo!E71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F71>0,1,IF(Flujo!F71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G71>0,1,IF(Flujo!G71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H71>0,1,IF(Flujo!H71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I71>0,1,IF(Flujo!I71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J71>0,1,IF(Flujo!J71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K71>0,1,IF(Flujo!K71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L71>0,1,IF(Flujo!L71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M71>0,1,IF(Flujo!M71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N71>0,1,IF(Flujo!N71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O71>0,1,IF(Flujo!O71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P71>0,1,IF(Flujo!P71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q71>0,1,IF(Flujo!Q71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R71>0,1,IF(Flujo!R71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S71>0,1,IF(Flujo!S71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T71>0,1,IF(Flujo!T71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U71>0,1,IF(Flujo!U71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V71>0,1,IF(Flujo!V71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W71>0,1,IF(Flujo!W71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X71>0,1,IF(Flujo!X71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y71>0,1,IF(Flujo!Y71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z71>0,1,IF(Flujo!Z71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA71>0,1,IF(Flujo!AA71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB71>0,1,IF(Flujo!AB71<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC71>0,1,IF(Flujo!AC71<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD71>0,1,IF(Flujo!AD71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE71>0,1,IF(Flujo!AE71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF71>0,1,IF(Flujo!AF71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG71>0,1,IF(Flujo!AG71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH71>0,1,IF(Flujo!AH71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI71>0,1,IF(Flujo!AI71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ71>0,1,IF(Flujo!AJ71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK71>0,1,IF(Flujo!AK71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL71>0,1,IF(Flujo!AL71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM71>0,1,IF(Flujo!AM71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN71>0,1,IF(Flujo!AN71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO71>0,1,IF(Flujo!AO71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP71>0,1,IF(Flujo!AP71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ71>0,1,IF(Flujo!AQ71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR71>0,1,IF(Flujo!AR71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS71>0,1,IF(Flujo!AS71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT71>0,1,IF(Flujo!AT71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU71>0,1,IF(Flujo!AU71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV71>0,1,IF(Flujo!AV71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW71>0,1,IF(Flujo!AW71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX71>0,1,IF(Flujo!AX71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY71>0,1,IF(Flujo!AY71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ71>0,1,IF(Flujo!AZ71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA71>0,1,IF(Flujo!BA71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB71>0,1,IF(Flujo!BB71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC71>0,1,IF(Flujo!BC71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD71>0,1,IF(Flujo!BD71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE71>0,1,IF(Flujo!BE71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF71>0,1,IF(Flujo!BF71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG71>0,1,IF(Flujo!BG71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH71>0,1,IF(Flujo!BH71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI71>0,1,IF(Flujo!BI71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ71>0,1,IF(Flujo!BJ71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK71>0,1,IF(Flujo!BK71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL71>0,1,IF(Flujo!BL71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM71>0,1,IF(Flujo!BM71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN71>0,1,IF(Flujo!BN71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO71>0,1,IF(Flujo!BO71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP71>0,1,IF(Flujo!BP71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ71>0,1,IF(Flujo!BQ71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR71>0,1,IF(Flujo!BR71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS71>0,1,IF(Flujo!BS71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT71>0,1,IF(Flujo!BT71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU71>0,1,IF(Flujo!BU71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV71>0,1,IF(Flujo!BV71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW71>0,1,IF(Flujo!BW71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX71>0,1,IF(Flujo!BX71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY71>0,1,IF(Flujo!BY71<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ71>0,1,IF(Flujo!BZ71<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C97","v":"Mantención de Stock"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D72>0,1,IF(Flujo!D72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E72>0,1,IF(Flujo!E72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F72>0,1,IF(Flujo!F72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G72>0,1,IF(Flujo!G72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H72>0,1,IF(Flujo!H72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I72>0,1,IF(Flujo!I72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J72>0,1,IF(Flujo!J72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K72>0,1,IF(Flujo!K72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L72>0,1,IF(Flujo!L72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M72>0,1,IF(Flujo!M72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N72>0,1,IF(Flujo!N72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O72>0,1,IF(Flujo!O72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P72>0,1,IF(Flujo!P72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q72>0,1,IF(Flujo!Q72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R72>0,1,IF(Flujo!R72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S72>0,1,IF(Flujo!S72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T72>0,1,IF(Flujo!T72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U72>0,1,IF(Flujo!U72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V72>0,1,IF(Flujo!V72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W72>0,1,IF(Flujo!W72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X72>0,1,IF(Flujo!X72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y72>0,1,IF(Flujo!Y72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z72>0,1,IF(Flujo!Z72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA72>0,1,IF(Flujo!AA72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB72>0,1,IF(Flujo!AB72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC72>0,1,IF(Flujo!AC72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD72>0,1,IF(Flujo!AD72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE72>0,1,IF(Flujo!AE72<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF72>0,1,IF(Flujo!AF72<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG72>0,1,IF(Flujo!AG72<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH72>0,1,IF(Flujo!AH72<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI72>0,1,IF(Flujo!AI72<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ72>0,1,IF(Flujo!AJ72<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK72>0,1,IF(Flujo!AK72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL72>0,1,IF(Flujo!AL72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM72>0,1,IF(Flujo!AM72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN72>0,1,IF(Flujo!AN72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO72>0,1,IF(Flujo!AO72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP72>0,1,IF(Flujo!AP72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ72>0,1,IF(Flujo!AQ72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR72>0,1,IF(Flujo!AR72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS72>0,1,IF(Flujo!AS72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT72>0,1,IF(Flujo!AT72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU72>0,1,IF(Flujo!AU72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV72>0,1,IF(Flujo!AV72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW72>0,1,IF(Flujo!AW72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX72>0,1,IF(Flujo!AX72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY72>0,1,IF(Flujo!AY72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ72>0,1,IF(Flujo!AZ72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA72>0,1,IF(Flujo!BA72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB72>0,1,IF(Flujo!BB72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC72>0,1,IF(Flujo!BC72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD72>0,1,IF(Flujo!BD72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE72>0,1,IF(Flujo!BE72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF72>0,1,IF(Flujo!BF72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG72>0,1,IF(Flujo!BG72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH72>0,1,IF(Flujo!BH72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI72>0,1,IF(Flujo!BI72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ72>0,1,IF(Flujo!BJ72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK72>0,1,IF(Flujo!BK72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL72>0,1,IF(Flujo!BL72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM72>0,1,IF(Flujo!BM72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN72>0,1,IF(Flujo!BN72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO72>0,1,IF(Flujo!BO72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP72>0,1,IF(Flujo!BP72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ72>0,1,IF(Flujo!BQ72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR72>0,1,IF(Flujo!BR72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS72>0,1,IF(Flujo!BS72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT72>0,1,IF(Flujo!BT72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU72>0,1,IF(Flujo!BU72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV72>0,1,IF(Flujo!BV72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW72>0,1,IF(Flujo!BW72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX72>0,1,IF(Flujo!BX72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY72>0,1,IF(Flujo!BY72<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ72>0,1,IF(Flujo!BZ72<0,1,\"\"))","v":""}]
["IVA Gastos Operacionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D73>0,1,IF(Flujo!D73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E73>0,1,IF(Flujo!E73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F73>0,1,IF(Flujo!F73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G73>0,1,IF(Flujo!G73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H73>0,1,IF(Flujo!H73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I73>0,1,IF(Flujo!I73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J73>0,1,IF(Flujo!J73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K73>0,1,IF(Flujo!K73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L73>0,1,IF(Flujo!L73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M73>0,1,IF(Flujo!M73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N73>0,1,IF(Flujo!N73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O73>0,1,IF(Flujo!O73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P73>0,1,IF(Flujo!P73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q73>0,1,IF(Flujo!Q73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R73>0,1,IF(Flujo!R73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S73>0,1,IF(Flujo!S73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T73>0,1,IF(Flujo!T73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U73>0,1,IF(Flujo!U73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V73>0,1,IF(Flujo!V73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W73>0,1,IF(Flujo!W73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X73>0,1,IF(Flujo!X73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y73>0,1,IF(Flujo!Y73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z73>0,1,IF(Flujo!Z73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA73>0,1,IF(Flujo!AA73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB73>0,1,IF(Flujo!AB73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC73>0,1,IF(Flujo!AC73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD73>0,1,IF(Flujo!AD73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE73>0,1,IF(Flujo!AE73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF73>0,1,IF(Flujo!AF73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG73>0,1,IF(Flujo!AG73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH73>0,1,IF(Flujo!AH73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI73>0,1,IF(Flujo!AI73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ73>0,1,IF(Flujo!AJ73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK73>0,1,IF(Flujo!AK73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL73>0,1,IF(Flujo!AL73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM73>0,1,IF(Flujo!AM73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN73>0,1,IF(Flujo!AN73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO73>0,1,IF(Flujo!AO73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP73>0,1,IF(Flujo!AP73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ73>0,1,IF(Flujo!AQ73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR73>0,1,IF(Flujo!AR73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS73>0,1,IF(Flujo!AS73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT73>0,1,IF(Flujo!AT73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU73>0,1,IF(Flujo!AU73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV73>0,1,IF(Flujo!AV73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW73>0,1,IF(Flujo!AW73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX73>0,1,IF(Flujo!AX73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY73>0,1,IF(Flujo!AY73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ73>0,1,IF(Flujo!AZ73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA73>0,1,IF(Flujo!BA73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB73>0,1,IF(Flujo!BB73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC73>0,1,IF(Flujo!BC73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD73>0,1,IF(Flujo!BD73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE73>0,1,IF(Flujo!BE73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF73>0,1,IF(Flujo!BF73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG73>0,1,IF(Flujo!BG73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH73>0,1,IF(Flujo!BH73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI73>0,1,IF(Flujo!BI73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ73>0,1,IF(Flujo!BJ73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK73>0,1,IF(Flujo!BK73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL73>0,1,IF(Flujo!BL73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM73>0,1,IF(Flujo!BM73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN73>0,1,IF(Flujo!BN73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO73>0,1,IF(Flujo!BO73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP73>0,1,IF(Flujo!BP73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ73>0,1,IF(Flujo!BQ73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR73>0,1,IF(Flujo!BR73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS73>0,1,IF(Flujo!BS73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT73>0,1,IF(Flujo!BT73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU73>0,1,IF(Flujo!BU73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV73>0,1,IF(Flujo!BV73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW73>0,1,IF(Flujo!BW73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX73>0,1,IF(Flujo!BX73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY73>0,1,IF(Flujo!BY73<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ73>0,1,IF(Flujo!BZ73<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D74>0,1,IF(Flujo!D74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E74>0,1,IF(Flujo!E74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F74>0,1,IF(Flujo!F74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G74>0,1,IF(Flujo!G74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H74>0,1,IF(Flujo!H74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I74>0,1,IF(Flujo!I74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J74>0,1,IF(Flujo!J74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K74>0,1,IF(Flujo!K74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L74>0,1,IF(Flujo!L74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M74>0,1,IF(Flujo!M74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N74>0,1,IF(Flujo!N74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O74>0,1,IF(Flujo!O74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P74>0,1,IF(Flujo!P74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q74>0,1,IF(Flujo!Q74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R74>0,1,IF(Flujo!R74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S74>0,1,IF(Flujo!S74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T74>0,1,IF(Flujo!T74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U74>0,1,IF(Flujo!U74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V74>0,1,IF(Flujo!V74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W74>0,1,IF(Flujo!W74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X74>0,1,IF(Flujo!X74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y74>0,1,IF(Flujo!Y74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z74>0,1,IF(Flujo!Z74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA74>0,1,IF(Flujo!AA74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB74>0,1,IF(Flujo!AB74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC74>0,1,IF(Flujo!AC74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD74>0,1,IF(Flujo!AD74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE74>0,1,IF(Flujo!AE74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF74>0,1,IF(Flujo!AF74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG74>0,1,IF(Flujo!AG74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH74>0,1,IF(Flujo!AH74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI74>0,1,IF(Flujo!AI74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ74>0,1,IF(Flujo!AJ74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK74>0,1,IF(Flujo!AK74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL74>0,1,IF(Flujo!AL74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM74>0,1,IF(Flujo!AM74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN74>0,1,IF(Flujo!AN74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO74>0,1,IF(Flujo!AO74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP74>0,1,IF(Flujo!AP74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ74>0,1,IF(Flujo!AQ74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR74>0,1,IF(Flujo!AR74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS74>0,1,IF(Flujo!AS74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT74>0,1,IF(Flujo!AT74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU74>0,1,IF(Flujo!AU74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV74>0,1,IF(Flujo!AV74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW74>0,1,IF(Flujo!AW74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX74>0,1,IF(Flujo!AX74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY74>0,1,IF(Flujo!AY74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ74>0,1,IF(Flujo!AZ74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA74>0,1,IF(Flujo!BA74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB74>0,1,IF(Flujo!BB74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC74>0,1,IF(Flujo!BC74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD74>0,1,IF(Flujo!BD74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE74>0,1,IF(Flujo!BE74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF74>0,1,IF(Flujo!BF74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG74>0,1,IF(Flujo!BG74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH74>0,1,IF(Flujo!BH74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI74>0,1,IF(Flujo!BI74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ74>0,1,IF(Flujo!BJ74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK74>0,1,IF(Flujo!BK74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL74>0,1,IF(Flujo!BL74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM74>0,1,IF(Flujo!BM74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN74>0,1,IF(Flujo!BN74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO74>0,1,IF(Flujo!BO74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP74>0,1,IF(Flujo!BP74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ74>0,1,IF(Flujo!BQ74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR74>0,1,IF(Flujo!BR74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS74>0,1,IF(Flujo!BS74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT74>0,1,IF(Flujo!BT74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU74>0,1,IF(Flujo!BU74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV74>0,1,IF(Flujo!BV74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW74>0,1,IF(Flujo!BW74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX74>0,1,IF(Flujo!BX74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY74>0,1,IF(Flujo!BY74<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ74>0,1,IF(Flujo!BZ74<0,1,\"\"))","v":""}]
["Total Gastos Operacionales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D75>0,1,IF(Flujo!D75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E75>0,1,IF(Flujo!E75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F75>0,1,IF(Flujo!F75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G75>0,1,IF(Flujo!G75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H75>0,1,IF(Flujo!H75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I75>0,1,IF(Flujo!I75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J75>0,1,IF(Flujo!J75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K75>0,1,IF(Flujo!K75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L75>0,1,IF(Flujo!L75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M75>0,1,IF(Flujo!M75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N75>0,1,IF(Flujo!N75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O75>0,1,IF(Flujo!O75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P75>0,1,IF(Flujo!P75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q75>0,1,IF(Flujo!Q75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R75>0,1,IF(Flujo!R75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S75>0,1,IF(Flujo!S75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T75>0,1,IF(Flujo!T75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U75>0,1,IF(Flujo!U75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V75>0,1,IF(Flujo!V75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W75>0,1,IF(Flujo!W75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X75>0,1,IF(Flujo!X75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y75>0,1,IF(Flujo!Y75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z75>0,1,IF(Flujo!Z75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA75>0,1,IF(Flujo!AA75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB75>0,1,IF(Flujo!AB75<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC75>0,1,IF(Flujo!AC75<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD75>0,1,IF(Flujo!AD75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE75>0,1,IF(Flujo!AE75<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF75>0,1,IF(Flujo!AF75<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG75>0,1,IF(Flujo!AG75<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH75>0,1,IF(Flujo!AH75<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI75>0,1,IF(Flujo!AI75<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ75>0,1,IF(Flujo!AJ75<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK75>0,1,IF(Flujo!AK75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL75>0,1,IF(Flujo!AL75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM75>0,1,IF(Flujo!AM75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN75>0,1,IF(Flujo!AN75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO75>0,1,IF(Flujo!AO75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP75>0,1,IF(Flujo!AP75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ75>0,1,IF(Flujo!AQ75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR75>0,1,IF(Flujo!AR75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS75>0,1,IF(Flujo!AS75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT75>0,1,IF(Flujo!AT75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU75>0,1,IF(Flujo!AU75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV75>0,1,IF(Flujo!AV75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW75>0,1,IF(Flujo!AW75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX75>0,1,IF(Flujo!AX75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY75>0,1,IF(Flujo!AY75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ75>0,1,IF(Flujo!AZ75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA75>0,1,IF(Flujo!BA75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB75>0,1,IF(Flujo!BB75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC75>0,1,IF(Flujo!BC75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD75>0,1,IF(Flujo!BD75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE75>0,1,IF(Flujo!BE75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF75>0,1,IF(Flujo!BF75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG75>0,1,IF(Flujo!BG75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH75>0,1,IF(Flujo!BH75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI75>0,1,IF(Flujo!BI75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ75>0,1,IF(Flujo!BJ75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK75>0,1,IF(Flujo!BK75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL75>0,1,IF(Flujo!BL75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM75>0,1,IF(Flujo!BM75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN75>0,1,IF(Flujo!BN75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO75>0,1,IF(Flujo!BO75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP75>0,1,IF(Flujo!BP75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ75>0,1,IF(Flujo!BQ75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR75>0,1,IF(Flujo!BR75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS75>0,1,IF(Flujo!BS75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT75>0,1,IF(Flujo!BT75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU75>0,1,IF(Flujo!BU75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV75>0,1,IF(Flujo!BV75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW75>0,1,IF(Flujo!BW75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX75>0,1,IF(Flujo!BX75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY75>0,1,IF(Flujo!BY75<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ75>0,1,IF(Flujo!BZ75<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D76>0,1,IF(Flujo!D76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E76>0,1,IF(Flujo!E76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F76>0,1,IF(Flujo!F76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G76>0,1,IF(Flujo!G76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H76>0,1,IF(Flujo!H76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I76>0,1,IF(Flujo!I76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J76>0,1,IF(Flujo!J76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K76>0,1,IF(Flujo!K76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L76>0,1,IF(Flujo!L76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M76>0,1,IF(Flujo!M76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N76>0,1,IF(Flujo!N76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O76>0,1,IF(Flujo!O76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P76>0,1,IF(Flujo!P76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q76>0,1,IF(Flujo!Q76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R76>0,1,IF(Flujo!R76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S76>0,1,IF(Flujo!S76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T76>0,1,IF(Flujo!T76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U76>0,1,IF(Flujo!U76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V76>0,1,IF(Flujo!V76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W76>0,1,IF(Flujo!W76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X76>0,1,IF(Flujo!X76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y76>0,1,IF(Flujo!Y76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z76>0,1,IF(Flujo!Z76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA76>0,1,IF(Flujo!AA76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB76>0,1,IF(Flujo!AB76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC76>0,1,IF(Flujo!AC76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD76>0,1,IF(Flujo!AD76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE76>0,1,IF(Flujo!AE76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF76>0,1,IF(Flujo!AF76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG76>0,1,IF(Flujo!AG76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH76>0,1,IF(Flujo!AH76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI76>0,1,IF(Flujo!AI76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ76>0,1,IF(Flujo!AJ76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK76>0,1,IF(Flujo!AK76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL76>0,1,IF(Flujo!AL76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM76>0,1,IF(Flujo!AM76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN76>0,1,IF(Flujo!AN76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO76>0,1,IF(Flujo!AO76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP76>0,1,IF(Flujo!AP76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ76>0,1,IF(Flujo!AQ76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR76>0,1,IF(Flujo!AR76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS76>0,1,IF(Flujo!AS76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT76>0,1,IF(Flujo!AT76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU76>0,1,IF(Flujo!AU76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV76>0,1,IF(Flujo!AV76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW76>0,1,IF(Flujo!AW76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX76>0,1,IF(Flujo!AX76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY76>0,1,IF(Flujo!AY76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ76>0,1,IF(Flujo!AZ76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA76>0,1,IF(Flujo!BA76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB76>0,1,IF(Flujo!BB76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC76>0,1,IF(Flujo!BC76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD76>0,1,IF(Flujo!BD76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE76>0,1,IF(Flujo!BE76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF76>0,1,IF(Flujo!BF76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG76>0,1,IF(Flujo!BG76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH76>0,1,IF(Flujo!BH76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI76>0,1,IF(Flujo!BI76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ76>0,1,IF(Flujo!BJ76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK76>0,1,IF(Flujo!BK76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL76>0,1,IF(Flujo!BL76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM76>0,1,IF(Flujo!BM76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN76>0,1,IF(Flujo!BN76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO76>0,1,IF(Flujo!BO76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP76>0,1,IF(Flujo!BP76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ76>0,1,IF(Flujo!BQ76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR76>0,1,IF(Flujo!BR76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS76>0,1,IF(Flujo!BS76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT76>0,1,IF(Flujo!BT76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU76>0,1,IF(Flujo!BU76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV76>0,1,IF(Flujo!BV76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW76>0,1,IF(Flujo!BW76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX76>0,1,IF(Flujo!BX76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY76>0,1,IF(Flujo!BY76<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ76>0,1,IF(Flujo!BZ76<0,1,\"\"))","v":""}]
["8.-  GASTOS FINANCIEROS",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D77>0,1,IF(Flujo!D77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E77>0,1,IF(Flujo!E77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F77>0,1,IF(Flujo!F77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G77>0,1,IF(Flujo!G77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H77>0,1,IF(Flujo!H77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I77>0,1,IF(Flujo!I77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J77>0,1,IF(Flujo!J77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K77>0,1,IF(Flujo!K77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L77>0,1,IF(Flujo!L77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M77>0,1,IF(Flujo!M77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N77>0,1,IF(Flujo!N77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O77>0,1,IF(Flujo!O77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P77>0,1,IF(Flujo!P77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q77>0,1,IF(Flujo!Q77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R77>0,1,IF(Flujo!R77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S77>0,1,IF(Flujo!S77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T77>0,1,IF(Flujo!T77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U77>0,1,IF(Flujo!U77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V77>0,1,IF(Flujo!V77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W77>0,1,IF(Flujo!W77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X77>0,1,IF(Flujo!X77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y77>0,1,IF(Flujo!Y77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z77>0,1,IF(Flujo!Z77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA77>0,1,IF(Flujo!AA77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB77>0,1,IF(Flujo!AB77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC77>0,1,IF(Flujo!AC77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD77>0,1,IF(Flujo!AD77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE77>0,1,IF(Flujo!AE77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF77>0,1,IF(Flujo!AF77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG77>0,1,IF(Flujo!AG77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH77>0,1,IF(Flujo!AH77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI77>0,1,IF(Flujo!AI77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ77>0,1,IF(Flujo!AJ77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK77>0,1,IF(Flujo!AK77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL77>0,1,IF(Flujo!AL77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM77>0,1,IF(Flujo!AM77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN77>0,1,IF(Flujo!AN77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO77>0,1,IF(Flujo!AO77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP77>0,1,IF(Flujo!AP77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ77>0,1,IF(Flujo!AQ77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR77>0,1,IF(Flujo!AR77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS77>0,1,IF(Flujo!AS77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT77>0,1,IF(Flujo!AT77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU77>0,1,IF(Flujo!AU77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV77>0,1,IF(Flujo!AV77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW77>0,1,IF(Flujo!AW77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX77>0,1,IF(Flujo!AX77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY77>0,1,IF(Flujo!AY77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ77>0,1,IF(Flujo!AZ77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA77>0,1,IF(Flujo!BA77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB77>0,1,IF(Flujo!BB77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC77>0,1,IF(Flujo!BC77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD77>0,1,IF(Flujo!BD77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE77>0,1,IF(Flujo!BE77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF77>0,1,IF(Flujo!BF77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG77>0,1,IF(Flujo!BG77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH77>0,1,IF(Flujo!BH77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI77>0,1,IF(Flujo!BI77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ77>0,1,IF(Flujo!BJ77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK77>0,1,IF(Flujo!BK77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL77>0,1,IF(Flujo!BL77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM77>0,1,IF(Flujo!BM77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN77>0,1,IF(Flujo!BN77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO77>0,1,IF(Flujo!BO77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP77>0,1,IF(Flujo!BP77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ77>0,1,IF(Flujo!BQ77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR77>0,1,IF(Flujo!BR77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS77>0,1,IF(Flujo!BS77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT77>0,1,IF(Flujo!BT77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU77>0,1,IF(Flujo!BU77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV77>0,1,IF(Flujo!BV77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW77>0,1,IF(Flujo!BW77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX77>0,1,IF(Flujo!BX77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY77>0,1,IF(Flujo!BY77<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ77>0,1,IF(Flujo!BZ77<0,1,\"\"))","v":""}]
["   Intereses",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D78>0,1,IF(Flujo!D78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E78>0,1,IF(Flujo!E78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F78>0,1,IF(Flujo!F78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G78>0,1,IF(Flujo!G78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H78>0,1,IF(Flujo!H78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I78>0,1,IF(Flujo!I78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J78>0,1,IF(Flujo!J78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K78>0,1,IF(Flujo!K78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L78>0,1,IF(Flujo!L78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M78>0,1,IF(Flujo!M78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N78>0,1,IF(Flujo!N78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O78>0,1,IF(Flujo!O78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P78>0,1,IF(Flujo!P78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q78>0,1,IF(Flujo!Q78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R78>0,1,IF(Flujo!R78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S78>0,1,IF(Flujo!S78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T78>0,1,IF(Flujo!T78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U78>0,1,IF(Flujo!U78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V78>0,1,IF(Flujo!V78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W78>0,1,IF(Flujo!W78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X78>0,1,IF(Flujo!X78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y78>0,1,IF(Flujo!Y78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z78>0,1,IF(Flujo!Z78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA78>0,1,IF(Flujo!AA78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB78>0,1,IF(Flujo!AB78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC78>0,1,IF(Flujo!AC78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD78>0,1,IF(Flujo!AD78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE78>0,1,IF(Flujo!AE78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF78>0,1,IF(Flujo!AF78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG78>0,1,IF(Flujo!AG78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH78>0,1,IF(Flujo!AH78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI78>0,1,IF(Flujo!AI78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ78>0,1,IF(Flujo!AJ78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK78>0,1,IF(Flujo!AK78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL78>0,1,IF(Flujo!AL78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM78>0,1,IF(Flujo!AM78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN78>0,1,IF(Flujo!AN78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO78>0,1,IF(Flujo!AO78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP78>0,1,IF(Flujo!AP78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ78>0,1,IF(Flujo!AQ78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR78>0,1,IF(Flujo!AR78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS78>0,1,IF(Flujo!AS78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT78>0,1,IF(Flujo!AT78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU78>0,1,IF(Flujo!AU78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV78>0,1,IF(Flujo!AV78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW78>0,1,IF(Flujo!AW78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX78>0,1,IF(Flujo!AX78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY78>0,1,IF(Flujo!AY78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ78>0,1,IF(Flujo!AZ78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA78>0,1,IF(Flujo!BA78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB78>0,1,IF(Flujo!BB78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC78>0,1,IF(Flujo!BC78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD78>0,1,IF(Flujo!BD78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE78>0,1,IF(Flujo!BE78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF78>0,1,IF(Flujo!BF78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG78>0,1,IF(Flujo!BG78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH78>0,1,IF(Flujo!BH78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI78>0,1,IF(Flujo!BI78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ78>0,1,IF(Flujo!BJ78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK78>0,1,IF(Flujo!BK78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL78>0,1,IF(Flujo!BL78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM78>0,1,IF(Flujo!BM78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN78>0,1,IF(Flujo!BN78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO78>0,1,IF(Flujo!BO78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP78>0,1,IF(Flujo!BP78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ78>0,1,IF(Flujo!BQ78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR78>0,1,IF(Flujo!BR78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS78>0,1,IF(Flujo!BS78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT78>0,1,IF(Flujo!BT78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU78>0,1,IF(Flujo!BU78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV78>0,1,IF(Flujo!BV78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW78>0,1,IF(Flujo!BW78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX78>0,1,IF(Flujo!BX78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY78>0,1,IF(Flujo!BY78<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ78>0,1,IF(Flujo!BZ78<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D79>0,1,IF(Flujo!D79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!E79>0,1,IF(Flujo!E79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!F79>0,1,IF(Flujo!F79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!G79>0,1,IF(Flujo!G79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!H79>0,1,IF(Flujo!H79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!I79>0,1,IF(Flujo!I79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!J79>0,1,IF(Flujo!J79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K79>0,1,IF(Flujo!K79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L79>0,1,IF(Flujo!L79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M79>0,1,IF(Flujo!M79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N79>0,1,IF(Flujo!N79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O79>0,1,IF(Flujo!O79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P79>0,1,IF(Flujo!P79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q79>0,1,IF(Flujo!Q79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R79>0,1,IF(Flujo!R79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S79>0,1,IF(Flujo!S79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T79>0,1,IF(Flujo!T79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U79>0,1,IF(Flujo!U79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V79>0,1,IF(Flujo!V79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W79>0,1,IF(Flujo!W79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X79>0,1,IF(Flujo!X79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y79>0,1,IF(Flujo!Y79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z79>0,1,IF(Flujo!Z79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA79>0,1,IF(Flujo!AA79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB79>0,1,IF(Flujo!AB79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC79>0,1,IF(Flujo!AC79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD79>0,1,IF(Flujo!AD79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE79>0,1,IF(Flujo!AE79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF79>0,1,IF(Flujo!AF79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG79>0,1,IF(Flujo!AG79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH79>0,1,IF(Flujo!AH79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI79>0,1,IF(Flujo!AI79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ79>0,1,IF(Flujo!AJ79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK79>0,1,IF(Flujo!AK79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL79>0,1,IF(Flujo!AL79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM79>0,1,IF(Flujo!AM79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN79>0,1,IF(Flujo!AN79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO79>0,1,IF(Flujo!AO79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP79>0,1,IF(Flujo!AP79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ79>0,1,IF(Flujo!AQ79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AR79>0,1,IF(Flujo!AR79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AS79>0,1,IF(Flujo!AS79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AT79>0,1,IF(Flujo!AT79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AU79>0,1,IF(Flujo!AU79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AV79>0,1,IF(Flujo!AV79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AW79>0,1,IF(Flujo!AW79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AX79>0,1,IF(Flujo!AX79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AY79>0,1,IF(Flujo!AY79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AZ79>0,1,IF(Flujo!AZ79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BA79>0,1,IF(Flujo!BA79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BB79>0,1,IF(Flujo!BB79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BC79>0,1,IF(Flujo!BC79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BD79>0,1,IF(Flujo!BD79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BE79>0,1,IF(Flujo!BE79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BF79>0,1,IF(Flujo!BF79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BG79>0,1,IF(Flujo!BG79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BH79>0,1,IF(Flujo!BH79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BI79>0,1,IF(Flujo!BI79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BJ79>0,1,IF(Flujo!BJ79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BK79>0,1,IF(Flujo!BK79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BL79>0,1,IF(Flujo!BL79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BM79>0,1,IF(Flujo!BM79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BN79>0,1,IF(Flujo!BN79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BO79>0,1,IF(Flujo!BO79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BP79>0,1,IF(Flujo!BP79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BQ79>0,1,IF(Flujo!BQ79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BR79>0,1,IF(Flujo!BR79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BS79>0,1,IF(Flujo!BS79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BT79>0,1,IF(Flujo!BT79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BU79>0,1,IF(Flujo!BU79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BV79>0,1,IF(Flujo!BV79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BW79>0,1,IF(Flujo!BW79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BX79>0,1,IF(Flujo!BX79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BY79>0,1,IF(Flujo!BY79<0,1,\"\"))","v":1},{"$f":"IF(Flujo!BZ79>0,1,IF(Flujo!BZ79<0,1,\"\"))","v":1}]
["   Total Gastos Financieros",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D80>0,1,IF(Flujo!D80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E80>0,1,IF(Flujo!E80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!F80>0,1,IF(Flujo!F80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!G80>0,1,IF(Flujo!G80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!H80>0,1,IF(Flujo!H80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!I80>0,1,IF(Flujo!I80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!J80>0,1,IF(Flujo!J80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K80>0,1,IF(Flujo!K80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L80>0,1,IF(Flujo!L80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M80>0,1,IF(Flujo!M80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N80>0,1,IF(Flujo!N80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O80>0,1,IF(Flujo!O80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P80>0,1,IF(Flujo!P80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q80>0,1,IF(Flujo!Q80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R80>0,1,IF(Flujo!R80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S80>0,1,IF(Flujo!S80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T80>0,1,IF(Flujo!T80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U80>0,1,IF(Flujo!U80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V80>0,1,IF(Flujo!V80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W80>0,1,IF(Flujo!W80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X80>0,1,IF(Flujo!X80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y80>0,1,IF(Flujo!Y80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z80>0,1,IF(Flujo!Z80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA80>0,1,IF(Flujo!AA80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB80>0,1,IF(Flujo!AB80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC80>0,1,IF(Flujo!AC80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD80>0,1,IF(Flujo!AD80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE80>0,1,IF(Flujo!AE80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF80>0,1,IF(Flujo!AF80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG80>0,1,IF(Flujo!AG80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH80>0,1,IF(Flujo!AH80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI80>0,1,IF(Flujo!AI80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ80>0,1,IF(Flujo!AJ80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK80>0,1,IF(Flujo!AK80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL80>0,1,IF(Flujo!AL80<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM80>0,1,IF(Flujo!AM80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN80>0,1,IF(Flujo!AN80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO80>0,1,IF(Flujo!AO80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP80>0,1,IF(Flujo!AP80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ80>0,1,IF(Flujo!AQ80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR80>0,1,IF(Flujo!AR80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS80>0,1,IF(Flujo!AS80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT80>0,1,IF(Flujo!AT80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU80>0,1,IF(Flujo!AU80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV80>0,1,IF(Flujo!AV80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW80>0,1,IF(Flujo!AW80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX80>0,1,IF(Flujo!AX80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY80>0,1,IF(Flujo!AY80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ80>0,1,IF(Flujo!AZ80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA80>0,1,IF(Flujo!BA80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB80>0,1,IF(Flujo!BB80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC80>0,1,IF(Flujo!BC80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD80>0,1,IF(Flujo!BD80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE80>0,1,IF(Flujo!BE80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF80>0,1,IF(Flujo!BF80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG80>0,1,IF(Flujo!BG80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH80>0,1,IF(Flujo!BH80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI80>0,1,IF(Flujo!BI80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ80>0,1,IF(Flujo!BJ80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK80>0,1,IF(Flujo!BK80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL80>0,1,IF(Flujo!BL80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM80>0,1,IF(Flujo!BM80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN80>0,1,IF(Flujo!BN80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO80>0,1,IF(Flujo!BO80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP80>0,1,IF(Flujo!BP80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ80>0,1,IF(Flujo!BQ80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR80>0,1,IF(Flujo!BR80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS80>0,1,IF(Flujo!BS80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT80>0,1,IF(Flujo!BT80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU80>0,1,IF(Flujo!BU80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV80>0,1,IF(Flujo!BV80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW80>0,1,IF(Flujo!BW80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX80>0,1,IF(Flujo!BX80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY80>0,1,IF(Flujo!BY80<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ80>0,1,IF(Flujo!BZ80<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D81>0,1,IF(Flujo!D81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E81>0,1,IF(Flujo!E81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F81>0,1,IF(Flujo!F81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G81>0,1,IF(Flujo!G81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H81>0,1,IF(Flujo!H81<0,1,\"\"))","v":1},{"$f":"IF(Flujo!I81>0,1,IF(Flujo!I81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J81>0,1,IF(Flujo!J81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K81>0,1,IF(Flujo!K81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L81>0,1,IF(Flujo!L81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M81>0,1,IF(Flujo!M81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N81>0,1,IF(Flujo!N81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O81>0,1,IF(Flujo!O81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P81>0,1,IF(Flujo!P81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q81>0,1,IF(Flujo!Q81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R81>0,1,IF(Flujo!R81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S81>0,1,IF(Flujo!S81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T81>0,1,IF(Flujo!T81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U81>0,1,IF(Flujo!U81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V81>0,1,IF(Flujo!V81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W81>0,1,IF(Flujo!W81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X81>0,1,IF(Flujo!X81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y81>0,1,IF(Flujo!Y81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z81>0,1,IF(Flujo!Z81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA81>0,1,IF(Flujo!AA81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB81>0,1,IF(Flujo!AB81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC81>0,1,IF(Flujo!AC81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD81>0,1,IF(Flujo!AD81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE81>0,1,IF(Flujo!AE81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF81>0,1,IF(Flujo!AF81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG81>0,1,IF(Flujo!AG81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH81>0,1,IF(Flujo!AH81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI81>0,1,IF(Flujo!AI81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ81>0,1,IF(Flujo!AJ81<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK81>0,1,IF(Flujo!AK81<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL81>0,1,IF(Flujo!AL81<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM81>0,1,IF(Flujo!AM81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN81>0,1,IF(Flujo!AN81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO81>0,1,IF(Flujo!AO81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP81>0,1,IF(Flujo!AP81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ81>0,1,IF(Flujo!AQ81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR81>0,1,IF(Flujo!AR81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS81>0,1,IF(Flujo!AS81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT81>0,1,IF(Flujo!AT81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU81>0,1,IF(Flujo!AU81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV81>0,1,IF(Flujo!AV81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW81>0,1,IF(Flujo!AW81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX81>0,1,IF(Flujo!AX81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY81>0,1,IF(Flujo!AY81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ81>0,1,IF(Flujo!AZ81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA81>0,1,IF(Flujo!BA81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB81>0,1,IF(Flujo!BB81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC81>0,1,IF(Flujo!BC81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD81>0,1,IF(Flujo!BD81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE81>0,1,IF(Flujo!BE81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF81>0,1,IF(Flujo!BF81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG81>0,1,IF(Flujo!BG81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH81>0,1,IF(Flujo!BH81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI81>0,1,IF(Flujo!BI81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ81>0,1,IF(Flujo!BJ81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK81>0,1,IF(Flujo!BK81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL81>0,1,IF(Flujo!BL81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM81>0,1,IF(Flujo!BM81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN81>0,1,IF(Flujo!BN81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO81>0,1,IF(Flujo!BO81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP81>0,1,IF(Flujo!BP81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ81>0,1,IF(Flujo!BQ81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR81>0,1,IF(Flujo!BR81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS81>0,1,IF(Flujo!BS81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT81>0,1,IF(Flujo!BT81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU81>0,1,IF(Flujo!BU81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV81>0,1,IF(Flujo!BV81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW81>0,1,IF(Flujo!BW81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX81>0,1,IF(Flujo!BX81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY81>0,1,IF(Flujo!BY81<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ81>0,1,IF(Flujo!BZ81<0,1,\"\"))","v":""}]
["9- GASTOS CASA CENTRAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D82>0,1,IF(Flujo!D82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E82>0,1,IF(Flujo!E82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F82>0,1,IF(Flujo!F82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G82>0,1,IF(Flujo!G82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H82>0,1,IF(Flujo!H82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I82>0,1,IF(Flujo!I82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J82>0,1,IF(Flujo!J82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K82>0,1,IF(Flujo!K82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L82>0,1,IF(Flujo!L82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M82>0,1,IF(Flujo!M82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N82>0,1,IF(Flujo!N82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O82>0,1,IF(Flujo!O82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P82>0,1,IF(Flujo!P82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q82>0,1,IF(Flujo!Q82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R82>0,1,IF(Flujo!R82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S82>0,1,IF(Flujo!S82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T82>0,1,IF(Flujo!T82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U82>0,1,IF(Flujo!U82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V82>0,1,IF(Flujo!V82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W82>0,1,IF(Flujo!W82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X82>0,1,IF(Flujo!X82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y82>0,1,IF(Flujo!Y82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z82>0,1,IF(Flujo!Z82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA82>0,1,IF(Flujo!AA82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB82>0,1,IF(Flujo!AB82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC82>0,1,IF(Flujo!AC82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD82>0,1,IF(Flujo!AD82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE82>0,1,IF(Flujo!AE82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF82>0,1,IF(Flujo!AF82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG82>0,1,IF(Flujo!AG82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH82>0,1,IF(Flujo!AH82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI82>0,1,IF(Flujo!AI82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ82>0,1,IF(Flujo!AJ82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK82>0,1,IF(Flujo!AK82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL82>0,1,IF(Flujo!AL82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM82>0,1,IF(Flujo!AM82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN82>0,1,IF(Flujo!AN82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO82>0,1,IF(Flujo!AO82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP82>0,1,IF(Flujo!AP82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ82>0,1,IF(Flujo!AQ82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR82>0,1,IF(Flujo!AR82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS82>0,1,IF(Flujo!AS82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT82>0,1,IF(Flujo!AT82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU82>0,1,IF(Flujo!AU82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV82>0,1,IF(Flujo!AV82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW82>0,1,IF(Flujo!AW82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX82>0,1,IF(Flujo!AX82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY82>0,1,IF(Flujo!AY82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ82>0,1,IF(Flujo!AZ82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA82>0,1,IF(Flujo!BA82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB82>0,1,IF(Flujo!BB82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC82>0,1,IF(Flujo!BC82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD82>0,1,IF(Flujo!BD82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE82>0,1,IF(Flujo!BE82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF82>0,1,IF(Flujo!BF82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG82>0,1,IF(Flujo!BG82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH82>0,1,IF(Flujo!BH82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI82>0,1,IF(Flujo!BI82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ82>0,1,IF(Flujo!BJ82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK82>0,1,IF(Flujo!BK82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL82>0,1,IF(Flujo!BL82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM82>0,1,IF(Flujo!BM82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN82>0,1,IF(Flujo!BN82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO82>0,1,IF(Flujo!BO82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP82>0,1,IF(Flujo!BP82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ82>0,1,IF(Flujo!BQ82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR82>0,1,IF(Flujo!BR82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS82>0,1,IF(Flujo!BS82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT82>0,1,IF(Flujo!BT82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU82>0,1,IF(Flujo!BU82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV82>0,1,IF(Flujo!BV82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW82>0,1,IF(Flujo!BW82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX82>0,1,IF(Flujo!BX82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY82>0,1,IF(Flujo!BY82<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ82>0,1,IF(Flujo!BZ82<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C108","v":"Oficina Central Santiago"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D83>0,1,IF(Flujo!D83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E83>0,1,IF(Flujo!E83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F83>0,1,IF(Flujo!F83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G83>0,1,IF(Flujo!G83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H83>0,1,IF(Flujo!H83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I83>0,1,IF(Flujo!I83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J83>0,1,IF(Flujo!J83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K83>0,1,IF(Flujo!K83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L83>0,1,IF(Flujo!L83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M83>0,1,IF(Flujo!M83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N83>0,1,IF(Flujo!N83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O83>0,1,IF(Flujo!O83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P83>0,1,IF(Flujo!P83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q83>0,1,IF(Flujo!Q83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R83>0,1,IF(Flujo!R83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S83>0,1,IF(Flujo!S83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T83>0,1,IF(Flujo!T83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U83>0,1,IF(Flujo!U83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V83>0,1,IF(Flujo!V83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W83>0,1,IF(Flujo!W83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X83>0,1,IF(Flujo!X83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y83>0,1,IF(Flujo!Y83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z83>0,1,IF(Flujo!Z83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA83>0,1,IF(Flujo!AA83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB83>0,1,IF(Flujo!AB83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC83>0,1,IF(Flujo!AC83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD83>0,1,IF(Flujo!AD83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE83>0,1,IF(Flujo!AE83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF83>0,1,IF(Flujo!AF83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG83>0,1,IF(Flujo!AG83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH83>0,1,IF(Flujo!AH83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI83>0,1,IF(Flujo!AI83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ83>0,1,IF(Flujo!AJ83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK83>0,1,IF(Flujo!AK83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL83>0,1,IF(Flujo!AL83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM83>0,1,IF(Flujo!AM83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN83>0,1,IF(Flujo!AN83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO83>0,1,IF(Flujo!AO83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP83>0,1,IF(Flujo!AP83<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ83>0,1,IF(Flujo!AQ83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR83>0,1,IF(Flujo!AR83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS83>0,1,IF(Flujo!AS83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT83>0,1,IF(Flujo!AT83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU83>0,1,IF(Flujo!AU83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV83>0,1,IF(Flujo!AV83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW83>0,1,IF(Flujo!AW83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX83>0,1,IF(Flujo!AX83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY83>0,1,IF(Flujo!AY83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ83>0,1,IF(Flujo!AZ83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA83>0,1,IF(Flujo!BA83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB83>0,1,IF(Flujo!BB83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC83>0,1,IF(Flujo!BC83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD83>0,1,IF(Flujo!BD83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE83>0,1,IF(Flujo!BE83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF83>0,1,IF(Flujo!BF83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG83>0,1,IF(Flujo!BG83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH83>0,1,IF(Flujo!BH83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI83>0,1,IF(Flujo!BI83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ83>0,1,IF(Flujo!BJ83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK83>0,1,IF(Flujo!BK83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL83>0,1,IF(Flujo!BL83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM83>0,1,IF(Flujo!BM83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN83>0,1,IF(Flujo!BN83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO83>0,1,IF(Flujo!BO83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP83>0,1,IF(Flujo!BP83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ83>0,1,IF(Flujo!BQ83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR83>0,1,IF(Flujo!BR83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS83>0,1,IF(Flujo!BS83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT83>0,1,IF(Flujo!BT83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU83>0,1,IF(Flujo!BU83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV83>0,1,IF(Flujo!BV83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW83>0,1,IF(Flujo!BW83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX83>0,1,IF(Flujo!BX83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY83>0,1,IF(Flujo!BY83<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ83>0,1,IF(Flujo!BZ83<0,1,\"\"))","v":""}]
[{"$f":"Evaluación!C109","v":"Oficina Zonal "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D84>0,1,IF(Flujo!D84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E84>0,1,IF(Flujo!E84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F84>0,1,IF(Flujo!F84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G84>0,1,IF(Flujo!G84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H84>0,1,IF(Flujo!H84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I84>0,1,IF(Flujo!I84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J84>0,1,IF(Flujo!J84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K84>0,1,IF(Flujo!K84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L84>0,1,IF(Flujo!L84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M84>0,1,IF(Flujo!M84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N84>0,1,IF(Flujo!N84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O84>0,1,IF(Flujo!O84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P84>0,1,IF(Flujo!P84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q84>0,1,IF(Flujo!Q84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R84>0,1,IF(Flujo!R84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S84>0,1,IF(Flujo!S84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T84>0,1,IF(Flujo!T84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U84>0,1,IF(Flujo!U84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V84>0,1,IF(Flujo!V84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W84>0,1,IF(Flujo!W84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X84>0,1,IF(Flujo!X84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y84>0,1,IF(Flujo!Y84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z84>0,1,IF(Flujo!Z84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA84>0,1,IF(Flujo!AA84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB84>0,1,IF(Flujo!AB84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC84>0,1,IF(Flujo!AC84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD84>0,1,IF(Flujo!AD84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE84>0,1,IF(Flujo!AE84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF84>0,1,IF(Flujo!AF84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG84>0,1,IF(Flujo!AG84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH84>0,1,IF(Flujo!AH84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI84>0,1,IF(Flujo!AI84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ84>0,1,IF(Flujo!AJ84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK84>0,1,IF(Flujo!AK84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL84>0,1,IF(Flujo!AL84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM84>0,1,IF(Flujo!AM84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN84>0,1,IF(Flujo!AN84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO84>0,1,IF(Flujo!AO84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP84>0,1,IF(Flujo!AP84<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ84>0,1,IF(Flujo!AQ84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR84>0,1,IF(Flujo!AR84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS84>0,1,IF(Flujo!AS84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT84>0,1,IF(Flujo!AT84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU84>0,1,IF(Flujo!AU84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV84>0,1,IF(Flujo!AV84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW84>0,1,IF(Flujo!AW84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX84>0,1,IF(Flujo!AX84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY84>0,1,IF(Flujo!AY84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ84>0,1,IF(Flujo!AZ84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA84>0,1,IF(Flujo!BA84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB84>0,1,IF(Flujo!BB84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC84>0,1,IF(Flujo!BC84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD84>0,1,IF(Flujo!BD84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE84>0,1,IF(Flujo!BE84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF84>0,1,IF(Flujo!BF84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG84>0,1,IF(Flujo!BG84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH84>0,1,IF(Flujo!BH84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI84>0,1,IF(Flujo!BI84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ84>0,1,IF(Flujo!BJ84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK84>0,1,IF(Flujo!BK84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL84>0,1,IF(Flujo!BL84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM84>0,1,IF(Flujo!BM84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN84>0,1,IF(Flujo!BN84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO84>0,1,IF(Flujo!BO84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP84>0,1,IF(Flujo!BP84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ84>0,1,IF(Flujo!BQ84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR84>0,1,IF(Flujo!BR84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS84>0,1,IF(Flujo!BS84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT84>0,1,IF(Flujo!BT84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU84>0,1,IF(Flujo!BU84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV84>0,1,IF(Flujo!BV84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW84>0,1,IF(Flujo!BW84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX84>0,1,IF(Flujo!BX84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY84>0,1,IF(Flujo!BY84<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ84>0,1,IF(Flujo!BZ84<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D85>0,1,IF(Flujo!D85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E85>0,1,IF(Flujo!E85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F85>0,1,IF(Flujo!F85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G85>0,1,IF(Flujo!G85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H85>0,1,IF(Flujo!H85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I85>0,1,IF(Flujo!I85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J85>0,1,IF(Flujo!J85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K85>0,1,IF(Flujo!K85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L85>0,1,IF(Flujo!L85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M85>0,1,IF(Flujo!M85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N85>0,1,IF(Flujo!N85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O85>0,1,IF(Flujo!O85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P85>0,1,IF(Flujo!P85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q85>0,1,IF(Flujo!Q85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R85>0,1,IF(Flujo!R85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S85>0,1,IF(Flujo!S85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T85>0,1,IF(Flujo!T85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U85>0,1,IF(Flujo!U85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V85>0,1,IF(Flujo!V85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W85>0,1,IF(Flujo!W85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X85>0,1,IF(Flujo!X85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y85>0,1,IF(Flujo!Y85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z85>0,1,IF(Flujo!Z85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA85>0,1,IF(Flujo!AA85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB85>0,1,IF(Flujo!AB85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC85>0,1,IF(Flujo!AC85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD85>0,1,IF(Flujo!AD85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE85>0,1,IF(Flujo!AE85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF85>0,1,IF(Flujo!AF85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG85>0,1,IF(Flujo!AG85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH85>0,1,IF(Flujo!AH85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI85>0,1,IF(Flujo!AI85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ85>0,1,IF(Flujo!AJ85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK85>0,1,IF(Flujo!AK85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL85>0,1,IF(Flujo!AL85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM85>0,1,IF(Flujo!AM85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN85>0,1,IF(Flujo!AN85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO85>0,1,IF(Flujo!AO85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP85>0,1,IF(Flujo!AP85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ85>0,1,IF(Flujo!AQ85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR85>0,1,IF(Flujo!AR85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS85>0,1,IF(Flujo!AS85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT85>0,1,IF(Flujo!AT85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU85>0,1,IF(Flujo!AU85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV85>0,1,IF(Flujo!AV85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW85>0,1,IF(Flujo!AW85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX85>0,1,IF(Flujo!AX85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY85>0,1,IF(Flujo!AY85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ85>0,1,IF(Flujo!AZ85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA85>0,1,IF(Flujo!BA85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB85>0,1,IF(Flujo!BB85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC85>0,1,IF(Flujo!BC85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD85>0,1,IF(Flujo!BD85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE85>0,1,IF(Flujo!BE85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF85>0,1,IF(Flujo!BF85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG85>0,1,IF(Flujo!BG85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH85>0,1,IF(Flujo!BH85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI85>0,1,IF(Flujo!BI85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ85>0,1,IF(Flujo!BJ85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK85>0,1,IF(Flujo!BK85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL85>0,1,IF(Flujo!BL85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM85>0,1,IF(Flujo!BM85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN85>0,1,IF(Flujo!BN85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO85>0,1,IF(Flujo!BO85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP85>0,1,IF(Flujo!BP85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ85>0,1,IF(Flujo!BQ85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR85>0,1,IF(Flujo!BR85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS85>0,1,IF(Flujo!BS85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT85>0,1,IF(Flujo!BT85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU85>0,1,IF(Flujo!BU85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV85>0,1,IF(Flujo!BV85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW85>0,1,IF(Flujo!BW85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX85>0,1,IF(Flujo!BX85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY85>0,1,IF(Flujo!BY85<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ85>0,1,IF(Flujo!BZ85<0,1,\"\"))","v":""}]
["   Total Gastos Casa Central",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D86>0,1,IF(Flujo!D86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E86>0,1,IF(Flujo!E86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F86>0,1,IF(Flujo!F86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G86>0,1,IF(Flujo!G86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H86>0,1,IF(Flujo!H86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I86>0,1,IF(Flujo!I86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J86>0,1,IF(Flujo!J86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K86>0,1,IF(Flujo!K86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L86>0,1,IF(Flujo!L86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M86>0,1,IF(Flujo!M86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N86>0,1,IF(Flujo!N86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O86>0,1,IF(Flujo!O86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P86>0,1,IF(Flujo!P86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q86>0,1,IF(Flujo!Q86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R86>0,1,IF(Flujo!R86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S86>0,1,IF(Flujo!S86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T86>0,1,IF(Flujo!T86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U86>0,1,IF(Flujo!U86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V86>0,1,IF(Flujo!V86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W86>0,1,IF(Flujo!W86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X86>0,1,IF(Flujo!X86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y86>0,1,IF(Flujo!Y86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z86>0,1,IF(Flujo!Z86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA86>0,1,IF(Flujo!AA86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB86>0,1,IF(Flujo!AB86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC86>0,1,IF(Flujo!AC86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD86>0,1,IF(Flujo!AD86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE86>0,1,IF(Flujo!AE86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF86>0,1,IF(Flujo!AF86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG86>0,1,IF(Flujo!AG86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH86>0,1,IF(Flujo!AH86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI86>0,1,IF(Flujo!AI86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ86>0,1,IF(Flujo!AJ86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK86>0,1,IF(Flujo!AK86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL86>0,1,IF(Flujo!AL86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM86>0,1,IF(Flujo!AM86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN86>0,1,IF(Flujo!AN86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO86>0,1,IF(Flujo!AO86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP86>0,1,IF(Flujo!AP86<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ86>0,1,IF(Flujo!AQ86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR86>0,1,IF(Flujo!AR86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS86>0,1,IF(Flujo!AS86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT86>0,1,IF(Flujo!AT86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU86>0,1,IF(Flujo!AU86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV86>0,1,IF(Flujo!AV86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW86>0,1,IF(Flujo!AW86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX86>0,1,IF(Flujo!AX86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY86>0,1,IF(Flujo!AY86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ86>0,1,IF(Flujo!AZ86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA86>0,1,IF(Flujo!BA86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB86>0,1,IF(Flujo!BB86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC86>0,1,IF(Flujo!BC86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD86>0,1,IF(Flujo!BD86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE86>0,1,IF(Flujo!BE86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF86>0,1,IF(Flujo!BF86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG86>0,1,IF(Flujo!BG86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH86>0,1,IF(Flujo!BH86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI86>0,1,IF(Flujo!BI86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ86>0,1,IF(Flujo!BJ86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK86>0,1,IF(Flujo!BK86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL86>0,1,IF(Flujo!BL86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM86>0,1,IF(Flujo!BM86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN86>0,1,IF(Flujo!BN86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO86>0,1,IF(Flujo!BO86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP86>0,1,IF(Flujo!BP86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ86>0,1,IF(Flujo!BQ86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR86>0,1,IF(Flujo!BR86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS86>0,1,IF(Flujo!BS86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT86>0,1,IF(Flujo!BT86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU86>0,1,IF(Flujo!BU86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV86>0,1,IF(Flujo!BV86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW86>0,1,IF(Flujo!BW86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX86>0,1,IF(Flujo!BX86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY86>0,1,IF(Flujo!BY86<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ86>0,1,IF(Flujo!BZ86<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D87>0,1,IF(Flujo!D87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E87>0,1,IF(Flujo!E87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F87>0,1,IF(Flujo!F87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G87>0,1,IF(Flujo!G87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H87>0,1,IF(Flujo!H87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I87>0,1,IF(Flujo!I87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J87>0,1,IF(Flujo!J87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K87>0,1,IF(Flujo!K87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L87>0,1,IF(Flujo!L87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M87>0,1,IF(Flujo!M87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N87>0,1,IF(Flujo!N87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O87>0,1,IF(Flujo!O87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P87>0,1,IF(Flujo!P87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q87>0,1,IF(Flujo!Q87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R87>0,1,IF(Flujo!R87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S87>0,1,IF(Flujo!S87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T87>0,1,IF(Flujo!T87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U87>0,1,IF(Flujo!U87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V87>0,1,IF(Flujo!V87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W87>0,1,IF(Flujo!W87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X87>0,1,IF(Flujo!X87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y87>0,1,IF(Flujo!Y87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z87>0,1,IF(Flujo!Z87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA87>0,1,IF(Flujo!AA87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB87>0,1,IF(Flujo!AB87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC87>0,1,IF(Flujo!AC87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD87>0,1,IF(Flujo!AD87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE87>0,1,IF(Flujo!AE87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF87>0,1,IF(Flujo!AF87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG87>0,1,IF(Flujo!AG87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH87>0,1,IF(Flujo!AH87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI87>0,1,IF(Flujo!AI87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ87>0,1,IF(Flujo!AJ87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK87>0,1,IF(Flujo!AK87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL87>0,1,IF(Flujo!AL87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM87>0,1,IF(Flujo!AM87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN87>0,1,IF(Flujo!AN87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO87>0,1,IF(Flujo!AO87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP87>0,1,IF(Flujo!AP87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ87>0,1,IF(Flujo!AQ87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR87>0,1,IF(Flujo!AR87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS87>0,1,IF(Flujo!AS87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT87>0,1,IF(Flujo!AT87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU87>0,1,IF(Flujo!AU87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV87>0,1,IF(Flujo!AV87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW87>0,1,IF(Flujo!AW87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX87>0,1,IF(Flujo!AX87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY87>0,1,IF(Flujo!AY87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ87>0,1,IF(Flujo!AZ87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA87>0,1,IF(Flujo!BA87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB87>0,1,IF(Flujo!BB87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC87>0,1,IF(Flujo!BC87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD87>0,1,IF(Flujo!BD87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE87>0,1,IF(Flujo!BE87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF87>0,1,IF(Flujo!BF87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG87>0,1,IF(Flujo!BG87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH87>0,1,IF(Flujo!BH87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI87>0,1,IF(Flujo!BI87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ87>0,1,IF(Flujo!BJ87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK87>0,1,IF(Flujo!BK87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL87>0,1,IF(Flujo!BL87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM87>0,1,IF(Flujo!BM87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN87>0,1,IF(Flujo!BN87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO87>0,1,IF(Flujo!BO87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP87>0,1,IF(Flujo!BP87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ87>0,1,IF(Flujo!BQ87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR87>0,1,IF(Flujo!BR87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS87>0,1,IF(Flujo!BS87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT87>0,1,IF(Flujo!BT87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU87>0,1,IF(Flujo!BU87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV87>0,1,IF(Flujo!BV87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW87>0,1,IF(Flujo!BW87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX87>0,1,IF(Flujo!BX87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY87>0,1,IF(Flujo!BY87<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ87>0,1,IF(Flujo!BZ87<0,1,\"\"))","v":""}]
["   TOTAL  EGRESOS",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D88>0,1,IF(Flujo!D88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!E88>0,1,IF(Flujo!E88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!F88>0,1,IF(Flujo!F88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!G88>0,1,IF(Flujo!G88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!H88>0,1,IF(Flujo!H88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!I88>0,1,IF(Flujo!I88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!J88>0,1,IF(Flujo!J88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K88>0,1,IF(Flujo!K88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L88>0,1,IF(Flujo!L88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M88>0,1,IF(Flujo!M88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N88>0,1,IF(Flujo!N88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O88>0,1,IF(Flujo!O88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P88>0,1,IF(Flujo!P88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q88>0,1,IF(Flujo!Q88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R88>0,1,IF(Flujo!R88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S88>0,1,IF(Flujo!S88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T88>0,1,IF(Flujo!T88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U88>0,1,IF(Flujo!U88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V88>0,1,IF(Flujo!V88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W88>0,1,IF(Flujo!W88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X88>0,1,IF(Flujo!X88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y88>0,1,IF(Flujo!Y88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z88>0,1,IF(Flujo!Z88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA88>0,1,IF(Flujo!AA88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB88>0,1,IF(Flujo!AB88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC88>0,1,IF(Flujo!AC88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD88>0,1,IF(Flujo!AD88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE88>0,1,IF(Flujo!AE88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF88>0,1,IF(Flujo!AF88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG88>0,1,IF(Flujo!AG88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH88>0,1,IF(Flujo!AH88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI88>0,1,IF(Flujo!AI88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ88>0,1,IF(Flujo!AJ88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK88>0,1,IF(Flujo!AK88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL88>0,1,IF(Flujo!AL88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM88>0,1,IF(Flujo!AM88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN88>0,1,IF(Flujo!AN88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO88>0,1,IF(Flujo!AO88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP88>0,1,IF(Flujo!AP88<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ88>0,1,IF(Flujo!AQ88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR88>0,1,IF(Flujo!AR88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS88>0,1,IF(Flujo!AS88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT88>0,1,IF(Flujo!AT88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU88>0,1,IF(Flujo!AU88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV88>0,1,IF(Flujo!AV88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW88>0,1,IF(Flujo!AW88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX88>0,1,IF(Flujo!AX88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY88>0,1,IF(Flujo!AY88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ88>0,1,IF(Flujo!AZ88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA88>0,1,IF(Flujo!BA88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB88>0,1,IF(Flujo!BB88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC88>0,1,IF(Flujo!BC88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD88>0,1,IF(Flujo!BD88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE88>0,1,IF(Flujo!BE88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF88>0,1,IF(Flujo!BF88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG88>0,1,IF(Flujo!BG88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH88>0,1,IF(Flujo!BH88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI88>0,1,IF(Flujo!BI88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ88>0,1,IF(Flujo!BJ88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK88>0,1,IF(Flujo!BK88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL88>0,1,IF(Flujo!BL88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM88>0,1,IF(Flujo!BM88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN88>0,1,IF(Flujo!BN88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO88>0,1,IF(Flujo!BO88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP88>0,1,IF(Flujo!BP88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ88>0,1,IF(Flujo!BQ88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR88>0,1,IF(Flujo!BR88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS88>0,1,IF(Flujo!BS88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT88>0,1,IF(Flujo!BT88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU88>0,1,IF(Flujo!BU88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV88>0,1,IF(Flujo!BV88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW88>0,1,IF(Flujo!BW88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX88>0,1,IF(Flujo!BX88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY88>0,1,IF(Flujo!BY88<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ88>0,1,IF(Flujo!BZ88<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D89>0,1,IF(Flujo!D89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E89>0,1,IF(Flujo!E89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F89>0,1,IF(Flujo!F89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G89>0,1,IF(Flujo!G89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H89>0,1,IF(Flujo!H89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I89>0,1,IF(Flujo!I89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J89>0,1,IF(Flujo!J89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K89>0,1,IF(Flujo!K89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L89>0,1,IF(Flujo!L89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M89>0,1,IF(Flujo!M89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N89>0,1,IF(Flujo!N89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O89>0,1,IF(Flujo!O89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P89>0,1,IF(Flujo!P89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q89>0,1,IF(Flujo!Q89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R89>0,1,IF(Flujo!R89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S89>0,1,IF(Flujo!S89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T89>0,1,IF(Flujo!T89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U89>0,1,IF(Flujo!U89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V89>0,1,IF(Flujo!V89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W89>0,1,IF(Flujo!W89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X89>0,1,IF(Flujo!X89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y89>0,1,IF(Flujo!Y89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z89>0,1,IF(Flujo!Z89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA89>0,1,IF(Flujo!AA89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB89>0,1,IF(Flujo!AB89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC89>0,1,IF(Flujo!AC89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD89>0,1,IF(Flujo!AD89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE89>0,1,IF(Flujo!AE89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF89>0,1,IF(Flujo!AF89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG89>0,1,IF(Flujo!AG89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH89>0,1,IF(Flujo!AH89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI89>0,1,IF(Flujo!AI89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ89>0,1,IF(Flujo!AJ89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK89>0,1,IF(Flujo!AK89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL89>0,1,IF(Flujo!AL89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM89>0,1,IF(Flujo!AM89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN89>0,1,IF(Flujo!AN89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO89>0,1,IF(Flujo!AO89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP89>0,1,IF(Flujo!AP89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ89>0,1,IF(Flujo!AQ89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR89>0,1,IF(Flujo!AR89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS89>0,1,IF(Flujo!AS89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT89>0,1,IF(Flujo!AT89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU89>0,1,IF(Flujo!AU89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV89>0,1,IF(Flujo!AV89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW89>0,1,IF(Flujo!AW89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX89>0,1,IF(Flujo!AX89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY89>0,1,IF(Flujo!AY89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ89>0,1,IF(Flujo!AZ89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA89>0,1,IF(Flujo!BA89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB89>0,1,IF(Flujo!BB89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC89>0,1,IF(Flujo!BC89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD89>0,1,IF(Flujo!BD89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE89>0,1,IF(Flujo!BE89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF89>0,1,IF(Flujo!BF89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG89>0,1,IF(Flujo!BG89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH89>0,1,IF(Flujo!BH89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI89>0,1,IF(Flujo!BI89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ89>0,1,IF(Flujo!BJ89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK89>0,1,IF(Flujo!BK89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL89>0,1,IF(Flujo!BL89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM89>0,1,IF(Flujo!BM89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN89>0,1,IF(Flujo!BN89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO89>0,1,IF(Flujo!BO89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP89>0,1,IF(Flujo!BP89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ89>0,1,IF(Flujo!BQ89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR89>0,1,IF(Flujo!BR89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS89>0,1,IF(Flujo!BS89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT89>0,1,IF(Flujo!BT89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU89>0,1,IF(Flujo!BU89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV89>0,1,IF(Flujo!BV89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW89>0,1,IF(Flujo!BW89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX89>0,1,IF(Flujo!BX89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY89>0,1,IF(Flujo!BY89<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ89>0,1,IF(Flujo!BZ89<0,1,\"\"))","v":""}]
["10.- VENTAS",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D90>0,1,IF(Flujo!D90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E90>0,1,IF(Flujo!E90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F90>0,1,IF(Flujo!F90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G90>0,1,IF(Flujo!G90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H90>0,1,IF(Flujo!H90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I90>0,1,IF(Flujo!I90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J90>0,1,IF(Flujo!J90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K90>0,1,IF(Flujo!K90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L90>0,1,IF(Flujo!L90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M90>0,1,IF(Flujo!M90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N90>0,1,IF(Flujo!N90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O90>0,1,IF(Flujo!O90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P90>0,1,IF(Flujo!P90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q90>0,1,IF(Flujo!Q90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R90>0,1,IF(Flujo!R90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S90>0,1,IF(Flujo!S90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T90>0,1,IF(Flujo!T90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U90>0,1,IF(Flujo!U90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V90>0,1,IF(Flujo!V90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W90>0,1,IF(Flujo!W90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X90>0,1,IF(Flujo!X90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y90>0,1,IF(Flujo!Y90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z90>0,1,IF(Flujo!Z90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA90>0,1,IF(Flujo!AA90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB90>0,1,IF(Flujo!AB90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC90>0,1,IF(Flujo!AC90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD90>0,1,IF(Flujo!AD90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE90>0,1,IF(Flujo!AE90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF90>0,1,IF(Flujo!AF90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG90>0,1,IF(Flujo!AG90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH90>0,1,IF(Flujo!AH90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI90>0,1,IF(Flujo!AI90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ90>0,1,IF(Flujo!AJ90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK90>0,1,IF(Flujo!AK90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL90>0,1,IF(Flujo!AL90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM90>0,1,IF(Flujo!AM90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN90>0,1,IF(Flujo!AN90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO90>0,1,IF(Flujo!AO90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP90>0,1,IF(Flujo!AP90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ90>0,1,IF(Flujo!AQ90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR90>0,1,IF(Flujo!AR90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS90>0,1,IF(Flujo!AS90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT90>0,1,IF(Flujo!AT90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU90>0,1,IF(Flujo!AU90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV90>0,1,IF(Flujo!AV90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW90>0,1,IF(Flujo!AW90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX90>0,1,IF(Flujo!AX90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY90>0,1,IF(Flujo!AY90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ90>0,1,IF(Flujo!AZ90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA90>0,1,IF(Flujo!BA90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB90>0,1,IF(Flujo!BB90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC90>0,1,IF(Flujo!BC90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD90>0,1,IF(Flujo!BD90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE90>0,1,IF(Flujo!BE90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF90>0,1,IF(Flujo!BF90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG90>0,1,IF(Flujo!BG90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH90>0,1,IF(Flujo!BH90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI90>0,1,IF(Flujo!BI90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ90>0,1,IF(Flujo!BJ90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK90>0,1,IF(Flujo!BK90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL90>0,1,IF(Flujo!BL90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM90>0,1,IF(Flujo!BM90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN90>0,1,IF(Flujo!BN90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO90>0,1,IF(Flujo!BO90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP90>0,1,IF(Flujo!BP90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ90>0,1,IF(Flujo!BQ90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR90>0,1,IF(Flujo!BR90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS90>0,1,IF(Flujo!BS90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT90>0,1,IF(Flujo!BT90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU90>0,1,IF(Flujo!BU90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV90>0,1,IF(Flujo!BV90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW90>0,1,IF(Flujo!BW90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX90>0,1,IF(Flujo!BX90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY90>0,1,IF(Flujo!BY90<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ90>0,1,IF(Flujo!BZ90<0,1,\"\"))","v":""}]
["Unidades Ventas/Mes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D91>0,1,IF(Flujo!D91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E91>0,1,IF(Flujo!E91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F91>0,1,IF(Flujo!F91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G91>0,1,IF(Flujo!G91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H91>0,1,IF(Flujo!H91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I91>0,1,IF(Flujo!I91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J91>0,1,IF(Flujo!J91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K91>0,1,IF(Flujo!K91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L91>0,1,IF(Flujo!L91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M91>0,1,IF(Flujo!M91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N91>0,1,IF(Flujo!N91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O91>0,1,IF(Flujo!O91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P91>0,1,IF(Flujo!P91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q91>0,1,IF(Flujo!Q91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R91>0,1,IF(Flujo!R91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S91>0,1,IF(Flujo!S91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T91>0,1,IF(Flujo!T91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U91>0,1,IF(Flujo!U91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V91>0,1,IF(Flujo!V91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W91>0,1,IF(Flujo!W91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X91>0,1,IF(Flujo!X91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y91>0,1,IF(Flujo!Y91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z91>0,1,IF(Flujo!Z91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA91>0,1,IF(Flujo!AA91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB91>0,1,IF(Flujo!AB91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC91>0,1,IF(Flujo!AC91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD91>0,1,IF(Flujo!AD91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE91>0,1,IF(Flujo!AE91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF91>0,1,IF(Flujo!AF91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG91>0,1,IF(Flujo!AG91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH91>0,1,IF(Flujo!AH91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI91>0,1,IF(Flujo!AI91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ91>0,1,IF(Flujo!AJ91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK91>0,1,IF(Flujo!AK91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL91>0,1,IF(Flujo!AL91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM91>0,1,IF(Flujo!AM91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN91>0,1,IF(Flujo!AN91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO91>0,1,IF(Flujo!AO91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP91>0,1,IF(Flujo!AP91<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ91>0,1,IF(Flujo!AQ91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR91>0,1,IF(Flujo!AR91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS91>0,1,IF(Flujo!AS91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT91>0,1,IF(Flujo!AT91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU91>0,1,IF(Flujo!AU91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV91>0,1,IF(Flujo!AV91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW91>0,1,IF(Flujo!AW91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX91>0,1,IF(Flujo!AX91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY91>0,1,IF(Flujo!AY91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ91>0,1,IF(Flujo!AZ91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA91>0,1,IF(Flujo!BA91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB91>0,1,IF(Flujo!BB91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC91>0,1,IF(Flujo!BC91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD91>0,1,IF(Flujo!BD91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE91>0,1,IF(Flujo!BE91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF91>0,1,IF(Flujo!BF91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG91>0,1,IF(Flujo!BG91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH91>0,1,IF(Flujo!BH91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI91>0,1,IF(Flujo!BI91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ91>0,1,IF(Flujo!BJ91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK91>0,1,IF(Flujo!BK91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL91>0,1,IF(Flujo!BL91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM91>0,1,IF(Flujo!BM91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN91>0,1,IF(Flujo!BN91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO91>0,1,IF(Flujo!BO91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP91>0,1,IF(Flujo!BP91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ91>0,1,IF(Flujo!BQ91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR91>0,1,IF(Flujo!BR91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS91>0,1,IF(Flujo!BS91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT91>0,1,IF(Flujo!BT91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU91>0,1,IF(Flujo!BU91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV91>0,1,IF(Flujo!BV91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW91>0,1,IF(Flujo!BW91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX91>0,1,IF(Flujo!BX91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY91>0,1,IF(Flujo!BY91<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ91>0,1,IF(Flujo!BZ91<0,1,\"\"))","v":""}]
["Reserva",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D92>0,1,IF(Flujo!D92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E92>0,1,IF(Flujo!E92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F92>0,1,IF(Flujo!F92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G92>0,1,IF(Flujo!G92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H92>0,1,IF(Flujo!H92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I92>0,1,IF(Flujo!I92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J92>0,1,IF(Flujo!J92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K92>0,1,IF(Flujo!K92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L92>0,1,IF(Flujo!L92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M92>0,1,IF(Flujo!M92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N92>0,1,IF(Flujo!N92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O92>0,1,IF(Flujo!O92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P92>0,1,IF(Flujo!P92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q92>0,1,IF(Flujo!Q92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R92>0,1,IF(Flujo!R92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S92>0,1,IF(Flujo!S92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T92>0,1,IF(Flujo!T92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U92>0,1,IF(Flujo!U92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V92>0,1,IF(Flujo!V92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W92>0,1,IF(Flujo!W92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X92>0,1,IF(Flujo!X92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y92>0,1,IF(Flujo!Y92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z92>0,1,IF(Flujo!Z92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA92>0,1,IF(Flujo!AA92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB92>0,1,IF(Flujo!AB92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC92>0,1,IF(Flujo!AC92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD92>0,1,IF(Flujo!AD92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE92>0,1,IF(Flujo!AE92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF92>0,1,IF(Flujo!AF92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG92>0,1,IF(Flujo!AG92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH92>0,1,IF(Flujo!AH92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI92>0,1,IF(Flujo!AI92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ92>0,1,IF(Flujo!AJ92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK92>0,1,IF(Flujo!AK92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL92>0,1,IF(Flujo!AL92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM92>0,1,IF(Flujo!AM92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN92>0,1,IF(Flujo!AN92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO92>0,1,IF(Flujo!AO92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP92>0,1,IF(Flujo!AP92<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ92>0,1,IF(Flujo!AQ92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR92>0,1,IF(Flujo!AR92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS92>0,1,IF(Flujo!AS92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT92>0,1,IF(Flujo!AT92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU92>0,1,IF(Flujo!AU92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV92>0,1,IF(Flujo!AV92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW92>0,1,IF(Flujo!AW92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX92>0,1,IF(Flujo!AX92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY92>0,1,IF(Flujo!AY92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ92>0,1,IF(Flujo!AZ92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA92>0,1,IF(Flujo!BA92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB92>0,1,IF(Flujo!BB92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC92>0,1,IF(Flujo!BC92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD92>0,1,IF(Flujo!BD92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE92>0,1,IF(Flujo!BE92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF92>0,1,IF(Flujo!BF92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG92>0,1,IF(Flujo!BG92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH92>0,1,IF(Flujo!BH92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI92>0,1,IF(Flujo!BI92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ92>0,1,IF(Flujo!BJ92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK92>0,1,IF(Flujo!BK92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL92>0,1,IF(Flujo!BL92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM92>0,1,IF(Flujo!BM92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN92>0,1,IF(Flujo!BN92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO92>0,1,IF(Flujo!BO92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP92>0,1,IF(Flujo!BP92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ92>0,1,IF(Flujo!BQ92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR92>0,1,IF(Flujo!BR92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS92>0,1,IF(Flujo!BS92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT92>0,1,IF(Flujo!BT92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU92>0,1,IF(Flujo!BU92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV92>0,1,IF(Flujo!BV92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW92>0,1,IF(Flujo!BW92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX92>0,1,IF(Flujo!BX92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY92>0,1,IF(Flujo!BY92<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ92>0,1,IF(Flujo!BZ92<0,1,\"\"))","v":""}]
["Promesa",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D93>0,1,IF(Flujo!D93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E93>0,1,IF(Flujo!E93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F93>0,1,IF(Flujo!F93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G93>0,1,IF(Flujo!G93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H93>0,1,IF(Flujo!H93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I93>0,1,IF(Flujo!I93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J93>0,1,IF(Flujo!J93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!K93>0,1,IF(Flujo!K93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!L93>0,1,IF(Flujo!L93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!M93>0,1,IF(Flujo!M93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!N93>0,1,IF(Flujo!N93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!O93>0,1,IF(Flujo!O93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!P93>0,1,IF(Flujo!P93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Q93>0,1,IF(Flujo!Q93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!R93>0,1,IF(Flujo!R93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!S93>0,1,IF(Flujo!S93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!T93>0,1,IF(Flujo!T93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!U93>0,1,IF(Flujo!U93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!V93>0,1,IF(Flujo!V93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!W93>0,1,IF(Flujo!W93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!X93>0,1,IF(Flujo!X93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Y93>0,1,IF(Flujo!Y93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!Z93>0,1,IF(Flujo!Z93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AA93>0,1,IF(Flujo!AA93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AB93>0,1,IF(Flujo!AB93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AC93>0,1,IF(Flujo!AC93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AD93>0,1,IF(Flujo!AD93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AE93>0,1,IF(Flujo!AE93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF93>0,1,IF(Flujo!AF93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG93>0,1,IF(Flujo!AG93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH93>0,1,IF(Flujo!AH93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI93>0,1,IF(Flujo!AI93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ93>0,1,IF(Flujo!AJ93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK93>0,1,IF(Flujo!AK93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL93>0,1,IF(Flujo!AL93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM93>0,1,IF(Flujo!AM93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN93>0,1,IF(Flujo!AN93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO93>0,1,IF(Flujo!AO93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP93>0,1,IF(Flujo!AP93<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ93>0,1,IF(Flujo!AQ93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR93>0,1,IF(Flujo!AR93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS93>0,1,IF(Flujo!AS93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT93>0,1,IF(Flujo!AT93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU93>0,1,IF(Flujo!AU93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV93>0,1,IF(Flujo!AV93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW93>0,1,IF(Flujo!AW93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX93>0,1,IF(Flujo!AX93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY93>0,1,IF(Flujo!AY93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ93>0,1,IF(Flujo!AZ93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA93>0,1,IF(Flujo!BA93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB93>0,1,IF(Flujo!BB93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC93>0,1,IF(Flujo!BC93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD93>0,1,IF(Flujo!BD93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE93>0,1,IF(Flujo!BE93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF93>0,1,IF(Flujo!BF93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG93>0,1,IF(Flujo!BG93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH93>0,1,IF(Flujo!BH93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI93>0,1,IF(Flujo!BI93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ93>0,1,IF(Flujo!BJ93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK93>0,1,IF(Flujo!BK93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL93>0,1,IF(Flujo!BL93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM93>0,1,IF(Flujo!BM93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN93>0,1,IF(Flujo!BN93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO93>0,1,IF(Flujo!BO93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP93>0,1,IF(Flujo!BP93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ93>0,1,IF(Flujo!BQ93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR93>0,1,IF(Flujo!BR93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS93>0,1,IF(Flujo!BS93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT93>0,1,IF(Flujo!BT93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU93>0,1,IF(Flujo!BU93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV93>0,1,IF(Flujo!BV93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW93>0,1,IF(Flujo!BW93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX93>0,1,IF(Flujo!BX93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY93>0,1,IF(Flujo!BY93<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ93>0,1,IF(Flujo!BZ93<0,1,\"\"))","v":""}]
["Escrituración",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D94>0,1,IF(Flujo!D94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E94>0,1,IF(Flujo!E94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F94>0,1,IF(Flujo!F94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G94>0,1,IF(Flujo!G94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H94>0,1,IF(Flujo!H94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I94>0,1,IF(Flujo!I94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J94>0,1,IF(Flujo!J94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K94>0,1,IF(Flujo!K94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L94>0,1,IF(Flujo!L94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M94>0,1,IF(Flujo!M94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N94>0,1,IF(Flujo!N94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O94>0,1,IF(Flujo!O94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P94>0,1,IF(Flujo!P94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q94>0,1,IF(Flujo!Q94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R94>0,1,IF(Flujo!R94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S94>0,1,IF(Flujo!S94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T94>0,1,IF(Flujo!T94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U94>0,1,IF(Flujo!U94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V94>0,1,IF(Flujo!V94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W94>0,1,IF(Flujo!W94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X94>0,1,IF(Flujo!X94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y94>0,1,IF(Flujo!Y94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z94>0,1,IF(Flujo!Z94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA94>0,1,IF(Flujo!AA94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB94>0,1,IF(Flujo!AB94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC94>0,1,IF(Flujo!AC94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD94>0,1,IF(Flujo!AD94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE94>0,1,IF(Flujo!AE94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF94>0,1,IF(Flujo!AF94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG94>0,1,IF(Flujo!AG94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH94>0,1,IF(Flujo!AH94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI94>0,1,IF(Flujo!AI94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ94>0,1,IF(Flujo!AJ94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK94>0,1,IF(Flujo!AK94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL94>0,1,IF(Flujo!AL94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM94>0,1,IF(Flujo!AM94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN94>0,1,IF(Flujo!AN94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO94>0,1,IF(Flujo!AO94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP94>0,1,IF(Flujo!AP94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ94>0,1,IF(Flujo!AQ94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AR94>0,1,IF(Flujo!AR94<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AS94>0,1,IF(Flujo!AS94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT94>0,1,IF(Flujo!AT94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU94>0,1,IF(Flujo!AU94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV94>0,1,IF(Flujo!AV94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW94>0,1,IF(Flujo!AW94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX94>0,1,IF(Flujo!AX94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY94>0,1,IF(Flujo!AY94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ94>0,1,IF(Flujo!AZ94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA94>0,1,IF(Flujo!BA94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB94>0,1,IF(Flujo!BB94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC94>0,1,IF(Flujo!BC94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD94>0,1,IF(Flujo!BD94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE94>0,1,IF(Flujo!BE94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF94>0,1,IF(Flujo!BF94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG94>0,1,IF(Flujo!BG94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH94>0,1,IF(Flujo!BH94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI94>0,1,IF(Flujo!BI94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ94>0,1,IF(Flujo!BJ94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK94>0,1,IF(Flujo!BK94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL94>0,1,IF(Flujo!BL94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM94>0,1,IF(Flujo!BM94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN94>0,1,IF(Flujo!BN94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO94>0,1,IF(Flujo!BO94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP94>0,1,IF(Flujo!BP94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ94>0,1,IF(Flujo!BQ94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR94>0,1,IF(Flujo!BR94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS94>0,1,IF(Flujo!BS94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT94>0,1,IF(Flujo!BT94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU94>0,1,IF(Flujo!BU94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV94>0,1,IF(Flujo!BV94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW94>0,1,IF(Flujo!BW94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX94>0,1,IF(Flujo!BX94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY94>0,1,IF(Flujo!BY94<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ94>0,1,IF(Flujo!BZ94<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D95>0,1,IF(Flujo!D95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E95>0,1,IF(Flujo!E95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F95>0,1,IF(Flujo!F95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G95>0,1,IF(Flujo!G95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H95>0,1,IF(Flujo!H95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I95>0,1,IF(Flujo!I95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J95>0,1,IF(Flujo!J95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K95>0,1,IF(Flujo!K95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L95>0,1,IF(Flujo!L95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M95>0,1,IF(Flujo!M95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N95>0,1,IF(Flujo!N95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O95>0,1,IF(Flujo!O95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P95>0,1,IF(Flujo!P95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q95>0,1,IF(Flujo!Q95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R95>0,1,IF(Flujo!R95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S95>0,1,IF(Flujo!S95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T95>0,1,IF(Flujo!T95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U95>0,1,IF(Flujo!U95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V95>0,1,IF(Flujo!V95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W95>0,1,IF(Flujo!W95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X95>0,1,IF(Flujo!X95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y95>0,1,IF(Flujo!Y95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z95>0,1,IF(Flujo!Z95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA95>0,1,IF(Flujo!AA95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB95>0,1,IF(Flujo!AB95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC95>0,1,IF(Flujo!AC95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD95>0,1,IF(Flujo!AD95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE95>0,1,IF(Flujo!AE95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF95>0,1,IF(Flujo!AF95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG95>0,1,IF(Flujo!AG95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH95>0,1,IF(Flujo!AH95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI95>0,1,IF(Flujo!AI95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ95>0,1,IF(Flujo!AJ95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK95>0,1,IF(Flujo!AK95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL95>0,1,IF(Flujo!AL95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM95>0,1,IF(Flujo!AM95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN95>0,1,IF(Flujo!AN95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO95>0,1,IF(Flujo!AO95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP95>0,1,IF(Flujo!AP95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ95>0,1,IF(Flujo!AQ95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR95>0,1,IF(Flujo!AR95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS95>0,1,IF(Flujo!AS95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT95>0,1,IF(Flujo!AT95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU95>0,1,IF(Flujo!AU95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV95>0,1,IF(Flujo!AV95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW95>0,1,IF(Flujo!AW95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX95>0,1,IF(Flujo!AX95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY95>0,1,IF(Flujo!AY95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ95>0,1,IF(Flujo!AZ95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA95>0,1,IF(Flujo!BA95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB95>0,1,IF(Flujo!BB95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC95>0,1,IF(Flujo!BC95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD95>0,1,IF(Flujo!BD95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE95>0,1,IF(Flujo!BE95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF95>0,1,IF(Flujo!BF95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG95>0,1,IF(Flujo!BG95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH95>0,1,IF(Flujo!BH95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI95>0,1,IF(Flujo!BI95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ95>0,1,IF(Flujo!BJ95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK95>0,1,IF(Flujo!BK95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL95>0,1,IF(Flujo!BL95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM95>0,1,IF(Flujo!BM95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN95>0,1,IF(Flujo!BN95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO95>0,1,IF(Flujo!BO95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP95>0,1,IF(Flujo!BP95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ95>0,1,IF(Flujo!BQ95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR95>0,1,IF(Flujo!BR95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS95>0,1,IF(Flujo!BS95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT95>0,1,IF(Flujo!BT95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU95>0,1,IF(Flujo!BU95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV95>0,1,IF(Flujo!BV95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW95>0,1,IF(Flujo!BW95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX95>0,1,IF(Flujo!BX95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY95>0,1,IF(Flujo!BY95<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ95>0,1,IF(Flujo!BZ95<0,1,\"\"))","v":""}]
["IVA Venta",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D96>0,1,IF(Flujo!D96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E96>0,1,IF(Flujo!E96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F96>0,1,IF(Flujo!F96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G96>0,1,IF(Flujo!G96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H96>0,1,IF(Flujo!H96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I96>0,1,IF(Flujo!I96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J96>0,1,IF(Flujo!J96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K96>0,1,IF(Flujo!K96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L96>0,1,IF(Flujo!L96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M96>0,1,IF(Flujo!M96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N96>0,1,IF(Flujo!N96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O96>0,1,IF(Flujo!O96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P96>0,1,IF(Flujo!P96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q96>0,1,IF(Flujo!Q96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R96>0,1,IF(Flujo!R96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S96>0,1,IF(Flujo!S96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T96>0,1,IF(Flujo!T96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U96>0,1,IF(Flujo!U96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V96>0,1,IF(Flujo!V96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W96>0,1,IF(Flujo!W96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X96>0,1,IF(Flujo!X96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y96>0,1,IF(Flujo!Y96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z96>0,1,IF(Flujo!Z96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA96>0,1,IF(Flujo!AA96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB96>0,1,IF(Flujo!AB96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC96>0,1,IF(Flujo!AC96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD96>0,1,IF(Flujo!AD96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE96>0,1,IF(Flujo!AE96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF96>0,1,IF(Flujo!AF96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG96>0,1,IF(Flujo!AG96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH96>0,1,IF(Flujo!AH96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI96>0,1,IF(Flujo!AI96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ96>0,1,IF(Flujo!AJ96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK96>0,1,IF(Flujo!AK96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL96>0,1,IF(Flujo!AL96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM96>0,1,IF(Flujo!AM96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN96>0,1,IF(Flujo!AN96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO96>0,1,IF(Flujo!AO96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP96>0,1,IF(Flujo!AP96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ96>0,1,IF(Flujo!AQ96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AR96>0,1,IF(Flujo!AR96<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AS96>0,1,IF(Flujo!AS96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT96>0,1,IF(Flujo!AT96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU96>0,1,IF(Flujo!AU96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV96>0,1,IF(Flujo!AV96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW96>0,1,IF(Flujo!AW96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX96>0,1,IF(Flujo!AX96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY96>0,1,IF(Flujo!AY96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ96>0,1,IF(Flujo!AZ96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA96>0,1,IF(Flujo!BA96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB96>0,1,IF(Flujo!BB96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC96>0,1,IF(Flujo!BC96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD96>0,1,IF(Flujo!BD96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE96>0,1,IF(Flujo!BE96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF96>0,1,IF(Flujo!BF96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG96>0,1,IF(Flujo!BG96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH96>0,1,IF(Flujo!BH96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI96>0,1,IF(Flujo!BI96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ96>0,1,IF(Flujo!BJ96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK96>0,1,IF(Flujo!BK96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL96>0,1,IF(Flujo!BL96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM96>0,1,IF(Flujo!BM96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN96>0,1,IF(Flujo!BN96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO96>0,1,IF(Flujo!BO96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP96>0,1,IF(Flujo!BP96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ96>0,1,IF(Flujo!BQ96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR96>0,1,IF(Flujo!BR96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS96>0,1,IF(Flujo!BS96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT96>0,1,IF(Flujo!BT96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU96>0,1,IF(Flujo!BU96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV96>0,1,IF(Flujo!BV96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW96>0,1,IF(Flujo!BW96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX96>0,1,IF(Flujo!BX96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY96>0,1,IF(Flujo!BY96<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ96>0,1,IF(Flujo!BZ96<0,1,\"\"))","v":""}]
["IVA Pagado Escrituración",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D97>0,1,IF(Flujo!D97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E97>0,1,IF(Flujo!E97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F97>0,1,IF(Flujo!F97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G97>0,1,IF(Flujo!G97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H97>0,1,IF(Flujo!H97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I97>0,1,IF(Flujo!I97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J97>0,1,IF(Flujo!J97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K97>0,1,IF(Flujo!K97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L97>0,1,IF(Flujo!L97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M97>0,1,IF(Flujo!M97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N97>0,1,IF(Flujo!N97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O97>0,1,IF(Flujo!O97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P97>0,1,IF(Flujo!P97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q97>0,1,IF(Flujo!Q97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R97>0,1,IF(Flujo!R97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S97>0,1,IF(Flujo!S97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T97>0,1,IF(Flujo!T97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U97>0,1,IF(Flujo!U97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V97>0,1,IF(Flujo!V97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W97>0,1,IF(Flujo!W97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X97>0,1,IF(Flujo!X97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y97>0,1,IF(Flujo!Y97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z97>0,1,IF(Flujo!Z97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA97>0,1,IF(Flujo!AA97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB97>0,1,IF(Flujo!AB97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC97>0,1,IF(Flujo!AC97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD97>0,1,IF(Flujo!AD97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE97>0,1,IF(Flujo!AE97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF97>0,1,IF(Flujo!AF97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG97>0,1,IF(Flujo!AG97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH97>0,1,IF(Flujo!AH97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI97>0,1,IF(Flujo!AI97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ97>0,1,IF(Flujo!AJ97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK97>0,1,IF(Flujo!AK97<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL97>0,1,IF(Flujo!AL97<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM97>0,1,IF(Flujo!AM97<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN97>0,1,IF(Flujo!AN97<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO97>0,1,IF(Flujo!AO97<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP97>0,1,IF(Flujo!AP97<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ97>0,1,IF(Flujo!AQ97<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AR97>0,1,IF(Flujo!AR97<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AS97>0,1,IF(Flujo!AS97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT97>0,1,IF(Flujo!AT97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU97>0,1,IF(Flujo!AU97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV97>0,1,IF(Flujo!AV97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW97>0,1,IF(Flujo!AW97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX97>0,1,IF(Flujo!AX97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY97>0,1,IF(Flujo!AY97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ97>0,1,IF(Flujo!AZ97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA97>0,1,IF(Flujo!BA97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB97>0,1,IF(Flujo!BB97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC97>0,1,IF(Flujo!BC97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD97>0,1,IF(Flujo!BD97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE97>0,1,IF(Flujo!BE97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF97>0,1,IF(Flujo!BF97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG97>0,1,IF(Flujo!BG97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH97>0,1,IF(Flujo!BH97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI97>0,1,IF(Flujo!BI97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ97>0,1,IF(Flujo!BJ97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK97>0,1,IF(Flujo!BK97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL97>0,1,IF(Flujo!BL97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM97>0,1,IF(Flujo!BM97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN97>0,1,IF(Flujo!BN97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO97>0,1,IF(Flujo!BO97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP97>0,1,IF(Flujo!BP97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ97>0,1,IF(Flujo!BQ97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR97>0,1,IF(Flujo!BR97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS97>0,1,IF(Flujo!BS97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT97>0,1,IF(Flujo!BT97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU97>0,1,IF(Flujo!BU97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV97>0,1,IF(Flujo!BV97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW97>0,1,IF(Flujo!BW97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX97>0,1,IF(Flujo!BX97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY97>0,1,IF(Flujo!BY97<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ97>0,1,IF(Flujo!BZ97<0,1,\"\"))","v":""}]
["Cantidad Escriturada",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D98>0,1,IF(Flujo!D98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E98>0,1,IF(Flujo!E98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F98>0,1,IF(Flujo!F98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G98>0,1,IF(Flujo!G98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H98>0,1,IF(Flujo!H98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I98>0,1,IF(Flujo!I98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J98>0,1,IF(Flujo!J98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K98>0,1,IF(Flujo!K98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L98>0,1,IF(Flujo!L98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M98>0,1,IF(Flujo!M98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N98>0,1,IF(Flujo!N98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O98>0,1,IF(Flujo!O98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P98>0,1,IF(Flujo!P98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q98>0,1,IF(Flujo!Q98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R98>0,1,IF(Flujo!R98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S98>0,1,IF(Flujo!S98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T98>0,1,IF(Flujo!T98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U98>0,1,IF(Flujo!U98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V98>0,1,IF(Flujo!V98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W98>0,1,IF(Flujo!W98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X98>0,1,IF(Flujo!X98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y98>0,1,IF(Flujo!Y98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z98>0,1,IF(Flujo!Z98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA98>0,1,IF(Flujo!AA98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB98>0,1,IF(Flujo!AB98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC98>0,1,IF(Flujo!AC98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD98>0,1,IF(Flujo!AD98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE98>0,1,IF(Flujo!AE98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AF98>0,1,IF(Flujo!AF98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AG98>0,1,IF(Flujo!AG98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AH98>0,1,IF(Flujo!AH98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AI98>0,1,IF(Flujo!AI98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AJ98>0,1,IF(Flujo!AJ98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AK98>0,1,IF(Flujo!AK98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AL98>0,1,IF(Flujo!AL98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AM98>0,1,IF(Flujo!AM98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AN98>0,1,IF(Flujo!AN98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AO98>0,1,IF(Flujo!AO98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AP98>0,1,IF(Flujo!AP98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AQ98>0,1,IF(Flujo!AQ98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AR98>0,1,IF(Flujo!AR98<0,1,\"\"))","v":1},{"$f":"IF(Flujo!AS98>0,1,IF(Flujo!AS98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT98>0,1,IF(Flujo!AT98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU98>0,1,IF(Flujo!AU98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV98>0,1,IF(Flujo!AV98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW98>0,1,IF(Flujo!AW98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX98>0,1,IF(Flujo!AX98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY98>0,1,IF(Flujo!AY98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ98>0,1,IF(Flujo!AZ98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA98>0,1,IF(Flujo!BA98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB98>0,1,IF(Flujo!BB98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC98>0,1,IF(Flujo!BC98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD98>0,1,IF(Flujo!BD98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE98>0,1,IF(Flujo!BE98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF98>0,1,IF(Flujo!BF98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG98>0,1,IF(Flujo!BG98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH98>0,1,IF(Flujo!BH98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI98>0,1,IF(Flujo!BI98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ98>0,1,IF(Flujo!BJ98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK98>0,1,IF(Flujo!BK98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL98>0,1,IF(Flujo!BL98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM98>0,1,IF(Flujo!BM98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN98>0,1,IF(Flujo!BN98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO98>0,1,IF(Flujo!BO98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP98>0,1,IF(Flujo!BP98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ98>0,1,IF(Flujo!BQ98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR98>0,1,IF(Flujo!BR98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS98>0,1,IF(Flujo!BS98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT98>0,1,IF(Flujo!BT98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU98>0,1,IF(Flujo!BU98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV98>0,1,IF(Flujo!BV98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW98>0,1,IF(Flujo!BW98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX98>0,1,IF(Flujo!BX98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY98>0,1,IF(Flujo!BY98<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ98>0,1,IF(Flujo!BZ98<0,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Flujo!D99>0,1,IF(Flujo!D99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!E99>0,1,IF(Flujo!E99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!F99>0,1,IF(Flujo!F99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!G99>0,1,IF(Flujo!G99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!H99>0,1,IF(Flujo!H99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!I99>0,1,IF(Flujo!I99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!J99>0,1,IF(Flujo!J99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!K99>0,1,IF(Flujo!K99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!L99>0,1,IF(Flujo!L99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!M99>0,1,IF(Flujo!M99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!N99>0,1,IF(Flujo!N99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!O99>0,1,IF(Flujo!O99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!P99>0,1,IF(Flujo!P99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Q99>0,1,IF(Flujo!Q99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!R99>0,1,IF(Flujo!R99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!S99>0,1,IF(Flujo!S99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!T99>0,1,IF(Flujo!T99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!U99>0,1,IF(Flujo!U99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!V99>0,1,IF(Flujo!V99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!W99>0,1,IF(Flujo!W99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!X99>0,1,IF(Flujo!X99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Y99>0,1,IF(Flujo!Y99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!Z99>0,1,IF(Flujo!Z99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AA99>0,1,IF(Flujo!AA99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AB99>0,1,IF(Flujo!AB99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AC99>0,1,IF(Flujo!AC99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AD99>0,1,IF(Flujo!AD99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AE99>0,1,IF(Flujo!AE99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AF99>0,1,IF(Flujo!AF99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AG99>0,1,IF(Flujo!AG99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AH99>0,1,IF(Flujo!AH99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AI99>0,1,IF(Flujo!AI99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AJ99>0,1,IF(Flujo!AJ99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AK99>0,1,IF(Flujo!AK99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AL99>0,1,IF(Flujo!AL99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AM99>0,1,IF(Flujo!AM99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AN99>0,1,IF(Flujo!AN99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AO99>0,1,IF(Flujo!AO99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AP99>0,1,IF(Flujo!AP99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AQ99>0,1,IF(Flujo!AQ99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AR99>0,1,IF(Flujo!AR99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AS99>0,1,IF(Flujo!AS99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AT99>0,1,IF(Flujo!AT99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AU99>0,1,IF(Flujo!AU99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AV99>0,1,IF(Flujo!AV99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AW99>0,1,IF(Flujo!AW99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AX99>0,1,IF(Flujo!AX99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AY99>0,1,IF(Flujo!AY99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!AZ99>0,1,IF(Flujo!AZ99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BA99>0,1,IF(Flujo!BA99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BB99>0,1,IF(Flujo!BB99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BC99>0,1,IF(Flujo!BC99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BD99>0,1,IF(Flujo!BD99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BE99>0,1,IF(Flujo!BE99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BF99>0,1,IF(Flujo!BF99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BG99>0,1,IF(Flujo!BG99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BH99>0,1,IF(Flujo!BH99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BI99>0,1,IF(Flujo!BI99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BJ99>0,1,IF(Flujo!BJ99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BK99>0,1,IF(Flujo!BK99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BL99>0,1,IF(Flujo!BL99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BM99>0,1,IF(Flujo!BM99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BN99>0,1,IF(Flujo!BN99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BO99>0,1,IF(Flujo!BO99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BP99>0,1,IF(Flujo!BP99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BQ99>0,1,IF(Flujo!BQ99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BR99>0,1,IF(Flujo!BR99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BS99>0,1,IF(Flujo!BS99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BT99>0,1,IF(Flujo!BT99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BU99>0,1,IF(Flujo!BU99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BV99>0,1,IF(Flujo!BV99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BW99>0,1,IF(Flujo!BW99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BX99>0,1,IF(Flujo!BX99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BY99>0,1,IF(Flujo!BY99<0,1,\"\"))","v":""},{"$f":"IF(Flujo!BZ99>0,1,IF(Flujo!BZ99<0,1,\"\"))","v":""}]

{"sheet":"Est. Mercado","index":12,"n_rows":30,"n_cols":24,"rows_kept":30,"cut":false,"hidden":false,"merged":[[4,3,4,4],[4,5,4,8],[4,9,4,10]]}
[]
[]
[]
[null,"Estudio mercado (  Ejemplo  )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-02-04"]
[null,"Proyecto","uf","uf Estaci.",null,"m2",null,null,null,"uf",null,"% Desc."]
[null,null,"Bodega","Superf.","Subte.","Depto","util","terraza","venta","venta","uf/m2",10]
[null,"Activa Entre Cerros",100,300,400,"2D + 2B",58.19,13.95,{"$f":"+G7+H7/2","v":65.164999999999992},4032,{"$f":"IFERROR(+J7/I7,\"\")","v":61.87370520985192},{"$f":"IFERROR(+K7*(100-$K$3)/100,\"\")","v":61.87370520985192}]
[null,"Recoleta 1257",null,null,null,"3D + 2B",74.8,7.29,{"$f":"+G8+H8/2","v":78.444999999999993},4446,{"$f":"IFERROR(+J8/I8,\"\")","v":56.676652431640008},{"$f":"IFERROR(+K8*(100-$K$3)/100,\"\")","v":56.676652431640008}]
[null,"15 pisos",null,null,null,null,null,null,0,null,"","",null,null,null,null,"m2 Util",null,null,"m2 venta",null,null,null,"uf/m2 venta"]
[null,null,null,null,null,null,null,null,0,null,"",""]
[null,"Diaz Cumsille",75,320,400,"1D + 1B",28.07,3.77,29.955000000000002,2391,79.819729594391589,79.819729594391589,null,"1D + 1B",3,{"$f":"+G11+G20+G26","v":92.789999999999992},{"$f":"+P11/O11","v":30.929999999999996},{"$f":"+H11+H20+H26","v":12.68},99.13,{"$f":"+S11/O11","v":33.043333333333329},{"$f":"+J11+J20+J26","v":7820},236.70753665954072,236.70753665954072,{"$f":"+W11/O11","v":78.902512219846912}]
[null,"San Cristobal  53",null,null,null,"2D + 2B",55.75,7.72,59.61,3924,65.827881227981877,65.827881227981877,null,"2D + 2B",4,{"$f":"+G7+G12+G21+G27","v":223.98000000000002},{"$f":"+P12/O12","v":55.995000000000005},{"$f":"+H7+H12+H21+H27","v":31.019999999999996},239.49,{"$f":"+S12/O12","v":59.872500000000002},{"$f":"+J7+J12+J21+J27","v":15803},263.60709334723617,263.60709334723617,{"$f":"+W12/O12","v":65.901773336809043}]
[null,"12  pisos",null,null,null,"3D + 2B",79.39,12.88,85.83,4837,56.355586624723294,56.355586624723294,null,"3D + 2B",3,{"$f":"+G8+G13+G16","v":241.82},80.606666666666669,{"$f":"+H8+H13+H16","v":23.78},253.70999999999998,84.57,{"$f":"+J8+J13+J16","v":14229},168.33497288540116,168.33497288540116,56.11165762846705]
[null,"2021-10-01",null,null,null,"4D + 4B",140,45,162.5,9533,58.664615384615388,58.664615384615388,null,"4D + 4B",1,{"$f":"+G14","v":140},140,{"$f":"+H14","v":45},162.5,162.5,{"$f":"+J14","v":9533},58.664615384615388,58.664615384615388,58.664615384615388]
[null,null,null,null,null,"-",null,null,0,null,"","",null,"21/2D + 2B",2,{"$f":"+G22+G28","v":144.44999999999999},72.224999999999994,{"$f":"+H22+H28","v":16.169999999999998},152.535,76.267499999999998,{"$f":"+J22+J28","v":10473},137.68071932936948,137.68071932936948,68.84035966468474]
[null,"Diaz Cumsille",70,300,400,"3D + 2B",87.63,3.61,89.435000000000002,4946,55.302733829037848,55.302733829037855]
[null,"Edificio Caliche",null,null,null,"-",null,null,0,null,"",""]
[null,"12 pisos",null,null,null,"-",null,null,0,null,"",""]
[null,null,null,null,null,"-",null,null,0,null,"",""]
[null,"Mirador San Cristobal",100,null,400,"1D + 1B",32.9,4.1399999999999997,34.97,2864,81.898770374606812,81.898770374606812]
[null,"AV Peru  733",null,null,null,"2D + 2B",59.92,4.3499999999999996,62.094999999999999,4559,73.419760045092204,73.419760045092204]
[null,"17  pisos",null,null,null,"21/2D + 2B",71.430000000000007,7.31,75.085000000000008,6044,80.495438503029888,80.495438503029888]
[null,"2020-10-01",null,null,null,"-",null,null,0,null,"",""]
[null,null,null,null,null,"-",null,null,0,null,"",""]
[null,"Absal   Peru Plaza",null,null,null,"-",null,null,0,null,"",""]
[null,"Av Peru  1471",60,null,340,"1D + 1B",31.82,4.7699999999999996,34.204999999999998,2565,74.989036690542321,74.989036690542321]
[null,null,null,null,null,"2D + 2B",50.12,5,52.62,3288,62.485746864310151,62.485746864310151]
[null,null,null,null,null,"21/2D + 2B",73.02,8.86,77.449999999999989,4429,57.185280826339586,57.185280826339586]
[null,null,null,null,null,null,null,null,0,null,"",""]
[null,null,null,null,null,null,null,null,0,null,"",""]

{"sheet":"Cabida superficies m2","index":13,"n_rows":57,"n_cols":14,"rows_kept":57,"cut":false,"hidden":false,"merged":[[5,5,5,7],[23,1,23,2],[23,8,23,10]]}
[]
[]
[null,"CUADRO DE SUPERFICIES GENERAL"]
[]
[]
[null,"PISOS",null,null,null,"Superficies de Losas (al 100%)",null,null,"             (sin ascensores)"]
[null,null,"Int Dpto","Loggia","Terraza","Total Dpto","Subte","Comun ","Comun","Escalera","Total","Sup","Estanque","Total"]
[null,null,"Losa","Losa","Losa",null,"Losa","UGE (Jardin)","Losa","Losa","Comun","Cubiertas","Sala Maq"]
[null,null,"m2","m2","m2","m2","m2","m2","m2","m2","m2","m2","caldera","m2"]
[null,"Subte N° 1",null,null,null,null,2533.96,null,null,32,{"$f":"SUM(J10)","v":32},null,null,{"$f":"+G10+K10","v":2565.96}]
[null,"Piso N° 1",504.93,"-",63.51,{"$f":"SUM(C11:E11)","v":568.44000000000005},null,null,607.22,32,{"$f":"SUM(H11:J11)","v":639.22},null,null,{"$f":"F11+K11+L11","v":1207.6600000000001}]
[null,"Piso N° 2",1075.94,0,135.52000000000001,{"$f":"SUM(C12:E12)","v":1211.46},null,null,107.34,32,{"$f":"SUM(H12:J12)","v":139.34},null,null,{"$f":"F12+K12","v":1350.8}]
[null,"Piso N° 3",1075.94,0,135.52000000000001,{"$f":"SUM(C13:E13)","v":1211.46},null,null,107.34,32,{"$f":"SUM(H13:J13)","v":139.34},null,null,1350.8]
[null,"Piso N° 4",1075.94,0,135.52000000000001,1211.46,null,null,107.34,32,139.34,null,null,1350.8]
[null,"Piso N° 5",1075.94,0,135.52000000000001,1211.46,null,null,107.34,32,139.34,null,null,1350.8]
[null,"Piso N° 6",1075.94,0,135.52000000000001,1211.46,null,null,107.34,32,139.34,null,null,1350.8]
[null,"Piso N° 7",1075.94,0,135.52000000000001,1211.46,null,null,107.34,32,139.34,null,null,1350.8]
[null,"Piso N° 8",1075.94,null,135.52000000000001,{"$f":"SUM(C18:E18)","v":1211.46},null,null,107.34,32,{"$f":"SUM(I18:J18)","v":139.34},null,null,1350.8]
[null,"Cubierta (terraza piso 8)",null,null,null,null,null,null,null,null,{"$f":"SUM(I19:J19)","v":0},null,null,0]
[null,"TOTAL",{"$f":"SUM(C11:C19)","v":8036.510000000002},{"$f":"SUM(D12:D19)","v":0},{"$f":"SUM(E11:E18)","v":1012.15},{"$f":"SUM(F11:F19)","v":9048.66},{"$f":"SUM(G10:G19)","v":2533.96},{"$f":"SUM(H11:H19)","v":0},{"$f":"SUM(I11:I19)","v":1358.6},{"$f":"SUM(J10:J19)","v":288},{"$f":"SUM(K10:K19)","v":1646.5999999999997},{"$f":"SUM(L11:L19)","v":0},{"$f":"SUM(M19)","v":0},{"$f":"SUM(N10:N19)","v":13229.219999999998}]
[null,"PORCENT.",{"$f":"+C20/N20","v":0.60748177141207138},{"$f":"+D20/N20","v":0},{"$f":"+E20/N20","v":7.6508667933559205E-2},null,{"$f":"+G20/N20","v":0.191542660867383},{"$f":"+H20/N20","v":0},{"$f":"+I20/N20","v":0.10269690881246213},{"$f":"+J20/N20","v":2.1769990974524579E-2},null,{"$f":"+L20/N20","v":0},{"$f":"+M20/N20","v":0},1]
[]
[null,"SUPERFICIE TERRENO BRUTO (Densidad) - No contempla afectacion",null,null,null,null,5226]
[null,"SUPERFICIE TERRENO UTIL",null,null,null,null,3432,null,"Cuadro Estacionamientos"]
[null,null,null,null,null,null,null,null,"Ubicación",null,"Cantidad"]
[null,"CALCULO","Zona","Constructib.","Final","Terreno","Const Util",null,"PISO 1",null,0]
[null,"SUP. UTIL CONSTRUIBLE",null,null,null,"Util","MAX",null,"1° Subterr. Visitas 15%",null,12]
[null,"Factores","EAa1","2,2+30%",2.86,{"$f":"G24","v":3432},{"$f":"+E28*F28","v":9815.52},null,"1º Subterr. vendible ",null,81]
[null,null,null,null,null,null,null,null,"2º Subterr. vendible",null,0]
[null,"SUP. UTIL PROYECTADA",null,null,null,null,{"$f":"C20","v":8036.510000000002},null,"TOTAL",null,{"$f":"SUM(K27:K29)","v":93}]
[]
[]
[null,"EDIFICIO NORTE"]
[null,"Departamento Tipo","Características","Unidades ","Int Dpto","Loggia","Terraza","Total unit.","Total","Total","Total"]
[null,null,null,"Totales","Losa","Losa","Losa","losa depto","losa ","Comun","losa "]
[null,null,null,null,"m2","m2","m2","m2","deptos","m2","por piso"]
[null,"A","1D, 1B",16,34.18,0,4.71,{"$f":"SUM(E37:G37)","v":38.89},{"$f":"H37*D37","v":622.24}]
[null,"B","1D, 1B",15,34.9,0,4.71,{"$f":"SUM(E38:G38)","v":39.61},{"$f":"H38*D38","v":594.15}]
[null,"C","2D, 2B",15,54.58,0,4.88,{"$f":"SUM(E39:G39)","v":59.46},{"$f":"H39*D39","v":891.9}]
[null,"D","2D, 2B",15,52.74,0,7,59.74,896.1]
[null,"E","2D, 2B",7,56.12,0,7.46,63.58,445.06]
[null,"F","3D, 2B",15,69.77,0,7.24,77.009999999999991,1155.1499999999999]
[null,"Total",null,{"$f":"SUM(D37:D42)","v":83},{"$f":"SUM(E37:E39)","v":123.66},{"$f":"SUM(F37:F39)","v":0},{"$f":"SUM(G37:G39)","v":14.3},{"$f":"SUM(H37:H39)","v":137.96},{"$f":"SUM(I37:I42)","v":4604.5999999999995},587.12,{"$f":"SUM(I43:J43)","v":5191.7199999999993}]
[]
[null,"EDIFICIO SUR"]
[null,"Departamento Tipo","Características","Unidades ","Int Dpto","Loggia","Terraza","Total unit.","Total","Total","Total"]
[null,null,null,"Totales","Losa","Losa","Losa","losa depto","losa ","Comun","losa "]
[null,null,null,null,"m2","m2","m2","m2","deptos","m2","por piso"]
[null,"A","1D, 1B",14,38.130000000000003,0,5.17,{"$f":"SUM(E49:G49)","v":43.300000000000004},{"$f":"H49*D49","v":606.20000000000005}]
[null,"B","2D, 2B",15,56.59,0,8.67,{"$f":"SUM(E50:G50)","v":65.260000000000005},{"$f":"H50*D50","v":978.90000000000009}]
[null,"C","2D, 2B",8,52.61,0,7.35,59.96,{"$f":"H51*D51","v":479.68}]
[null,"D","2D, 2B",15,55.24,0,7.35,62.59,938.85]
[null,"E","2D, 2B",7,56.12,0,7.46,63.58,445.06]
[null,"F","3D, 2B",15,63.7,0,6.9,70.600000000000009,1059.0000000000002]
[null,"Total",null,{"$f":"SUM(D49:D54)","v":74},{"$f":"SUM(E49:E51)","v":147.32999999999998},{"$f":"SUM(F49:F51)","v":0},{"$f":"SUM(G49:G51)","v":21.189999999999998},{"$f":"SUM(H49:H51)","v":168.52},{"$f":"SUM(I49:I54)","v":4507.6900000000005},771.48,{"$f":"SUM(I55:J55)","v":5279.17}]
[]
[null,null,"TOTAL DPTOS.",{"$f":"D43+D55","v":157}]

{"sheet":"Promesas 2","index":14,"n_rows":23,"n_cols":50,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
["Datos"]
[null,null,null,null,{"$f":"IF(E2>$B$6,1,0)*IF(SUM($D4:D$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:D$4)>D4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:D$4))","v":0},{"$f":"IF(F2>$B$6,1,0)*IF(SUM($D4:E$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:E$4)>E4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:E$4))","v":0},{"$f":"IF(G2>$B$6,1,0)*IF(SUM($D4:F$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:F$4)>F4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:F$4))","v":0},{"$f":"IF(H2>$B$6,1,0)*IF(SUM($D4:G$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:G$4)>G4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:G$4))","v":0},{"$f":"IF(I2>$B$6,1,0)*IF(SUM($D4:H$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:H$4)>H4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:H$4))","v":0},{"$f":"IF(J2>$B$6,1,0)*IF(SUM($D4:I$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:I$4)>I4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:I$4))","v":0},{"$f":"IF(K2>$B$6,1,0)*IF(SUM($D4:J$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:J$4)>J4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:J$4))","v":0},{"$f":"IF(L2>$B$6,1,0)*IF(SUM($D4:K$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:K$4)>K4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:K$4))","v":0},{"$f":"IF(M2>$B$6,1,0)*IF(SUM($D4:L$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:L$4)>L4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:L$4))","v":290114.625},{"$f":"IF(N2>$B$6,1,0)*IF(SUM($D4:M$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:M$4)>M4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:M$4))","v":-232091.7},{"$f":"IF(O2>$B$6,1,0)*IF(SUM($D4:N$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:N$4)>N4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:N$4))","v":0},{"$f":"IF(P2>$B$6,1,0)*IF(SUM($D4:O$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:O$4)>O4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:O$4))","v":0},{"$f":"IF(Q2>$B$6,1,0)*IF(SUM($D4:P$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:P$4)>P4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:P$4))","v":0},{"$f":"IF(R2>$B$6,1,0)*IF(SUM($D4:Q$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:Q$4)>Q4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:Q$4))","v":0},{"$f":"IF(S2>$B$6,1,0)*IF(SUM($D4:R$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:R$4)>R4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:R$4))","v":0},{"$f":"IF(T2>$B$6,1,0)*IF(SUM($D4:S$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:S$4)>S4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:S$4))","v":0},{"$f":"IF(U2>$B$6,1,0)*IF(SUM($D4:T$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:T$4)>T4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:T$4))","v":0},{"$f":"IF(V2>$B$6,1,0)*IF(SUM($D4:U$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:U$4)>U4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:U$4))","v":0},{"$f":"IF(W2>$B$6,1,0)*IF(SUM($D4:V$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:V$4)>V4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:V$4))","v":0},{"$f":"IF(X2>$B$6,1,0)*IF(SUM($D4:W$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:W$4)>W4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:W$4))","v":0},{"$f":"IF(Y2>$B$6,1,0)*IF(SUM($D4:X$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:X$4)>X4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:X$4))","v":0},{"$f":"IF(Z2>$B$6,1,0)*IF(SUM($D4:Y$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:Y$4)>Y4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:Y$4))","v":0},{"$f":"IF(AA2>$B$6,1,0)*IF(SUM($D4:Z$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:Z$4)>Z4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:Z$4))","v":0},{"$f":"IF(AB2>$B$6,1,0)*IF(SUM($D4:AA$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AA$4)>AA4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AA$4))","v":0},{"$f":"IF(AC2>$B$6,1,0)*IF(SUM($D4:AB$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AB$4)>AB4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AB$4))","v":0},{"$f":"IF(AD2>$B$6,1,0)*IF(SUM($D4:AC$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AC$4)>AC4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AC$4))","v":0},{"$f":"IF(AE2>$B$6,1,0)*IF(SUM($D4:AD$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AD$4)>AD4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AD$4))","v":0},{"$f":"IF(AF2>$B$6,1,0)*IF(SUM($D4:AE$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AE$4)>AE4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AE$4))","v":0},{"$f":"IF(AG2>$B$6,1,0)*IF(SUM($D4:AF$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AF$4)>AF4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AF$4))","v":0},{"$f":"IF(AH2>$B$6,1,0)*IF(SUM($D4:AG$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AG$4)>AG4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AG$4))","v":0},{"$f":"IF(AI2>$B$6,1,0)*IF(SUM($D4:AH$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AH$4)>AH4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AH$4))","v":0},{"$f":"IF(AJ2>$B$6,1,0)*IF(SUM($D4:AI$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AI$4)>AI4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AI$4))","v":0},{"$f":"IF(AK2>$B$6,1,0)*IF(SUM($D4:AJ$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AJ$4)>AJ4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AJ$4))","v":0},{"$f":"IF(AL2>$B$6,1,0)*IF(SUM($D4:AK$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AK$4)>AK4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AK$4))","v":0},{"$f":"IF(AM2>$B$6,1,0)*IF(SUM($D4:AL$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AL$4)>AL4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AL$4))","v":0},{"$f":"IF(AN2>$B$6,1,0)*IF(SUM($D4:AM$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AM$4)>AM4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AM$4))","v":0},{"$f":"IF(AO2>$B$6,1,0)*IF(SUM($D4:AN$4)=$B$14*$B$13,0,1)*IF($B$14*$B$13-SUM($D4:AN$4)>AN4,$B$5*$B$13*$B$14,$B$14*$B$13-SUM($D4:AN$4))","v":0}]
["Velocidad de venta",5]
["Mes inicio de ventas",8,0,0,{"$f":"(IF(E2<=$B$6,0,IF(E2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-E2)=0,1,($B$7-E2)),0)+IF(D6=0,0,D6),0)))+(IF(E2>$B$7,IF(AND(SUM($C6:D6)+($B$13/$B$10)*$B$14*$B$5<$B$15,E2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(E2>$B$7,SUM($C6:D6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:D6),0)","v":0},{"$f":"(IF(F2<=$B$6,0,IF(F2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-F2)=0,1,($B$7-F2)),0)+IF(E6=0,0,E6),0)))+(IF(F2>$B$7,IF(AND(SUM($C6:E6)+($B$13/$B$10)*$B$14*$B$5<$B$15,F2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(F2>$B$7,SUM($C6:E6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:E6),0)","v":0},{"$f":"(IF(G2<=$B$6,0,IF(G2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-G2)=0,1,($B$7-G2)),0)+IF(F6=0,0,F6),0)))+(IF(G2>$B$7,IF(AND(SUM($C6:F6)+($B$13/$B$10)*$B$14*$B$5<$B$15,G2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(G2>$B$7,SUM($C6:F6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:F6),0)","v":0},{"$f":"(IF(H2<=$B$6,0,IF(H2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-H2)=0,1,($B$7-H2)),0)+IF(G6=0,0,G6),0)))+(IF(H2>$B$7,IF(AND(SUM($C6:G6)+($B$13/$B$10)*$B$14*$B$5<$B$15,H2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(H2>$B$7,SUM($C6:G6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:G6),0)","v":0},{"$f":"(IF(I2<=$B$6,0,IF(I2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-I2)=0,1,($B$7-I2)),0)+IF(H6=0,0,H6),0)))+(IF(I2>$B$7,IF(AND(SUM($C6:H6)+($B$13/$B$10)*$B$14*$B$5<$B$15,I2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(I2>$B$7,SUM($C6:H6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:H6),0)","v":0},{"$f":"(IF(J2<=$B$6,0,IF(J2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-J2)=0,1,($B$7-J2)),0)+IF(I6=0,0,I6),0)))+(IF(J2>$B$7,IF(AND(SUM($C6:I6)+($B$13/$B$10)*$B$14*$B$5<$B$15,J2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(J2>$B$7,SUM($C6:I6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:I6),0)","v":0},{"$f":"(IF(K2<=$B$6,0,IF(K2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-K2)=0,1,($B$7-K2)),0)+IF(J6=0,0,J6),0)))+(IF(K2>$B$7,IF(AND(SUM($C6:J6)+($B$13/$B$10)*$B$14*$B$5<$B$15,K2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(K2>$B$7,SUM($C6:J6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:J6),0)","v":0},{"$f":"(IF(L2<=$B$6,0,IF(L2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-L2)=0,1,($B$7-L2)),0)+IF(K6=0,0,K6),0)))+(IF(L2>$B$7,IF(AND(SUM($C6:K6)+($B$13/$B$10)*$B$14*$B$5<$B$15,L2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(L2>$B$7,SUM($C6:K6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:K6),0)","v":0},{"$f":"(IF(M2<=$B$6,0,IF(M2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-M2)=0,1,($B$7-M2)),0)+IF(L6=0,0,L6),0)))+(IF(M2>$B$7,IF(AND(SUM($C6:L6)+($B$13/$B$10)*$B$14*$B$5<$B$15,M2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(M2>$B$7,SUM($C6:L6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:L6),0)","v":100.45520256232687},{"$f":"(IF(N2<=$B$6,0,IF(N2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-N2)=0,1,($B$7-N2)),0)+IF(M6=0,0,M6),0)))+(IF(N2>$B$7,IF(AND(SUM($C6:M6)+($B$13/$B$10)*$B$14*$B$5<$B$15,N2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(N2>$B$7,SUM($C6:M6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:M6),0)","v":206.49124971144968},{"$f":"(IF(O2<=$B$6,0,IF(O2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-O2)=0,1,($B$7-O2)),0)+IF(N6=0,0,N6),0)))+(IF(O2>$B$7,IF(AND(SUM($C6:N6)+($B$13/$B$10)*$B$14*$B$5<$B$15,O2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(O2>$B$7,SUM($C6:N6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:N6),0)","v":318.76471139875616},{"$f":"(IF(P2<=$B$6,0,IF(P2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-P2)=0,1,($B$7-P2)),0)+IF(O6=0,0,O6),0)))+(IF(P2>$B$7,IF(AND(SUM($C6:O6)+($B$13/$B$10)*$B$14*$B$5<$B$15,P2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(P2>$B$7,SUM($C6:O6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:O6),0)","v":438.05526444151934},{"$f":"(IF(Q2<=$B$6,0,IF(Q2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-Q2)=0,1,($B$7-Q2)),0)+IF(P6=0,0,P6),0)))+(IF(Q2>$B$7,IF(AND(SUM($C6:P6)+($B$13/$B$10)*$B$14*$B$5<$B$15,Q2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(Q2>$B$7,SUM($C6:P6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:P6),0)","v":565.29852102046675},{"$f":"(IF(R2<=$B$6,0,IF(R2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-R2)=0,1,($B$7-R2)),0)+IF(Q6=0,0,Q6),0)))+(IF(R2>$B$7,IF(AND(SUM($C6:Q6)+($B$13/$B$10)*$B$14*$B$5<$B$15,R2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(R2>$B$7,SUM($C6:Q6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:Q6),0)","v":701.63058164076756},{"$f":"(IF(S2<=$B$6,0,IF(S2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-S2)=0,1,($B$7-S2)),0)+IF(R6=0,0,R6),0)))+(IF(S2>$B$7,IF(AND(SUM($C6:R6)+($B$13/$B$10)*$B$14*$B$5<$B$15,S2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(S2>$B$7,SUM($C6:R6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:R6),0)","v":848.44972384724531},{"$f":"(IF(T2<=$B$6,0,IF(T2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-T2)=0,1,($B$7-T2)),0)+IF(S6=0,0,S6),0)))+(IF(T2>$B$7,IF(AND(SUM($C6:S6)+($B$13/$B$10)*$B$14*$B$5<$B$15,T2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(T2>$B$7,SUM($C6:S6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:S6),0)","v":1007.5037945709296},{"$f":"(IF(U2<=$B$6,0,IF(U2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-U2)=0,1,($B$7-U2)),0)+IF(T6=0,0,T6),0)))+(IF(U2>$B$7,IF(AND(SUM($C6:T6)+($B$13/$B$10)*$B$14*$B$5<$B$15,U2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(U2>$B$7,SUM($C6:T6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:T6),0)","v":1181.0173262694941},{"$f":"(IF(V2<=$B$6,0,IF(V2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-V2)=0,1,($B$7-V2)),0)+IF(U6=0,0,U6),0)))+(IF(V2>$B$7,IF(AND(SUM($C6:U6)+($B$13/$B$10)*$B$14*$B$5<$B$15,V2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(V2>$B$7,SUM($C6:U6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:U6),0)","v":1371.8822111379152},{"$f":"(IF(W2<=$B$6,0,IF(W2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-W2)=0,1,($B$7-W2)),0)+IF(V6=0,0,V6),0)))+(IF(W2>$B$7,IF(AND(SUM($C6:V6)+($B$13/$B$10)*$B$14*$B$5<$B$15,W2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(W2>$B$7,SUM($C6:V6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:V6),0)","v":1583.9543054361609},{"$f":"(IF(X2<=$B$6,0,IF(X2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-X2)=0,1,($B$7-X2)),0)+IF(W6=0,0,W6),0)))+(IF(X2>$B$7,IF(AND(SUM($C6:W6)+($B$13/$B$10)*$B$14*$B$5<$B$15,X2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(X2>$B$7,SUM($C6:W6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:W6),0)","v":1822.5354115216871},{"$f":"(IF(Y2<=$B$6,0,IF(Y2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-Y2)=0,1,($B$7-Y2)),0)+IF(X6=0,0,X6),0)))+(IF(Y2>$B$7,IF(AND(SUM($C6:X6)+($B$13/$B$10)*$B$14*$B$5<$B$15,Y2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(Y2>$B$7,SUM($C6:X6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:X6),0)","v":2095.1995327622885},{"$f":"(IF(Z2<=$B$6,0,IF(Z2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-Z2)=0,1,($B$7-Z2)),0)+IF(Y6=0,0,Y6),0)))+(IF(Z2>$B$7,IF(AND(SUM($C6:Y6)+($B$13/$B$10)*$B$14*$B$5<$B$15,Z2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(Z2>$B$7,SUM($C6:Y6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:Y6),0)","v":2413.3076742096569},{"$f":"(IF(AA2<=$B$6,0,IF(AA2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AA2)=0,1,($B$7-AA2)),0)+IF(Z6=0,0,Z6),0)))+(IF(AA2>$B$7,IF(AND(SUM($C6:Z6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AA2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AA2>$B$7,SUM($C6:Z6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:Z6),0)","v":2795.037443946499},{"$f":"(IF(AB2<=$B$6,0,IF(AB2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AB2)=0,1,($B$7-AB2)),0)+IF(AA6=0,0,AA6),0)))+(IF(AB2>$B$7,IF(AND(SUM($C6:AA6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AB2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AB2>$B$7,SUM($C6:AA6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AA6),0)","v":3272.1996561175515},{"$f":"(IF(AC2<=$B$6,0,IF(AC2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AC2)=0,1,($B$7-AC2)),0)+IF(AB6=0,0,AB6),0)))+(IF(AC2>$B$7,IF(AND(SUM($C6:AB6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AC2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AC2>$B$7,SUM($C6:AB6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AB6),0)","v":3908.4159390122886},{"$f":"(IF(AD2<=$B$6,0,IF(AD2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AD2)=0,1,($B$7-AD2)),0)+IF(AC6=0,0,AC6),0)))+(IF(AD2>$B$7,IF(AND(SUM($C6:AC6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AD2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AD2>$B$7,SUM($C6:AC6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AC6),0)","v":4862.7403633543936},{"$f":"(IF(AE2<=$B$6,0,IF(AE2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AE2)=0,1,($B$7-AE2)),0)+IF(AD6=0,0,AD6),0)))+(IF(AE2>$B$7,IF(AND(SUM($C6:AD6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AE2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AE2>$B$7,SUM($C6:AD6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AD6),0)","v":6771.3892120386045},{"$f":"(IF(AF2<=$B$6,0,IF(AF2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AF2)=0,1,($B$7-AF2)),0)+IF(AE6=0,0,AE6),0)))+(IF(AF2>$B$7,IF(AND(SUM($C6:AE6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AF2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AF2>$B$7,SUM($C6:AE6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AE6),0)","v":8680.0380607228144},{"$f":"(IF(AG2<=$B$6,0,IF(AG2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AG2)=0,1,($B$7-AG2)),0)+IF(AF6=0,0,AF6),0)))+(IF(AG2>$B$7,IF(AND(SUM($C6:AF6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AG2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AG2>$B$7,SUM($C6:AF6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AF6),0)","v":1908.6488486842106},{"$f":"(IF(AH2<=$B$6,0,IF(AH2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AH2)=0,1,($B$7-AH2)),0)+IF(AG6=0,0,AG6),0)))+(IF(AH2>$B$7,IF(AND(SUM($C6:AG6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AH2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AH2>$B$7,SUM($C6:AG6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AG6),0)","v":1908.6488486842106},{"$f":"(IF(AI2<=$B$6,0,IF(AI2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AI2)=0,1,($B$7-AI2)),0)+IF(AH6=0,0,AH6),0)))+(IF(AI2>$B$7,IF(AND(SUM($C6:AH6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AI2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AI2>$B$7,SUM($C6:AH6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AH6),0)","v":1908.6488486842106},{"$f":"(IF(AJ2<=$B$6,0,IF(AJ2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AJ2)=0,1,($B$7-AJ2)),0)+IF(AI6=0,0,AI6),0)))+(IF(AJ2>$B$7,IF(AND(SUM($C6:AI6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AJ2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AJ2>$B$7,SUM($C6:AI6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AI6),0)","v":1908.6488486842106},{"$f":"(IF(AK2<=$B$6,0,IF(AK2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AK2)=0,1,($B$7-AK2)),0)+IF(AJ6=0,0,AJ6),0)))+(IF(AK2>$B$7,IF(AND(SUM($C6:AJ6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AK2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AK2>$B$7,SUM($C6:AJ6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AJ6),0)","v":1908.6488486842106},{"$f":"(IF(AL2<=$B$6,0,IF(AL2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AL2)=0,1,($B$7-AL2)),0)+IF(AK6=0,0,AK6),0)))+(IF(AL2>$B$7,IF(AND(SUM($C6:AK6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AL2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AL2>$B$7,SUM($C6:AK6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AK6),0)","v":1908.6488486842106},{"$f":"(IF(AM2<=$B$6,0,IF(AM2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AM2)=0,1,($B$7-AM2)),0)+IF(AL6=0,0,AL6),0)))+(IF(AM2>$B$7,IF(AND(SUM($C6:AL6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AM2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AM2>$B$7,SUM($C6:AL6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AL6),0)","v":1626.6657221718997},{"$f":"(IF(AN2<=$B$6,0,IF(AN2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AN2)=0,1,($B$7-AN2)),0)+IF(AM6=0,0,AM6),0)))+(IF(AN2>$B$7,IF(AND(SUM($C6:AM6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AN2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AN2>$B$7,SUM($C6:AM6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AM6),0)","v":0},{"$f":"(IF(AO2<=$B$6,0,IF(AO2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AO2)=0,1,($B$7-AO2)),0)+IF(AN6=0,0,AN6),0)))+(IF(AO2>$B$7,IF(AND(SUM($C6:AN6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AO2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AO2>$B$7,SUM($C6:AN6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AN6),0)","v":0},{"$f":"(IF(AP2<=$B$6,0,IF(AP2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AP2)=0,1,($B$7-AP2)),0)+IF(AO6=0,0,AO6),0)))+(IF(AP2>$B$7,IF(AND(SUM($C6:AO6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AP2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AP2>$B$7,SUM($C6:AO6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AO6),0)","v":0},{"$f":"(IF(AQ2<=$B$6,0,IF(AQ2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AQ2)=0,1,($B$7-AQ2)),0)+IF(AP6=0,0,AP6),0)))+(IF(AQ2>$B$7,IF(AND(SUM($C6:AP6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AQ2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AQ2>$B$7,SUM($C6:AP6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AP6),0)","v":0},{"$f":"(IF(AR2<=$B$6,0,IF(AR2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AR2)=0,1,($B$7-AR2)),0)+IF(AQ6=0,0,AQ6),0)))+(IF(AR2>$B$7,IF(AND(SUM($C6:AQ6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AR2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AR2>$B$7,SUM($C6:AQ6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AQ6),0)","v":0},{"$f":"(IF(AS2<=$B$6,0,IF(AS2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AS2)=0,1,($B$7-AS2)),0)+IF(AR6=0,0,AR6),0)))+(IF(AS2>$B$7,IF(AND(SUM($C6:AR6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AS2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AS2>$B$7,SUM($C6:AR6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AR6),0)","v":0},{"$f":"(IF(AT2<=$B$6,0,IF(AT2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AT2)=0,1,($B$7-AT2)),0)+IF(AS6=0,0,AS6),0)))+(IF(AT2>$B$7,IF(AND(SUM($C6:AS6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AT2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AT2>$B$7,SUM($C6:AS6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AS6),0)","v":0},{"$f":"(IF(AU2<=$B$6,0,IF(AU2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AU2)=0,1,($B$7-AU2)),0)+IF(AT6=0,0,AT6),0)))+(IF(AU2>$B$7,IF(AND(SUM($C6:AT6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AU2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AU2>$B$7,SUM($C6:AT6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AT6),0)","v":0},{"$f":"(IF(AV2<=$B$6,0,IF(AV2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AV2)=0,1,($B$7-AV2)),0)+IF(AU6=0,0,AU6),0)))+(IF(AV2>$B$7,IF(AND(SUM($C6:AU6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AV2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AV2>$B$7,SUM($C6:AU6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AU6),0)","v":0},{"$f":"(IF(AW2<=$B$6,0,IF(AW2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AW2)=0,1,($B$7-AW2)),0)+IF(AV6=0,0,AV6),0)))+(IF(AW2>$B$7,IF(AND(SUM($C6:AV6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AW2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AW2>$B$7,SUM($C6:AV6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AV6),0)","v":0},{"$f":"(IF(AX2<=$B$6,0,IF(AX2<=$B$7,($B$13/$B$10)*$B$14*$B$5/ROUNDUP(IF(($B$7-AX2)=0,1,($B$7-AX2)),0)+IF(AW6=0,0,AW6),0)))+(IF(AX2>$B$7,IF(AND(SUM($C6:AW6)+($B$13/$B$10)*$B$14*$B$5<$B$15,AX2>$B$7),($B$13/$B$10)*$B$14*$B$5,0),0))+IF(AND(AX2>$B$7,SUM($C6:AW6)+($B$13/$B$10)*$B$14*$B$5>$B$15),$B$15-SUM($C6:AW6),0)","v":0}]
["Fecha inicio escrituración",28]
["Meses de venta",{"$f":"ROUNDUP(B10/B5,0)","v":31}]
["Fecha termino de Venta"]
["Cantidad deptos",152]
["Cantidad MT2",7058.75]
["precio MT2",{"$f":"54.8","v":54.8}]
["Precio total MT2",{"$f":"B11*B12","v":386819.5}]
["Promesa",0.15]
["Precio Total de venta",{"$f":"B13*B14","v":58022.924999999996},null,null,{"$f":"B13*B14","v":58022.924999999996},{"$f":"E15/B10","v":381.72976973684206},{"$f":"F15*B5","v":1908.6488486842104}]
[null,null,null,null,{"$f":"(((B13/B10)*B14)*B5)","v":1908.6488486842106},{"$f":"E16/B8","v":61.569317699490668}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"38-9","v":29}]
[]
[]
[]
[]
[null,null,null,null,{"$f":"(IF(E2<=Datos!$J$23,0,IF(E2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-E2)=0,1,(Datos!$R$34-E2)),0)+IF(D23=0,0,D23),0)))+(IF(E2>Datos!$R$34,IF(AND(SUM($C23:D23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,E2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(E2>Datos!$R$34,SUM($C23:D23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:D23),0)","v":0},{"$f":"(IF(F2<=Datos!$J$23,0,IF(F2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-F2)=0,1,(Datos!$R$34-F2)),0)+IF(E23=0,0,E23),0)))+(IF(F2>Datos!$R$34,IF(AND(SUM($C23:E23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,F2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(F2>Datos!$R$34,SUM($C23:E23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:E23),0)","v":0},{"$f":"(IF(G2<=Datos!$J$23,0,IF(G2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-G2)=0,1,(Datos!$R$34-G2)),0)+IF(F23=0,0,F23),0)))+(IF(G2>Datos!$R$34,IF(AND(SUM($C23:F23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,G2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(G2>Datos!$R$34,SUM($C23:F23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:F23),0)","v":0},{"$f":"(IF(H2<=Datos!$J$23,0,IF(H2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-H2)=0,1,(Datos!$R$34-H2)),0)+IF(G23=0,0,G23),0)))+(IF(H2>Datos!$R$34,IF(AND(SUM($C23:G23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,H2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(H2>Datos!$R$34,SUM($C23:G23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:G23),0)","v":0},{"$f":"(IF(I2<=Datos!$J$23,0,IF(I2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-I2)=0,1,(Datos!$R$34-I2)),0)+IF(H23=0,0,H23),0)))+(IF(I2>Datos!$R$34,IF(AND(SUM($C23:H23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,I2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(I2>Datos!$R$34,SUM($C23:H23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:H23),0)","v":0},{"$f":"(IF(J2<=Datos!$J$23,0,IF(J2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-J2)=0,1,(Datos!$R$34-J2)),0)+IF(I23=0,0,I23),0)))+(IF(J2>Datos!$R$34,IF(AND(SUM($C23:I23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,J2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(J2>Datos!$R$34,SUM($C23:I23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:I23),0)","v":63.603994186046506},{"$f":"(IF(K2<=Datos!$J$23,0,IF(K2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-K2)=0,1,(Datos!$R$34-K2)),0)+IF(J23=0,0,J23),0)))+(IF(K2>Datos!$R$34,IF(AND(SUM($C23:J23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,K2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(K2>Datos!$R$34,SUM($C23:J23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:J23),0)","v":130.94939979480165},{"$f":"(IF(L2<=Datos!$J$23,0,IF(L2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-L2)=0,1,(Datos!$R$34-L2)),0)+IF(K23=0,0,K23),0)))+(IF(L2>Datos!$R$34,IF(AND(SUM($C23:K23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,L2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(L2>Datos!$R$34,SUM($C23:K23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:K23),0)","v":202.50389325410396},{"$f":"(IF(M2<=Datos!$J$23,0,IF(M2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-M2)=0,1,(Datos!$R$34-M2)),0)+IF(L23=0,0,L23),0)))+(IF(M2>Datos!$R$34,IF(AND(SUM($C23:L23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,M2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(M2>Datos!$R$34,SUM($C23:L23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:L23),0)","v":278.82868627735979},{"$f":"(IF(N2<=Datos!$J$23,0,IF(N2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-N2)=0,1,(Datos!$R$34-N2)),0)+IF(M23=0,0,M23),0)))+(IF(N2>Datos!$R$34,IF(AND(SUM($C23:M23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,N2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(N2>Datos!$R$34,SUM($C23:M23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:M23),0)","v":360.60525023084813},{"$f":"(IF(O2<=Datos!$J$23,0,IF(O2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-O2)=0,1,(Datos!$R$34-O2)),0)+IF(N23=0,0,N23),0)))+(IF(O2>Datos!$R$34,IF(AND(SUM($C23:N23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,O2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(O2>Datos!$R$34,SUM($C23:N23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:N23),0)","v":448.6723191038356},{"$f":"(IF(P2<=Datos!$J$23,0,IF(P2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-P2)=0,1,(Datos!$R$34-P2)),0)+IF(O23=0,0,O23),0)))+(IF(P2>Datos!$R$34,IF(AND(SUM($C23:O23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,P2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(P2>Datos!$R$34,SUM($C23:O23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:O23),0)","v":544.07831038290533},{"$f":"(IF(Q2<=Datos!$J$23,0,IF(Q2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-Q2)=0,1,(Datos!$R$34-Q2)),0)+IF(P23=0,0,P23),0)))+(IF(Q2>Datos!$R$34,IF(AND(SUM($C23:P23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,Q2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(Q2>Datos!$R$34,SUM($C23:P23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:P23),0)","v":648.15757359643601},{"$f":"(IF(R2<=Datos!$J$23,0,IF(R2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-R2)=0,1,(Datos!$R$34-R2)),0)+IF(Q23=0,0,Q23),0)))+(IF(R2>Datos!$R$34,IF(AND(SUM($C23:Q23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,R2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(R2>Datos!$R$34,SUM($C23:Q23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:Q23),0)","v":762.64476313131968},{"$f":"(IF(S2<=Datos!$J$23,0,IF(S2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-S2)=0,1,(Datos!$R$34-S2)),0)+IF(R23=0,0,R23),0)))+(IF(S2>Datos!$R$34,IF(AND(SUM($C23:R23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,S2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(S2>Datos!$R$34,SUM($C23:R23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:R23),0)","v":889.85275150341272},{"$f":"(IF(T2<=Datos!$J$23,0,IF(T2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-T2)=0,1,(Datos!$R$34-T2)),0)+IF(S23=0,0,S23),0)))+(IF(T2>Datos!$R$34,IF(AND(SUM($C23:S23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,T2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(T2>Datos!$R$34,SUM($C23:S23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:S23),0)","v":1032.9617384220173},{"$f":"(IF(U2<=Datos!$J$23,0,IF(U2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-U2)=0,1,(Datos!$R$34-U2)),0)+IF(T23=0,0,T23),0)))+(IF(U2>Datos!$R$34,IF(AND(SUM($C23:T23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,U2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(U2>Datos!$R$34,SUM($C23:T23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:T23),0)","v":1196.514866328994},{"$f":"(IF(V2<=Datos!$J$23,0,IF(V2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-V2)=0,1,(Datos!$R$34-V2)),0)+IF(U23=0,0,U23),0)))+(IF(V2>Datos!$R$34,IF(AND(SUM($C23:U23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,V2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(V2>Datos!$R$34,SUM($C23:U23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:U23),0)","v":1387.3268488871336},{"$f":"(IF(W2<=Datos!$J$23,0,IF(W2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-W2)=0,1,(Datos!$R$34-W2)),0)+IF(V23=0,0,V23),0)))+(IF(W2>Datos!$R$34,IF(AND(SUM($C23:V23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,W2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(W2>Datos!$R$34,SUM($C23:V23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:V23),0)","v":1616.3012279569009},{"$f":"(IF(X2<=Datos!$J$23,0,IF(X2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-X2)=0,1,(Datos!$R$34-X2)),0)+IF(W23=0,0,W23),0)))+(IF(X2>Datos!$R$34,IF(AND(SUM($C23:W23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,X2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(X2>Datos!$R$34,SUM($C23:W23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:W23),0)","v":1902.5192017941101},{"$f":"(IF(Y2<=Datos!$J$23,0,IF(Y2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-Y2)=0,1,(Datos!$R$34-Y2)),0)+IF(X23=0,0,X23),0)))+(IF(Y2>Datos!$R$34,IF(AND(SUM($C23:X23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,Y2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(Y2>Datos!$R$34,SUM($C23:X23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:X23),0)","v":2284.143166910389},{"$f":"(IF(Z2<=Datos!$J$23,0,IF(Z2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-Z2)=0,1,(Datos!$R$34-Z2)),0)+IF(Y23=0,0,Y23),0)))+(IF(Z2>Datos!$R$34,IF(AND(SUM($C23:Y23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,Z2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(Z2>Datos!$R$34,SUM($C23:Y23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:Y23),0)","v":2856.5791145848075},{"$f":"(IF(AA2<=Datos!$J$23,0,IF(AA2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-AA2)=0,1,(Datos!$R$34-AA2)),0)+IF(Z23=0,0,Z23),0)))+(IF(AA2>Datos!$R$34,IF(AND(SUM($C23:Z23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AA2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AA2>Datos!$R$34,SUM($C23:Z23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:Z23),0)","v":4001.4510099336449},{"$f":"(IF(AB2<=Datos!$J$23,0,IF(AB2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-AB2)=0,1,(Datos!$R$34-AB2)),0)+IF(AA23=0,0,AA23),0)))+(IF(AB2>Datos!$R$34,IF(AND(SUM($C23:AA23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AB2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AB2>Datos!$R$34,SUM($C23:AA23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:AA23),0)","v":5146.3229052824818},{"$f":"(IF(AC2<=Datos!$J$23,0,IF(AC2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-AC2)=0,1,(Datos!$R$34-AC2)),0)+IF(AB23=0,0,AB23),0)))+(IF(AC2>Datos!$R$34,IF(AND(SUM($C23:AB23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AC2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AC2>Datos!$R$34,SUM($C23:AB23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:AB23),0)","v":13066.486123787288},{"$f":"(IF(AD2<=Datos!$J$23,0,IF(AD2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-AD2)=0,1,(Datos!$R$34-AD2)),0)+IF(AC23=0,0,AC23),0)))+(IF(AD2>Datos!$R$34,IF(AND(SUM($C23:AC23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AD2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AD2>Datos!$R$34,SUM($C23:AC23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:AC23),0)","v":-1144.8718953488351},{"$f":"(IF(AE2<=Datos!$J$23,0,IF(AE2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-AE2)=0,1,(Datos!$R$34-AE2)),0)+IF(AD23=0,0,AD23),0)))+(IF(AE2>Datos!$R$34,IF(AND(SUM($C23:AD23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AE2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AE2>Datos!$R$34,SUM($C23:AD23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:AD23),0)","v":0},{"$f":"(IF(AF2<=Datos!$J$23,0,IF(AF2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-AF2)=0,1,(Datos!$R$34-AF2)),0)+IF(AE23=0,0,AE23),0)))+(IF(AF2>Datos!$R$34,IF(AND(SUM($C23:AE23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AF2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AF2>Datos!$R$34,SUM($C23:AE23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:AE23),0)","v":0},{"$f":"(IF(AG2<=Datos!$J$23,0,IF(AG2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-AG2)=0,1,(Datos!$R$34-AG2)),0)+IF(AF23=0,0,AF23),0)))+(IF(AG2>Datos!$R$34,IF(AND(SUM($C23:AF23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AG2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AG2>Datos!$R$34,SUM($C23:AF23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:AF23),0)","v":0},{"$f":"(IF(AH2<=Datos!$J$23,0,IF(AH2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-AH2)=0,1,(Datos!$R$34-AH2)),0)+IF(AG23=0,0,AG23),0)))+(IF(AH2>Datos!$R$34,IF(AND(SUM($C23:AG23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AH2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AH2>Datos!$R$34,SUM($C23:AG23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:AG23),0)","v":0},{"$f":"(IF(AI2<=Datos!$J$23,0,IF(AI2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-AI2)=0,1,(Datos!$R$34-AI2)),0)+IF(AH23=0,0,AH23),0)))+(IF(AI2>Datos!$R$34,IF(AND(SUM($C23:AH23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AI2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AI2>Datos!$R$34,SUM($C23:AH23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:AH23),0)","v":0},{"$f":"(IF(AJ2<=Datos!$J$23,0,IF(AJ2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-AJ2)=0,1,(Datos!$R$34-AJ2)),0)+IF(AI23=0,0,AI23),0)))+(IF(AJ2>Datos!$R$34,IF(AND(SUM($C23:AI23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AJ2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AJ2>Datos!$R$34,SUM($C23:AI23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:AI23),0)","v":0},{"$f":"(IF(AK2<=Datos!$J$23,0,IF(AK2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-AK2)=0,1,(Datos!$R$34-AK2)),0)+IF(AJ23=0,0,AJ23),0)))+(IF(AK2>Datos!$R$34,IF(AND(SUM($C23:AJ23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AK2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AK2>Datos!$R$34,SUM($C23:AJ23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:AJ23),0)","v":0},{"$f":"(IF(AL2<=Datos!$J$23,0,IF(AL2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-AL2)=0,1,(Datos!$R$34-AL2)),0)+IF(AK23=0,0,AK23),0)))+(IF(AL2>Datos!$R$34,IF(AND(SUM($C23:AK23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AL2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AL2>Datos!$R$34,SUM($C23:AK23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:AK23),0)","v":0},{"$f":"(IF(AM2<=Datos!$J$23,0,IF(AM2<=Datos!$R$34,(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69/ROUNDUP(IF((Datos!$R$34-AM2)=0,1,(Datos!$R$34-AM2)),0)+IF(AL23=0,0,AL23),0)))+(IF(AM2>Datos!$R$34,IF(AND(SUM($C23:AL23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69<Flujo!$B$93,AM2>Datos!$R$34),(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69,0),0))+IF(AND(AM2>Datos!$R$34,SUM($C23:AL23)+(Datos!$F$55*Datos!$D$61/Flujo!$C$91)*Datos!$R$30*Datos!$D$69>Datos!$D$69),Flujo!$B$93-SUM($C23:AL23),0)","v":0}]

{"sheet":"Promesas","index":15,"n_rows":43,"n_cols":49,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"INGRESOS L1",null,null,null,"2017-11-30",{"$f":"+EOMONTH(F3+15,0)","v":"2017-12-31"},{"$f":"+EOMONTH(G3+15,0)","v":"2018-01-31"},"2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30"]
[null,"Cantidad Reservas",{"$f":"SUM(F4:AW4)","v":152},null,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,2]
[null,"Ingresos Reserva UF",38,"UF/C/U",null,{"$f":"$C$6*F4","v":0},{"$f":"$C$6*G4","v":0},0,0,0,{"$f":"$C$6*K4","v":1460.2957848837209},1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,584.11831395348838,0,0,0,0,0,0,0,0]
[null,"Promesa",{"$f":"+Flujo!C93","v":292.05915697674419},null,null,null,null,null,null,null,16,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[20,"Ingreso Promesas UF",-160,null,null,null,null,null,null,null,{"$f":"(K$4*$C$6)/$A7","v":73.014789244186048},{"$f":"K7","v":73.014789244186048},{"$f":"L7","v":73.014789244186048},73.014789244186048,73.014789244186048,73.014789244186048,73.014789244186048,73.014789244186048,73.014789244186048,73.014789244186048,73.014789244186048,73.014789244186048,73.014789244186048,73.014789244186048,73.014789244186048,73.014789244186048,73.014789244186048,73.014789244186048,{"$f":"AB7","v":73.014789244186048},73.014789244186048]
[{"$f":"+A7-1","v":19},null,null,null,null,null,null,null,null,null,null,{"$f":"(L$4*$C$6)/$A8","v":76.857672888616889},{"$f":"L8","v":76.857672888616889},76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889,76.857672888616889]
[{"$f":"+A8-1","v":18},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(M$4*$C$6)/$A9","v":81.127543604651166},{"$f":"M9","v":81.127543604651166},81.127543604651166,81.127543604651166,81.127543604651166,81.127543604651166,81.127543604651166,81.127543604651166,81.127543604651166,81.127543604651166,81.127543604651166,81.127543604651166,81.127543604651166,81.127543604651166,81.127543604651166,81.127543604651166,81.127543604651166,81.127543604651166]
[17,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N$4*$C$6)/$A10","v":85.899752051983583},{"$f":"N10","v":85.899752051983583},85.899752051983583,85.899752051983583,85.899752051983583,85.899752051983583,85.899752051983583,85.899752051983583,85.899752051983583,85.899752051983583,85.899752051983583,85.899752051983583,85.899752051983583,85.899752051983583,85.899752051983583,85.899752051983583,85.899752051983583]
[16,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O$4*$C$6)/$A11","v":91.268486555232556},{"$f":"O11","v":91.268486555232556},91.268486555232556,91.268486555232556,91.268486555232556,91.268486555232556,91.268486555232556,91.268486555232556,91.268486555232556,91.268486555232556,91.268486555232556,91.268486555232556,91.268486555232556,91.268486555232556,91.268486555232556,91.268486555232556]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P$4*$C$6)/$A12","v":97.353052325581388},{"$f":"P12","v":97.353052325581388},97.353052325581388,97.353052325581388,97.353052325581388,97.353052325581388,97.353052325581388,97.353052325581388,97.353052325581388,97.353052325581388,97.353052325581388,97.353052325581388,97.353052325581388,97.353052325581388,97.353052325581388]
[14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q$4*$C$6)/$A13","v":104.30684177740864},{"$f":"Q13","v":104.30684177740864},104.30684177740864,104.30684177740864,104.30684177740864,104.30684177740864,104.30684177740864,104.30684177740864,104.30684177740864,104.30684177740864,104.30684177740864,104.30684177740864,104.30684177740864,104.30684177740864]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R$4*$C$6)/$A14","v":112.33044499105546},{"$f":"R14","v":112.33044499105546},112.33044499105546,112.33044499105546,112.33044499105546,112.33044499105546,112.33044499105546,112.33044499105546,112.33044499105546,112.33044499105546,112.33044499105546,112.33044499105546,112.33044499105546]
[12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S$4*$C$6)/$A15","v":121.69131540697674},{"$f":"S15","v":121.69131540697674},121.69131540697674,121.69131540697674,121.69131540697674,121.69131540697674,121.69131540697674,121.69131540697674,121.69131540697674,121.69131540697674,121.69131540697674,121.69131540697674]
[11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T$4*$C$6)/$A16","v":132.75416226215646},{"$f":"T16","v":132.75416226215646},132.75416226215646,132.75416226215646,132.75416226215646,132.75416226215646,132.75416226215646,132.75416226215646,132.75416226215646,132.75416226215646,132.75416226215646]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U$4*$C$6)/$A17","v":146.0295784883721},{"$f":"U17","v":146.0295784883721},146.0295784883721,146.0295784883721,146.0295784883721,146.0295784883721,146.0295784883721,146.0295784883721,146.0295784883721,146.0295784883721]
[9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V$4*$C$6)/$A18","v":162.25508720930233},{"$f":"V18","v":162.25508720930233},162.25508720930233,162.25508720930233,162.25508720930233,162.25508720930233,162.25508720930233,162.25508720930233,162.25508720930233]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W$4*$C$6)/$A19","v":182.53697311046511},{"$f":"W19","v":182.53697311046511},{"$f":"X19","v":182.53697311046511},{"$f":"Y19","v":182.53697311046511},{"$f":"Z19","v":182.53697311046511},{"$f":"AA19","v":182.53697311046511},182.53697311046511,182.53697311046511]
[7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X$4*$C$6)/$A20","v":208.61368355481727},{"$f":"X20","v":208.61368355481727},{"$f":"Y20","v":208.61368355481727},{"$f":"Z20","v":208.61368355481727},{"$f":"AA20","v":208.61368355481727},208.61368355481727,208.61368355481727]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y$4*$C$6)/$A21","v":243.38263081395348},{"$f":"Y21","v":243.38263081395348},{"$f":"Z21","v":243.38263081395348},{"$f":"AA21","v":243.38263081395348},243.38263081395348,243.38263081395348]
[5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z$4*$C$6)/$A22","v":292.05915697674419},{"$f":"Z22","v":292.05915697674419},{"$f":"AA22","v":292.05915697674419},292.05915697674419,292.05915697674419]
[4,null,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":"(AA$4*$C$6)/$A23","v":365.07394622093022},{"$f":"AA23","v":365.07394622093022},365.07394622093022,365.07394622093022]
[3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AB$4*$C$6)/$A24","v":486.76526162790697},486.76526162790697,486.76526162790697]
[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,{"$f":"(AC$4*$C$6)/$A25","v":730.14789244186045},{"$f":"AC25","v":730.14789244186045}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$C$6*AD4","v":1460.2957848837209},{"$f":"+$C$6*AE4","v":1460.2957848837209},{"$f":"+$C$6*AF4","v":1460.2957848837209},1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,584.11831395348838,0,0,0,0,0,{"$f":"+T6*AU4","v":0}]
[0]
[-1]
[-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":"(AG$7*$C$8)/$A29","v":0},{"$f":"(AH$7*$C$8)/2","v":0}]
[-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH$7*$C$8)/$A30","v":0}]
[-4,null,null,null,null,null,null,null,null,null,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":"(AI$7*$C$8)/5","v":0},{"$f":"(AJ$7*$C$8)/5","v":0},{"$f":"(AK$7*$C$8)/5","v":0},{"$f":"(AL$7*$C$8)/5","v":0},{"$f":"(AM$7*$C$8)/5","v":0}]
[-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AJ$7*$C$8)/4","v":0},{"$f":"(AK$7*$C$8)/4","v":0},{"$f":"(AL$7*$C$8)/4","v":0},{"$f":"(AM$7*$C$8)/4","v":0}]
[-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AK$7*$C$8)/3","v":0},{"$f":"(AL$7*$C$8)/3","v":0},{"$f":"(AM$7*$C$8)/3","v":0}]
[-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AL$7*$C$8)/2","v":0},{"$f":"(AM$7*$C$8)/2","v":0}]
[-8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AM$7*$C$8)/1","v":0}]
[-9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN$7*$C$8)/1","v":0}]
[-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO$7*$C$8)","v":0},{"$f":"+AO37","v":0},{"$f":"+AP37","v":0},{"$f":"+AQ37","v":0},{"$f":"+AR37","v":0},{"$f":"+AS37","v":0}]
[-11]
[]
[null,null,{"$f":"SUM(D40:AY40)","v":44392.991860465103},null,{"$f":"+SUM(E7:E36)","v":0},0,0,0,0,0,{"$f":"SUM(K7:K39)","v":73.014789244186048},{"$f":"SUM(L7:L39)","v":149.87246213280292},231.0000057374541,316.89975778943767,408.16824434467026,505.52129667025167,609.82813844766031,722.15858343871582,843.84989884569256,976.60406110784902,1122.6336395962212,1284.8887268055234,1467.4256999159886,1676.0393834708059,1919.4220142847594,2211.4811712615037,2576.5551174824341,3063.320379110341,3793.4682715522013,5253.7640564359226,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,1460.2957848837209,584.11831395348838,0,0,0,0,0,0,{"$f":"+SUM(AV7:AV37)","v":0},{"$f":"+SUM(AW7:AW37)","v":0}]
[null,"Escritura",{"$f":"SUM(F41:AX41)","v":160},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,24,18,10,4,14,10,8,8,7,6,6,6,6,4,4]
[null,"Ingreso Escrituras UF",-320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$43*Y41","v":0},{"$f":"$C$43*Z41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Ingresos",null,null,null,{"$f":"+F5+SUM(F7:F25)+F42","v":0},{"$f":"+G5+SUM(G7:G25)+G42","v":0},0,0,0,1533.3105741279069,1610.1682470165238,1691.295790621175,1777.1955426731586,1868.4640292283912,1965.8170815539725,2070.1239233313813,2182.4543683224365,2304.1456837294136,2436.8998459915701,2582.9294244799421,2745.1845116892446,2927.7214847997093,3136.335168354527,3379.7177991684803,{"$f":"+Z5+SUM(Z7:Z37)+Z42","v":3671.7769561452246},4036.850902366155,4523.6161639940619,5253.7640564359226,6714.059841319644,2920.5915697674418,2920.5915697674418,2920.5915697674418,2920.5915697674418,{"$f":"+AI5+SUM(AI7:AI37)+AI42","v":2920.5915697674418},{"$f":"+AJ5+SUM(AJ7:AJ37)+AJ42","v":2920.5915697674418},2920.5915697674418,2920.5915697674418,2920.5915697674418,2920.5915697674418,1168.2366279069768,0,0,0,0,0,0,0,0]

{"sheet":"iva locales","index":16,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
["% m2 Locales"]
[null,"m2","%"]
["m2 locales",{"$f":"+Datos!D20","v":1},{"$f":"+B3/B5","v":1.6121881423562131E-4}]
["m2 deptos.",{"$f":"+Datos!D23","v":6201.75},{"$f":"+B4/B5","v":0.99983878118576441}]
[null,{"$f":"SUM(B3:B4)","v":6202.75}]
[]
[]
["Valor terreno ",null,{"$f":"+Evaluación!G19","v":29024.1}]
["Val Terr Loc.",{"$f":"+C3","v":1.6121881423562131E-4},{"$f":"+B9*C8","v":4.6792309862560959}]
[]
[null,"m2","uf/m2",null,null,null,null,{"$f":"B3-400","v":-399}]
["venta neta",400,60,{"$f":"+C12*B12","v":24000}]
[null,320,95,{"$f":"+C13*B13","v":30400}]
["total",{"$f":"SUM(B12:B13)","v":720}]
[null,"Total Venta Neta          uf",null,{"$f":"SUM(D12:D14)","v":54400}]
[]
[]
["IVA  locales",{"$f":"+B15","v":"Total Venta Neta          uf"},null,{"$f":"+D15","v":54400}]
[null,{"$f":"+A9","v":"Val Terr Loc."},"-",{"$f":"+C9","v":4.6792309862560959}]
[]
[null,"Venta Loc sin terreno",null,{"$f":"+D18-D19","v":54395.320769013742}]
[null,null,0.19,{"$f":"+D21*C22","v":10335.110946112611}]
[]
[]
["Venta Locales con IVA"]
[null,{"$f":"+B15","v":"Total Venta Neta          uf"},null,{"$f":"+D15","v":54400}]
[null,"IVA","           uf",{"$f":"+D22","v":10335.110946112611}]
[]
[null,"Total venta Locales c/iva uf",null,{"$f":"SUM(D26:D28)","v":64735.110946112611}]
[]
[null,"Valor locales  c/iva  uf/m2",null,{"$f":"+D29/B14","v":89.909876314045292}]

{"sheet":"% Avance Const.","index":17,"n_rows":65,"n_cols":116,"rows_kept":65,"cut":false,"hidden":true,"merged":[[1,34,1,35]]}
[]
[null,"Meses","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30",null,null,"Avance Construcción y Urbanización "]
[null,"mes 1",100,50,33,20,15,10,8,7,5,4,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,null,null,"Mes","% Avance","meses constru.",null,"Anticipo ",0.1,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74]
[null,"mes 2",0,50,34,30,20,15,15,9,8,6,4,4,4,3,3,3,3,3,2,2,2,2,2,2,1,1,1,1,1,1,null,null,"mes 1",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0.1},{"$f":"Datos!#REF!","v":{"$error":"#REF!"}},null,"Precio ",224012,{"$f":"AN4-SUM(AQ6:EW6)","v":64703.714000000007},{"$f":"(_xlfn.IFS(AP3=Datos!$AI$6,Datos!$D$26,AP3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+AO3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),AP3<Datos!$AI$6,0))*IF(AP3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AQ3=Datos!$AI$6,Datos!$D$26,AQ3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+AP3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),AQ3<Datos!$AI$6,0))*IF(AQ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AR3=Datos!$AI$6,Datos!$D$26,AR3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+AQ3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),AR3<Datos!$AI$6,0))*IF(AR3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AS3=Datos!$AI$6,Datos!$D$26,AS3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+AR3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),AS3<Datos!$AI$6,0))*IF(AS3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AT3=Datos!$AI$6,Datos!$D$26,AT3>Datos!$AI$6,NORMDIST(((((Datos!$AI$7-Datos!AI6)-1)*-1))+AS3-1+((Datos!$AI$7-Datos!AI6)/2),Datos!$U$30,Datos!$U$29,FALSE),AT3<Datos!$AI$6,0))*IF(AT3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AU3=Datos!$AI$6,Datos!$D$26,AU3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+AT3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),AU3<Datos!$AI$6,0))*IF(AU3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AV3=Datos!$AI$6,Datos!$D$26,AV3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+AU3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),AV3<Datos!$AI$6,0))*IF(AV3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AW3=Datos!$AI$6,Datos!$D$26,AW3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+AV3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),AW3<Datos!$AI$6,0))*IF(AW3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AX3=Datos!$AI$6,Datos!$D$26,AX3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+AW3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),AX3<Datos!$AI$6,0))*IF(AX3>Datos!$AI$7,0,1)","v":0.1},{"$f":"(_xlfn.IFS(AY3=Datos!$AI$6,Datos!$D$26,AY3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+AX3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),AY3<Datos!$AI$6,0))*IF(AY3>Datos!$AI$7,0,1)","v":3.1971833312142354E-3},{"$f":"(_xlfn.IFS(AZ3=Datos!$AI$6,Datos!$D$26,AZ3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+AY3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),AZ3<Datos!$AI$6,0))*IF(AZ3>Datos!$AI$7,0,1)","v":5.5312750653186563E-3},{"$f":"(_xlfn.IFS(BA3=Datos!$AI$6,Datos!$D$26,BA3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+AZ3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BA3<Datos!$AI$6,0))*IF(BA3>Datos!$AI$7,0,1)","v":9.1082791211604883E-3},{"$f":"(_xlfn.IFS(BB3=Datos!$AI$6,Datos!$D$26,BB3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BA3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BB3<Datos!$AI$6,0))*IF(BB3>Datos!$AI$7,0,1)","v":1.4275810185668675E-2},{"$f":"(_xlfn.IFS(BC3=Datos!$AI$6,Datos!$D$26,BC3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BB3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BC3<Datos!$AI$6,0))*IF(BC3>Datos!$AI$7,0,1)","v":2.1297006213819334E-2},{"$f":"(_xlfn.IFS(BD3=Datos!$AI$6,Datos!$D$26,BD3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BC3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BD3<Datos!$AI$6,0))*IF(BD3>Datos!$AI$7,0,1)","v":3.0240551647172913E-2},{"$f":"(_xlfn.IFS(BE3=Datos!$AI$6,Datos!$D$26,BE3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BD3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BE3<Datos!$AI$6,0))*IF(BE3>Datos!$AI$7,0,1)","v":4.0870901756255865E-2},{"$f":"(_xlfn.IFS(BF3=Datos!$AI$6,Datos!$D$26,BF3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BE3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BF3<Datos!$AI$6,0))*IF(BF3>Datos!$AI$7,0,1)","v":5.2576550544257437E-2},{"$f":"(_xlfn.IFS(BG3=Datos!$AI$6,Datos!$D$26,BG3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BF3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BG3<Datos!$AI$6,0))*IF(BG3>Datos!$AI$7,0,1)","v":6.4375900613662815E-2},{"$f":"(_xlfn.IFS(BH3=Datos!$AI$6,Datos!$D$26,BH3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BG3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BH3<Datos!$AI$6,0))*IF(BH3>Datos!$AI$7,0,1)","v":7.5025328417242937E-2},{"$f":"(_xlfn.IFS(BI3=Datos!$AI$6,Datos!$D$26,BI3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BH3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BI3<Datos!$AI$6,0))*IF(BI3>Datos!$AI$7,0,1)","v":8.3223476080718603E-2},{"$f":"(_xlfn.IFS(BJ3=Datos!$AI$6,Datos!$D$26,BJ3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BI3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BJ3<Datos!$AI$6,0))*IF(BJ3>Datos!$AI$7,0,1)","v":8.7869297974626157E-2},{"$f":"(_xlfn.IFS(BK3=Datos!$AI$6,Datos!$D$26,BK3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BJ3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BK3<Datos!$AI$6,0))*IF(BK3>Datos!$AI$7,0,1)","v":8.8304293613062523E-2},{"$f":"(_xlfn.IFS(BL3=Datos!$AI$6,Datos!$D$26,BL3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BK3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BL3<Datos!$AI$6,0))*IF(BL3>Datos!$AI$7,0,1)","v":8.4465594627086388E-2},{"$f":"(_xlfn.IFS(BM3=Datos!$AI$6,Datos!$D$26,BM3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BL3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BM3<Datos!$AI$6,0))*IF(BM3>Datos!$AI$7,0,1)","v":7.6900865150427308E-2},{"$f":"(_xlfn.IFS(BN3=Datos!$AI$6,Datos!$D$26,BN3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BM3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BN3<Datos!$AI$6,0))*IF(BN3>Datos!$AI$7,0,1)","v":6.6640150098583706E-2},{"$f":"(_xlfn.IFS(BO3=Datos!$AI$6,Datos!$D$26,BO3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BN3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BO3<Datos!$AI$6,0))*IF(BO3>Datos!$AI$7,0,1)","v":5.4965991501269809E-2},{"$f":"(_xlfn.IFS(BP3=Datos!$AI$6,Datos!$D$26,BP3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BO3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BP3<Datos!$AI$6,0))*IF(BP3>Datos!$AI$7,0,1)","v":4.3152456662936205E-2},{"$f":"(_xlfn.IFS(BQ3=Datos!$AI$6,Datos!$D$26,BQ3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BP3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BQ3<Datos!$AI$6,0))*IF(BQ3>Datos!$AI$7,0,1)","v":3.2245591115840473E-2},{"$f":"(_xlfn.IFS(BR3=Datos!$AI$6,Datos!$D$26,BR3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BQ3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BR3<Datos!$AI$6,0))*IF(BR3>Datos!$AI$7,0,1)","v":2.2934460013707064E-2},{"$f":"(_xlfn.IFS(BS3=Datos!$AI$6,Datos!$D$26,BS3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BR3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BS3<Datos!$AI$6,0))*IF(BS3>Datos!$AI$7,0,1)","v":1.5526016904647817E-2},{"$f":"(_xlfn.IFS(BT3=Datos!$AI$6,Datos!$D$26,BT3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BS3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BT3<Datos!$AI$6,0))*IF(BT3>Datos!$AI$7,0,1)","v":1.0004259516370618E-2},{"$f":"(_xlfn.IFS(BU3=Datos!$AI$6,Datos!$D$26,BU3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BT3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BU3<Datos!$AI$6,0))*IF(BU3>Datos!$AI$7,0,1)","v":6.135687078027174E-3},{"$f":"(_xlfn.IFS(BV3=Datos!$AI$6,Datos!$D$26,BV3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BU3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BV3<Datos!$AI$6,0))*IF(BV3>Datos!$AI$7,0,1)","v":3.5817462474775534E-3},{"$f":"(_xlfn.IFS(BW3=Datos!$AI$6,Datos!$D$26,BW3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BV3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BW3<Datos!$AI$6,0))*IF(BW3>Datos!$AI$7,0,1)","v":1.9901223895360735E-3},{"$f":"(_xlfn.IFS(BX3=Datos!$AI$6,Datos!$D$26,BX3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BW3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BX3<Datos!$AI$6,0))*IF(BX3>Datos!$AI$7,0,1)","v":1.0524903333720458E-3},{"$f":"(_xlfn.IFS(BY3=Datos!$AI$6,Datos!$D$26,BY3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BX3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BY3<Datos!$AI$6,0))*IF(BY3>Datos!$AI$7,0,1)","v":5.2979737810329784E-4},{"$f":"(_xlfn.IFS(BZ3=Datos!$AI$6,Datos!$D$26,BZ3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BY3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),BZ3<Datos!$AI$6,0))*IF(BZ3>Datos!$AI$7,0,1)","v":2.5383695687582577E-4},{"$f":"(_xlfn.IFS(CA3=Datos!$AI$6,Datos!$D$26,CA3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+BZ3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CA3<Datos!$AI$6,0))*IF(CA3>Datos!$AI$7,0,1)","v":1.1575859830990204E-4},{"$f":"(_xlfn.IFS(CB3=Datos!$AI$6,Datos!$D$26,CB3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CA3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CB3<Datos!$AI$6,0))*IF(CB3>Datos!$AI$7,0,1)","v":5.0246408534152247E-5},{"$f":"(_xlfn.IFS(CC3=Datos!$AI$6,Datos!$D$26,CC3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CB3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CC3<Datos!$AI$6,0))*IF(CC3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CD3=Datos!$AI$6,Datos!$D$26,CD3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CC3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CD3<Datos!$AI$6,0))*IF(CD3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CE3=Datos!$AI$6,Datos!$D$26,CE3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CD3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CE3<Datos!$AI$6,0))*IF(CE3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CF3=Datos!$AI$6,Datos!$D$26,CF3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CE3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CF3<Datos!$AI$6,0))*IF(CF3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CG3=Datos!$AI$6,Datos!$D$26,CG3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CF3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CG3<Datos!$AI$6,0))*IF(CG3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CH3=Datos!$AI$6,Datos!$D$26,CH3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CG3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CH3<Datos!$AI$6,0))*IF(CH3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CI3=Datos!$AI$6,Datos!$D$26,CI3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CH3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CI3<Datos!$AI$6,0))*IF(CI3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CJ3=Datos!$AI$6,Datos!$D$26,CJ3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CI3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CJ3<Datos!$AI$6,0))*IF(CJ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CK3=Datos!$AI$6,Datos!$D$26,CK3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CJ3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CK3<Datos!$AI$6,0))*IF(CK3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CL3=Datos!$AI$6,Datos!$D$26,CL3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CK3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CL3<Datos!$AI$6,0))*IF(CL3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CM3=Datos!$AI$6,Datos!$D$26,CM3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CL3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CM3<Datos!$AI$6,0))*IF(CM3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CN3=Datos!$AI$6,Datos!$D$26,CN3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CM3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CN3<Datos!$AI$6,0))*IF(CN3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CO3=Datos!$AI$6,Datos!$D$26,CO3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CN3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CO3<Datos!$AI$6,0))*IF(CO3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CP3=Datos!$AI$6,Datos!$D$26,CP3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CO3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CP3<Datos!$AI$6,0))*IF(CP3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CQ3=Datos!$AI$6,Datos!$D$26,CQ3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CP3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CQ3<Datos!$AI$6,0))*IF(CQ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CR3=Datos!$AI$6,Datos!$D$26,CR3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CQ3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CR3<Datos!$AI$6,0))*IF(CR3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CS3=Datos!$AI$6,Datos!$D$26,CS3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CR3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CS3<Datos!$AI$6,0))*IF(CS3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CT3=Datos!$AI$6,Datos!$D$26,CT3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CS3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CT3<Datos!$AI$6,0))*IF(CT3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CU3=Datos!$AI$6,Datos!$D$26,CU3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CT3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CU3<Datos!$AI$6,0))*IF(CU3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CV3=Datos!$AI$6,Datos!$D$26,CV3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CU3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CV3<Datos!$AI$6,0))*IF(CV3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CW3=Datos!$AI$6,Datos!$D$26,CW3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CV3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CW3<Datos!$AI$6,0))*IF(CW3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CX3=Datos!$AI$6,Datos!$D$26,CX3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CW3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CX3<Datos!$AI$6,0))*IF(CX3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CY3=Datos!$AI$6,Datos!$D$26,CY3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CX3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CY3<Datos!$AI$6,0))*IF(CY3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CZ3=Datos!$AI$6,Datos!$D$26,CZ3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CY3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),CZ3<Datos!$AI$6,0))*IF(CZ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DA3=Datos!$AI$6,Datos!$D$26,DA3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+CZ3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),DA3<Datos!$AI$6,0))*IF(DA3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DB3=Datos!$AI$6,Datos!$D$26,DB3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+DA3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),DB3<Datos!$AI$6,0))*IF(DB3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DC3=Datos!$AI$6,Datos!$D$26,DC3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+DB3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),DC3<Datos!$AI$6,0))*IF(DC3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DD3=Datos!$AI$6,Datos!$D$26,DD3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+DC3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),DD3<Datos!$AI$6,0))*IF(DD3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DE3=Datos!$AI$6,Datos!$D$26,DE3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+DD3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),DE3<Datos!$AI$6,0))*IF(DE3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DF3=Datos!$AI$6,Datos!$D$26,DF3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+DE3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),DF3<Datos!$AI$6,0))*IF(DF3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DG3=Datos!$AI$6,Datos!$D$26,DG3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+DF3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),DG3<Datos!$AI$6,0))*IF(DG3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DH3=Datos!$AI$6,Datos!$D$26,DH3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+DG3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),DH3<Datos!$AI$6,0))*IF(DH3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DI3=Datos!$AI$6,Datos!$D$26,DI3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+DH3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),DI3<Datos!$AI$6,0))*IF(DI3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DJ3=Datos!$AI$6,Datos!$D$26,DJ3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+DI3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),DJ3<Datos!$AI$6,0))*IF(DJ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DK3=Datos!$AI$6,Datos!$D$26,DK3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+DJ3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),DK3<Datos!$AI$6,0))*IF(DK3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DL3=Datos!$AI$6,Datos!$D$26,DL3>Datos!$AI$6,NORMDIST((((Datos!$AI$7-1)*-1))+DK3-1+(Datos!$AI$7/2),Datos!$U$30,Datos!$U$29,FALSE),DL3<Datos!$AI$6,0))*IF(DL3>Datos!$AI$7,0,1)","v":0}]
[null,"mes 3",0,0,33,30,30,25,17,15,13,9,7,7,5,5,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,null,null,"mes 2",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0.03},{"$f":"AK4+1","v":{"$error":"#REF!"}},null,"Desviacion",3,null,{"$f":"(_xlfn.IFS(AP3=Datos!$AI$6,Datos!$D$26,AP3<Datos!$AI$6,0,AP3>Datos!$AI$6,AP4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AP3<Datos!$AI$6,0,1)*IF(AP3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AQ3=Datos!$AI$6,Datos!$D$26,AQ3<Datos!$AI$6,0,AQ3>Datos!$AI$6,AQ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AQ3<Datos!$AI$6,0,1)*IF(AQ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AR3=Datos!$AI$6,Datos!$D$26,AR3<Datos!$AI$6,0,AR3>Datos!$AI$6,AR4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AR3<Datos!$AI$6,0,1)*IF(AR3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AS3=Datos!$AI$6,Datos!$D$26,AS3<Datos!$AI$6,0,AS3>Datos!$AI$6,AS4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AS3<Datos!$AI$6,0,1)*IF(AS3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AT3=Datos!$AI$6,Datos!$D$26,AT3<Datos!$AI$6,0,AT3>Datos!$AI$6,AT4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AT3<Datos!$AI$6,0,1)*IF(AT3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AU3=Datos!$AI$6,Datos!$D$26,AU3<Datos!$AI$6,0,AU3>Datos!$AI$6,AU4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AU3<Datos!$AI$6,0,1)*IF(AU3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AV3=Datos!$AI$6,Datos!$D$26,AV3<Datos!$AI$6,0,AV3>Datos!$AI$6,AV4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AV3<Datos!$AI$6,0,1)*IF(AV3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AW3=Datos!$AI$6,Datos!$D$26,AW3<Datos!$AI$6,0,AW3>Datos!$AI$6,AW4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AW3<Datos!$AI$6,0,1)*IF(AW3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AX3=Datos!$AI$6,Datos!$D$26,AX3<Datos!$AI$6,0,AX3>Datos!$AI$6,AX4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AX3<Datos!$AI$6,0,1)*IF(AX3>Datos!$AI$7,0,1)","v":0.1},{"$f":"(_xlfn.IFS(AY3=Datos!$AI$6,Datos!$D$26,AY3<Datos!$AI$6,0,AY3>Datos!$AI$6,AY4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AY3<Datos!$AI$6,0,1)*IF(AY3>Datos!$AI$7,0,1)","v":3.2086029881446608E-3},{"$f":"(_xlfn.IFS(AZ3=Datos!$AI$6,Datos!$D$26,AZ3<Datos!$AI$6,0,AZ3>Datos!$AI$6,AZ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AZ3<Datos!$AI$6,0,1)*IF(AZ3>Datos!$AI$7,0,1)","v":5.5510316000838261E-3},{"$f":"(_xlfn.IFS(BA3=Datos!$AI$6,Datos!$D$26,BA3<Datos!$AI$6,0,BA3>Datos!$AI$6,BA4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BA3<Datos!$AI$6,0,1)*IF(BA3>Datos!$AI$7,0,1)","v":9.1408119514723198E-3},{"$f":"(_xlfn.IFS(BB3=Datos!$AI$6,Datos!$D$26,BB3<Datos!$AI$6,0,BB3>Datos!$AI$6,BB4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BB3<Datos!$AI$6,0,1)*IF(BB3>Datos!$AI$7,0,1)","v":1.4326800334757903E-2},{"$f":"(_xlfn.IFS(BC3=Datos!$AI$6,Datos!$D$26,BC3<Datos!$AI$6,0,BC3>Datos!$AI$6,BC4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BC3<Datos!$AI$6,0,1)*IF(BC3>Datos!$AI$7,0,1)","v":2.1373074577567052E-2},{"$f":"(_xlfn.IFS(BD3=Datos!$AI$6,Datos!$D$26,BD3<Datos!$AI$6,0,BD3>Datos!$AI$6,BD4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BD3<Datos!$AI$6,0,1)*IF(BD3>Datos!$AI$7,0,1)","v":3.0348564447635739E-2},{"$f":"(_xlfn.IFS(BE3=Datos!$AI$6,Datos!$D$26,BE3<Datos!$AI$6,0,BE3>Datos!$AI$6,BE4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BE3<Datos!$AI$6,0,1)*IF(BE3>Datos!$AI$7,0,1)","v":4.1016883899956176E-2},{"$f":"(_xlfn.IFS(BF3=Datos!$AI$6,Datos!$D$26,BF3<Datos!$AI$6,0,BF3>Datos!$AI$6,BF4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BF3<Datos!$AI$6,0,1)*IF(BF3>Datos!$AI$7,0,1)","v":5.2764342768725388E-2},{"$f":"(_xlfn.IFS(BG3=Datos!$AI$6,Datos!$D$26,BG3<Datos!$AI$6,0,BG3>Datos!$AI$6,BG4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BG3<Datos!$AI$6,0,1)*IF(BG3>Datos!$AI$7,0,1)","v":6.4605837599889998E-2},{"$f":"(_xlfn.IFS(BH3=Datos!$AI$6,Datos!$D$26,BH3<Datos!$AI$6,0,BH3>Datos!$AI$6,BH4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BH3<Datos!$AI$6,0,1)*IF(BH3>Datos!$AI$7,0,1)","v":7.5293302888163258E-2},{"$f":"(_xlfn.IFS(BI3=Datos!$AI$6,Datos!$D$26,BI3<Datos!$AI$6,0,BI3>Datos!$AI$6,BI4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BI3<Datos!$AI$6,0,1)*IF(BI3>Datos!$AI$7,0,1)","v":8.3520732586506247E-2},{"$f":"(_xlfn.IFS(BJ3=Datos!$AI$6,Datos!$D$26,BJ3<Datos!$AI$6,0,BJ3>Datos!$AI$6,BJ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BJ3<Datos!$AI$6,0,1)*IF(BJ3>Datos!$AI$7,0,1)","v":8.8183148365309397E-2},{"$f":"(_xlfn.IFS(BK3=Datos!$AI$6,Datos!$D$26,BK3<Datos!$AI$6,0,BK3>Datos!$AI$6,BK4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BK3<Datos!$AI$6,0,1)*IF(BK3>Datos!$AI$7,0,1)","v":8.8619697715385845E-2},{"$f":"(_xlfn.IFS(BL3=Datos!$AI$6,Datos!$D$26,BL3<Datos!$AI$6,0,BL3>Datos!$AI$6,BL4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BL3<Datos!$AI$6,0,1)*IF(BL3>Datos!$AI$7,0,1)","v":8.4767287715389633E-2},{"$f":"(_xlfn.IFS(BM3=Datos!$AI$6,Datos!$D$26,BM3<Datos!$AI$6,0,BM3>Datos!$AI$6,BM4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BM3<Datos!$AI$6,0,1)*IF(BM3>Datos!$AI$7,0,1)","v":7.7175538638524485E-2},{"$f":"(_xlfn.IFS(BN3=Datos!$AI$6,Datos!$D$26,BN3<Datos!$AI$6,0,BN3>Datos!$AI$6,BN4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BN3<Datos!$AI$6,0,1)*IF(BN3>Datos!$AI$7,0,1)","v":6.6878174501028231E-2},{"$f":"(_xlfn.IFS(BO3=Datos!$AI$6,Datos!$D$26,BO3<Datos!$AI$6,0,BO3>Datos!$AI$6,BO4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BO3<Datos!$AI$6,0,1)*IF(BO3>Datos!$AI$7,0,1)","v":5.5162318299191271E-2},{"$f":"(_xlfn.IFS(BP3=Datos!$AI$6,Datos!$D$26,BP3<Datos!$AI$6,0,BP3>Datos!$AI$6,BP4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BP3<Datos!$AI$6,0,1)*IF(BP3>Datos!$AI$7,0,1)","v":4.3306588034129304E-2},{"$f":"(_xlfn.IFS(BQ3=Datos!$AI$6,Datos!$D$26,BQ3<Datos!$AI$6,0,BQ3>Datos!$AI$6,BQ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BQ3<Datos!$AI$6,0,1)*IF(BQ3>Datos!$AI$7,0,1)","v":3.2360765489629607E-2},{"$f":"(_xlfn.IFS(BR3=Datos!$AI$6,Datos!$D$26,BR3<Datos!$AI$6,0,BR3>Datos!$AI$6,BR4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BR3<Datos!$AI$6,0,1)*IF(BR3>Datos!$AI$7,0,1)","v":2.3016377013174723E-2},{"$f":"(_xlfn.IFS(BS3=Datos!$AI$6,Datos!$D$26,BS3<Datos!$AI$6,0,BS3>Datos!$AI$6,BS4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BS3<Datos!$AI$6,0,1)*IF(BS3>Datos!$AI$7,0,1)","v":1.5581472525480084E-2},{"$f":"(_xlfn.IFS(BT3=Datos!$AI$6,Datos!$D$26,BT3<Datos!$AI$6,0,BT3>Datos!$AI$6,BT4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BT3<Datos!$AI$6,0,1)*IF(BT3>Datos!$AI$7,0,1)","v":1.0039992597550078E-2},{"$f":"(_xlfn.IFS(BU3=Datos!$AI$6,Datos!$D$26,BU3<Datos!$AI$6,0,BU3>Datos!$AI$6,BU4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BU3<Datos!$AI$6,0,1)*IF(BU3>Datos!$AI$7,0,1)","v":6.1576024435864279E-3},{"$f":"(_xlfn.IFS(BV3=Datos!$AI$6,Datos!$D$26,BV3<Datos!$AI$6,0,BV3>Datos!$AI$6,BV4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BV3<Datos!$AI$6,0,1)*IF(BV3>Datos!$AI$7,0,1)","v":3.5945394811212738E-3},{"$f":"(_xlfn.IFS(BW3=Datos!$AI$6,Datos!$D$26,BW3<Datos!$AI$6,0,BW3>Datos!$AI$6,BW4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BW3<Datos!$AI$6,0,1)*IF(BW3>Datos!$AI$7,0,1)","v":1.9972306822373959E-3},{"$f":"(_xlfn.IFS(BX3=Datos!$AI$6,Datos!$D$26,BX3<Datos!$AI$6,0,BX3>Datos!$AI$6,BX4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BX3<Datos!$AI$6,0,1)*IF(BX3>Datos!$AI$7,0,1)","v":1.0562496043567138E-3},{"$f":"(_xlfn.IFS(BY3=Datos!$AI$6,Datos!$D$26,BY3<Datos!$AI$6,0,BY3>Datos!$AI$6,BY4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BY3<Datos!$AI$6,0,1)*IF(BY3>Datos!$AI$7,0,1)","v":5.3168970133716153E-4},{"$f":"(_xlfn.IFS(BZ3=Datos!$AI$6,Datos!$D$26,BZ3<Datos!$AI$6,0,BZ3>Datos!$AI$6,BZ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BZ3<Datos!$AI$6,0,1)*IF(BZ3>Datos!$AI$7,0,1)","v":2.547436083447874E-4},{"$f":"(_xlfn.IFS(CA3=Datos!$AI$6,Datos!$D$26,CA3<Datos!$AI$6,0,CA3>Datos!$AI$6,CA4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CA3<Datos!$AI$6,0,1)*IF(CA3>Datos!$AI$7,0,1)","v":1.1617206333286147E-4},{"$f":"(_xlfn.IFS(CB3=Datos!$AI$6,Datos!$D$26,CB3<Datos!$AI$6,0,CB3>Datos!$AI$6,CB4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CB3<Datos!$AI$6,0,1)*IF(CB3>Datos!$AI$7,0,1)","v":5.042587798835714E-5},{"$f":"(_xlfn.IFS(CC3=Datos!$AI$6,Datos!$D$26,CC3<Datos!$AI$6,0,CC3>Datos!$AI$6,CC4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CC3<Datos!$AI$6,0,1)*IF(CC3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CD3=Datos!$AI$6,Datos!$D$26,CD3<Datos!$AI$6,0,CD3>Datos!$AI$6,CD4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CD3<Datos!$AI$6,0,1)*IF(CD3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CE3=Datos!$AI$6,Datos!$D$26,CE3<Datos!$AI$6,0,CE3>Datos!$AI$6,CE4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CE3<Datos!$AI$6,0,1)*IF(CE3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CF3=Datos!$AI$6,Datos!$D$26,CF3<Datos!$AI$6,0,CF3>Datos!$AI$6,CF4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CF3<Datos!$AI$6,0,1)*IF(CF3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CG3=Datos!$AI$6,Datos!$D$26,CG3<Datos!$AI$6,0,CG3>Datos!$AI$6,CG4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CG3<Datos!$AI$6,0,1)*IF(CG3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CH3=Datos!$AI$6,Datos!$D$26,CH3<Datos!$AI$6,0,CH3>Datos!$AI$6,CH4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CH3<Datos!$AI$6,0,1)*IF(CH3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CI3=Datos!$AI$6,Datos!$D$26,CI3<Datos!$AI$6,0,CI3>Datos!$AI$6,CI4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CI3<Datos!$AI$6,0,1)*IF(CI3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CJ3=Datos!$AI$6,Datos!$D$26,CJ3<Datos!$AI$6,0,CJ3>Datos!$AI$6,CJ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CJ3<Datos!$AI$6,0,1)*IF(CJ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CK3=Datos!$AI$6,Datos!$D$26,CK3<Datos!$AI$6,0,CK3>Datos!$AI$6,CK4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CK3<Datos!$AI$6,0,1)*IF(CK3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CL3=Datos!$AI$6,Datos!$D$26,CL3<Datos!$AI$6,0,CL3>Datos!$AI$6,CL4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CL3<Datos!$AI$6,0,1)*IF(CL3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CM3=Datos!$AI$6,Datos!$D$26,CM3<Datos!$AI$6,0,CM3>Datos!$AI$6,CM4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CM3<Datos!$AI$6,0,1)*IF(CM3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CN3=Datos!$AI$6,Datos!$D$26,CN3<Datos!$AI$6,0,CN3>Datos!$AI$6,CN4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CN3<Datos!$AI$6,0,1)*IF(CN3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CO3=Datos!$AI$6,Datos!$D$26,CO3<Datos!$AI$6,0,CO3>Datos!$AI$6,CO4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CO3<Datos!$AI$6,0,1)*IF(CO3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CP3=Datos!$AI$6,Datos!$D$26,CP3<Datos!$AI$6,0,CP3>Datos!$AI$6,CP4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CP3<Datos!$AI$6,0,1)*IF(CP3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CQ3=Datos!$AI$6,Datos!$D$26,CQ3<Datos!$AI$6,0,CQ3>Datos!$AI$6,CQ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CQ3<Datos!$AI$6,0,1)*IF(CQ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CR3=Datos!$AI$6,Datos!$D$26,CR3<Datos!$AI$6,0,CR3>Datos!$AI$6,CR4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CR3<Datos!$AI$6,0,1)*IF(CR3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CS3=Datos!$AI$6,Datos!$D$26,CS3<Datos!$AI$6,0,CS3>Datos!$AI$6,CS4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CS3<Datos!$AI$6,0,1)*IF(CS3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CT3=Datos!$AI$6,Datos!$D$26,CT3<Datos!$AI$6,0,CT3>Datos!$AI$6,CT4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CT3<Datos!$AI$6,0,1)*IF(CT3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CU3=Datos!$AI$6,Datos!$D$26,CU3<Datos!$AI$6,0,CU3>Datos!$AI$6,CU4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CU3<Datos!$AI$6,0,1)*IF(CU3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CV3=Datos!$AI$6,Datos!$D$26,CV3<Datos!$AI$6,0,CV3>Datos!$AI$6,CV4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CV3<Datos!$AI$6,0,1)*IF(CV3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CW3=Datos!$AI$6,Datos!$D$26,CW3<Datos!$AI$6,0,CW3>Datos!$AI$6,CW4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CW3<Datos!$AI$6,0,1)*IF(CW3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CX3=Datos!$AI$6,Datos!$D$26,CX3<Datos!$AI$6,0,CX3>Datos!$AI$6,CX4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CX3<Datos!$AI$6,0,1)*IF(CX3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CY3=Datos!$AI$6,Datos!$D$26,CY3<Datos!$AI$6,0,CY3>Datos!$AI$6,CY4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CY3<Datos!$AI$6,0,1)*IF(CY3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CZ3=Datos!$AI$6,Datos!$D$26,CZ3<Datos!$AI$6,0,CZ3>Datos!$AI$6,CZ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CZ3<Datos!$AI$6,0,1)*IF(CZ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DA3=Datos!$AI$6,Datos!$D$26,DA3<Datos!$AI$6,0,DA3>Datos!$AI$6,DA4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DA3<Datos!$AI$6,0,1)*IF(DA3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DB3=Datos!$AI$6,Datos!$D$26,DB3<Datos!$AI$6,0,DB3>Datos!$AI$6,DB4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DB3<Datos!$AI$6,0,1)*IF(DB3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DC3=Datos!$AI$6,Datos!$D$26,DC3<Datos!$AI$6,0,DC3>Datos!$AI$6,DC4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DC3<Datos!$AI$6,0,1)*IF(DC3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DD3=Datos!$AI$6,Datos!$D$26,DD3<Datos!$AI$6,0,DD3>Datos!$AI$6,DD4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DD3<Datos!$AI$6,0,1)*IF(DD3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DE3=Datos!$AI$6,Datos!$D$26,DE3<Datos!$AI$6,0,DE3>Datos!$AI$6,DE4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DE3<Datos!$AI$6,0,1)*IF(DE3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DF3=Datos!$AI$6,Datos!$D$26,DF3<Datos!$AI$6,0,DF3>Datos!$AI$6,DF4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DF3<Datos!$AI$6,0,1)*IF(DF3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DG3=Datos!$AI$6,Datos!$D$26,DG3<Datos!$AI$6,0,DG3>Datos!$AI$6,DG4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DG3<Datos!$AI$6,0,1)*IF(DG3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DH3=Datos!$AI$6,Datos!$D$26,DH3<Datos!$AI$6,0,DH3>Datos!$AI$6,DH4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DH3<Datos!$AI$6,0,1)*IF(DH3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DI3=Datos!$AI$6,Datos!$D$26,DI3<Datos!$AI$6,0,DI3>Datos!$AI$6,DI4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DI3<Datos!$AI$6,0,1)*IF(DI3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DJ3=Datos!$AI$6,Datos!$D$26,DJ3<Datos!$AI$6,0,DJ3>Datos!$AI$6,DJ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DJ3<Datos!$AI$6,0,1)*IF(DJ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DK3=Datos!$AI$6,Datos!$D$26,DK3<Datos!$AI$6,0,DK3>Datos!$AI$6,DK4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DK3<Datos!$AI$6,0,1)*IF(DK3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DL3=Datos!$AI$6,Datos!$D$26,DL3<Datos!$AI$6,0,DL3>Datos!$AI$6,DL4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DL3<Datos!$AI$6,0,1)*IF(DL3>Datos!$AI$7,0,1)","v":0}]
[null,"mes 4",0,0,0,20,20,25,20,19,16,13,9,9,5,5,6,4,4,4,3,3,3,3,2,2,2,2,2,2,2,2,null,null,"mes 3",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0.05},{"$f":"AK5+1","v":{"$error":"#REF!"}},null,"Tiempo ",10,null,{"$f":"_xlfn.IFS(AP3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AP3<Datos!$AI$6,0,AP3>Datos!$AI$6,(AP5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AQ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AQ3<Datos!$AI$6,0,AQ3>Datos!$AI$6,(AQ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AR3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AR3<Datos!$AI$6,0,AR3>Datos!$AI$6,(AR5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AS3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AS3<Datos!$AI$6,0,AS3>Datos!$AI$6,(AS5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AT3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AT3<Datos!$AI$6,0,AT3>Datos!$AI$6,(AT5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AU3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AU3<Datos!$AI$6,0,AU3>Datos!$AI$6,(AU5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AV3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AV3<Datos!$AI$6,0,AV3>Datos!$AI$6,(AV5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AW3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AW3<Datos!$AI$6,0,AW3>Datos!$AI$6,(AW5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AX3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AX3<Datos!$AI$6,0,AX3>Datos!$AI$6,(AX5*((1-Datos!$D$26)*Flujo!$B$20)))","v":15930.828600000001},{"$f":"_xlfn.IFS(AY3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AY3<Datos!$AI$6,0,AY3>Datos!$AI$6,(AY5*((1-Datos!$D$26)*Flujo!$B$20)))","v":460.04133824622375},{"$f":"_xlfn.IFS(AZ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AZ3<Datos!$AI$6,0,AZ3>Datos!$AI$6,(AZ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":795.89279676707247},{"$f":"_xlfn.IFS(BA3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BA3<Datos!$AI$6,0,BA3>Datos!$AI$6,(BA5*((1-Datos!$D$26)*Flujo!$B$20)))","v":1310.5863761736332},{"$f":"_xlfn.IFS(BB3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BB3<Datos!$AI$6,0,BB3>Datos!$AI$6,(BB5*((1-Datos!$D$26)*Flujo!$B$20)))","v":2054.1402046750568},{"$f":"_xlfn.IFS(BC3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BC3<Datos!$AI$6,0,BC3>Datos!$AI$6,(BC5*((1-Datos!$D$26)*Flujo!$B$20)))","v":3064.4170897521426},{"$f":"_xlfn.IFS(BD3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BD3<Datos!$AI$6,0,BD3>Datos!$AI$6,(BD5*((1-Datos!$D$26)*Flujo!$B$20)))","v":4351.3000062420469},{"$f":"_xlfn.IFS(BE3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BE3<Datos!$AI$6,0,BE3>Datos!$AI$6,(BE5*((1-Datos!$D$26)*Flujo!$B$20)))","v":5880.8965240467114},{"$f":"_xlfn.IFS(BF3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BF3<Datos!$AI$6,0,BF3>Datos!$AI$6,(BF5*((1-Datos!$D$26)*Flujo!$B$20)))","v":7565.2173075619212},{"$f":"_xlfn.IFS(BG3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BG3<Datos!$AI$6,0,BG3>Datos!$AI$6,(BG5*((1-Datos!$D$26)*Flujo!$B$20)))","v":9263.0207282695446},{"$f":"_xlfn.IFS(BH3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BH3<Datos!$AI$6,0,BH3>Datos!$AI$6,(BH5*((1-Datos!$D$26)*Flujo!$B$20)))","v":10795.362327352923},{"$f":"_xlfn.IFS(BI3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BI3<Datos!$AI$6,0,BI3>Datos!$AI$6,(BI5*((1-Datos!$D$26)*Flujo!$B$20)))","v":11974.99027843859},{"$f":"_xlfn.IFS(BJ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BJ3<Datos!$AI$6,0,BJ3>Datos!$AI$6,(BJ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":12643.475598145027},{"$f":"_xlfn.IFS(BK3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BK3<Datos!$AI$6,0,BK3>Datos!$AI$6,(BK5*((1-Datos!$D$26)*Flujo!$B$20)))","v":12706.06693398861},{"$f":"_xlfn.IFS(BL3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BL3<Datos!$AI$6,0,BL3>Datos!$AI$6,(BL5*((1-Datos!$D$26)*Flujo!$B$20)))","v":12153.718183326819},{"$f":"_xlfn.IFS(BM3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BM3<Datos!$AI$6,0,BM3>Datos!$AI$6,(BM5*((1-Datos!$D$26)*Flujo!$B$20)))","v":11065.232503467098},{"$f":"_xlfn.IFS(BN3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BN3<Datos!$AI$6,0,BN3>Datos!$AI$6,(BN5*((1-Datos!$D$26)*Flujo!$B$20)))","v":9588.8226155109405},{"$f":"_xlfn.IFS(BO3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BO3<Datos!$AI$6,0,BO3>Datos!$AI$6,(BO5*((1-Datos!$D$26)*Flujo!$B$20)))","v":7909.0329420275357},{"$f":"_xlfn.IFS(BP3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BP3<Datos!$AI$6,0,BP3>Datos!$AI$6,(BP5*((1-Datos!$D$26)*Flujo!$B$20)))","v":6209.1884810027232},{"$f":"_xlfn.IFS(BQ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BQ3<Datos!$AI$6,0,BQ3>Datos!$AI$6,(BQ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":4639.804275420759},{"$f":"_xlfn.IFS(BR3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BR3<Datos!$AI$6,0,BR3>Datos!$AI$6,(BR5*((1-Datos!$D$26)*Flujo!$B$20)))","v":3300.0296147087979},{"$f":"_xlfn.IFS(BS3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BS3<Datos!$AI$6,0,BS3>Datos!$AI$6,(BS5*((1-Datos!$D$26)*Flujo!$B$20)))","v":2234.0319132512909},{"$f":"_xlfn.IFS(BT3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BT3<Datos!$AI$6,0,BT3>Datos!$AI$6,(BT5*((1-Datos!$D$26)*Flujo!$B$20)))","v":1439.5086109515514},{"$f":"_xlfn.IFS(BU3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BU3<Datos!$AI$6,0,BU3>Datos!$AI$6,(BU5*((1-Datos!$D$26)*Flujo!$B$20)))","v":882.86138204144891},{"$f":"_xlfn.IFS(BV3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BV3<Datos!$AI$6,0,BV3>Datos!$AI$6,(BV5*((1-Datos!$D$26)*Flujo!$B$20)))","v":515.37593132708344},{"$f":"_xlfn.IFS(BW3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BW3<Datos!$AI$6,0,BW3>Datos!$AI$6,(BW5*((1-Datos!$D$26)*Flujo!$B$20)))","v":286.35785706046516},{"$f":"_xlfn.IFS(BX3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BX3<Datos!$AI$6,0,BX3>Datos!$AI$6,(BX5*((1-Datos!$D$26)*Flujo!$B$20)))","v":151.44238265242157},{"$f":"_xlfn.IFS(BY3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BY3<Datos!$AI$6,0,BY3>Datos!$AI$6,(BY5*((1-Datos!$D$26)*Flujo!$B$20)))","v":76.232317503487593},{"$f":"_xlfn.IFS(BZ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BZ3<Datos!$AI$6,0,BZ3>Datos!$AI$6,(BZ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":36.524490853377038},{"$f":"_xlfn.IFS(CA3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CA3<Datos!$AI$6,0,CA3>Datos!$AI$6,(CA5*((1-Datos!$D$26)*Flujo!$B$20)))","v":16.656455061577446},{"$f":"_xlfn.IFS(CB3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CB3<Datos!$AI$6,0,CB3>Datos!$AI$6,(CB5*((1-Datos!$D$26)*Flujo!$B$20)))","v":7.2299341731332731},{"$f":"_xlfn.IFS(CC3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CC3<Datos!$AI$6,0,CC3>Datos!$AI$6,(CC5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CD3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CD3<Datos!$AI$6,0,CD3>Datos!$AI$6,(CD5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CE3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CE3<Datos!$AI$6,0,CE3>Datos!$AI$6,(CE5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CF3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CF3<Datos!$AI$6,0,CF3>Datos!$AI$6,(CF5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CG3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CG3<Datos!$AI$6,0,CG3>Datos!$AI$6,(CG5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CH3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CH3<Datos!$AI$6,0,CH3>Datos!$AI$6,(CH5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CI3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CI3<Datos!$AI$6,0,CI3>Datos!$AI$6,(CI5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CJ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CJ3<Datos!$AI$6,0,CJ3>Datos!$AI$6,(CJ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CK3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CK3<Datos!$AI$6,0,CK3>Datos!$AI$6,(CK5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CL3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CL3<Datos!$AI$6,0,CL3>Datos!$AI$6,(CL5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CM3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CM3<Datos!$AI$6,0,CM3>Datos!$AI$6,(CM5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CN3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CN3<Datos!$AI$6,0,CN3>Datos!$AI$6,(CN5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CO3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CO3<Datos!$AI$6,0,CO3>Datos!$AI$6,(CO5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CP3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CP3<Datos!$AI$6,0,CP3>Datos!$AI$6,(CP5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CQ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CQ3<Datos!$AI$6,0,CQ3>Datos!$AI$6,(CQ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CR3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CR3<Datos!$AI$6,0,CR3>Datos!$AI$6,(CR5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CS3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CS3<Datos!$AI$6,0,CS3>Datos!$AI$6,(CS5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CT3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CT3<Datos!$AI$6,0,CT3>Datos!$AI$6,(CT5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CU3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CU3<Datos!$AI$6,0,CU3>Datos!$AI$6,(CU5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CV3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CV3<Datos!$AI$6,0,CV3>Datos!$AI$6,(CV5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CW3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CW3<Datos!$AI$6,0,CW3>Datos!$AI$6,(CW5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CX3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CX3<Datos!$AI$6,0,CX3>Datos!$AI$6,(CX5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CY3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CY3<Datos!$AI$6,0,CY3>Datos!$AI$6,(CY5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CZ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CZ3<Datos!$AI$6,0,CZ3>Datos!$AI$6,(CZ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DA3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DA3<Datos!$AI$6,0,DA3>Datos!$AI$6,(DA5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DB3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DB3<Datos!$AI$6,0,DB3>Datos!$AI$6,(DB5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DC3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DC3<Datos!$AI$6,0,DC3>Datos!$AI$6,(DC5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DD3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DD3<Datos!$AI$6,0,DD3>Datos!$AI$6,(DD5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DE3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DE3<Datos!$AI$6,0,DE3>Datos!$AI$6,(DE5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DF3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DF3<Datos!$AI$6,0,DF3>Datos!$AI$6,(DF5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DG3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DG3<Datos!$AI$6,0,DG3>Datos!$AI$6,(DG5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DH3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DH3<Datos!$AI$6,0,DH3>Datos!$AI$6,(DH5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DI3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DI3<Datos!$AI$6,0,DI3>Datos!$AI$6,(DI5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DJ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DJ3<Datos!$AI$6,0,DJ3>Datos!$AI$6,(DJ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DK3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DK3<Datos!$AI$6,0,DK3>Datos!$AI$6,(DK5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DL3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DL3<Datos!$AI$6,0,DL3>Datos!$AI$6,(DL5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0}]
[null,"mes 5",0,0,0,0,15,15,17,19,16,18,13,12,7,7,7,5,5,5,4,4,3,3,3,3,3,3,2,3,3,3,null,null,"mes 4",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0.05},{"$f":"AK6+1","v":{"$error":"#REF!"}},null,"Media",0,null,{"$f":"IF(AP6/$AN$4=0,\"\",AP6/$AN$4)","v":""},{"$f":"IF(AQ6/$AN$4=0,\"\",AQ6/$AN$4)","v":""},{"$f":"IF(AR6/$AN$4=0,\"\",AR6/$AN$4)","v":""},"","","","","",7.1115960752102567E-2,2.0536459575657721E-3,3.5529025086471818E-3,5.8505186158492994E-3,9.1697775327886748E-3,1.3679700595290174E-2,1.9424405863266464E-2,2.6252595950425475E-2,3.3771482365060446E-2,4.1350555899994396E-2,4.8191000157817097E-2,5.3456914265479487E-2,5.6441063863297621E-2,5.6720474501315149E-2]
[null,"mes 6",0,0,0,0,0,"}",15,15,16,18,14,14,9,8,8,7,6,6,5,5,4,4,4,4,3,2,2,2,2,2,null,null,"mes 5",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":7.0000000000000007E-2},{"$f":"AK7+1","v":{"$error":"#REF!"}}]
[null,"mes 7",0,0,0,0,0,0,8,9,13,13,14,14,10,9,8,8,8,7,5,6,5,4,4,4,3,2,3,2,2,2,null,null,"mes 6",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0.08},{"$f":"AK8+1","v":{"$error":"#REF!"}},null,"Fecha inicio ",1,null,{"$f":"(IF(AP3<=$AN$9,0,((-1*($AN$10-$AN$9)/2)+AO3-0.5))-IF(AP3>$AN$9,$AN$9-1,0))*IF(AP3>$AN$10,0,1)","v":0},{"$f":"(IF(AQ3<=$AN$9,0,((-1*($AN$10-$AN$9)/2)+AP3-0.5))-IF(AQ3>$AN$9,$AN$9-1,0))*IF(AQ3>$AN$10,0,1)","v":0},{"$f":"(IF(AR3<=$AN$9,0,((-1*($AN$10-$AN$9)/2)+AQ3-0.5))-IF(AR3>$AN$9,$AN$9-1,0))*IF(AR3>$AN$10,0,1)","v":-36},{"$f":"(IF(AS3<=$AN$9,0,((-1*($AN$10-$AN$9)/2)+AR3-0.5))-IF(AS3>$AN$9,$AN$9-1,0))*IF(AS3>$AN$10,0,1)","v":-35},-34,-33,-32,-31,-30,-29,-28,-27,-26,-25,-24,-23,-22,-21,-20,-19,-18,-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,{"$f":"(IF(DD3<=$AN$9,0,((-1*($AN$10-$AN$9)/2)+DC3-0.5))-IF(DD3>$AN$9,$AN$9-1,0))*IF(DD3>$AN$10,0,1)","v":28},29,30,31,32,33,34,35,36]
[null,"mes 8",0,0,0,0,0,0,0,7,8,9,12,12,11,9,8,9,9,8,7,7,6,5,5,5,4,3,3,3,3,3,null,null,"mes 7",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0.09},{"$f":"AK9+1","v":{"$error":"#REF!"}},null,"Recepción ",74]
[null,"mes 9",0,0,0,0,0,0,0,0,5,6,9,8,11,9,9,9,9,9,8,8,7,6,5,5,4,3,3,3,3,3,null,null,"mes 8",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0.09},{"$error":"#REF!"},null,"Media",0]
[null,"mes 10",0,0,0,0,0,0,0,0,0,4,5,5,10,9,9,8,9,9,9,9,8,7,6,5,5,4,4,5,5,5,null,null,"mes 9",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0.09},{"$error":"#REF!"}]
[null,"mes 11",0,0,0,0,0,0,0,0,0,0,3,3,9,9,8,8,7,8,8,9,9,8,6,6,5,5,4,4,4,4,null,null,"mes 10",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0.09},{"$error":"#REF!"},null,{"$f":"AN3/(19-1)","v":5.5555555555555558E-3}]
[null,"mes 12",0,0,0,0,0,0,0,0,0,0,0,2,7,8,8,7,6,7,8,8,9,8,7,6,6,5,5,6,6,6,null,null,"mes 11",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0.09},{"$error":"#REF!"}]
[null,"mes 13",0,0,0,0,0,0,0,0,0,0,0,0,2,6,7,7,6,5,6,7,7,7,8,7,6,5,6,5,5,5,null,null,"mes 12",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0.08},{"$error":"#REF!"}]
[null,"mes 14",0,0,0,0,0,0,0,0,0,0,0,0,0,3,4,6,5,4,6,5,5,6,8,8,7,6,6,6,6,6,null,null,"mes 13",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0.06},{"$error":"#REF!"}]
[null,"mes 15",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,5,4,4,4,5,5,7,7,7,6,7,7,7,6,null,null,"mes 14",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0.03},{"$error":"#REF!"}]
[null,"mes 16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3,4,3,4,5,5,6,7,6,6,7,6,6,null,null,"mes 15",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 17",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,3,3,3,4,4,4,5,6,5,6,6,6,null,null,"mes 16",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 18",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,2,3,3,3,3,4,5,4,5,5,5,null,null,"mes 17",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 19",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,2,2,3,3,3,4,5,4,5,5,5,null,null,"mes 18",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,2,2,3,4,4,4,4,4,null,null,"mes 19",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 21",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,2,2,4,3,2,2,2,null,null,"mes 20",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,3,3,2,2,2,null,null,"mes 21",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 23",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,3,3,3,3,3,null,null,"mes 22",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 24",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,3,1,1,1,null,null,"mes 23",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 25",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,1,1,1,null,null,"mes 24",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 26",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,1,1,1,null,null,"mes 25",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 27",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,null,null,"mes 26",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 28",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,null,null,"mes 27",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 29",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,null,null,"mes 28",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 30",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,null,"mes 29",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"Total",{"$f":"SUBTOTAL(109,T.Avance.Const.[1])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[2])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[3])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[4])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[5])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[6])","v":90},{"$f":"SUBTOTAL(109,T.Avance.Const.[7])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[8])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[9])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[10])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[11])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[12])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[13])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[14])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[15])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[16])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[17])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[18])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[19])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[20])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[21])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[22])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[23])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[24])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[25])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[26])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[27])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[28])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[29])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.[30])","v":100},null,null,"mes 30",{"$f":"INDEX(T.Avance.Const.[[#All],[1]:[30]],MATCH(Tabla14[[#This Row],[Mes]],T.Avance.Const.[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$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,"Total",{"$f":"SUM(AJ4:AJ33)","v":0.99999999999999978},{"$f":"AJ29","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,null,null,"Media ",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,"DesEst",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto ",1000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,-11,null,11,{"$f":"NORMDIST(AI43,$AJ$39,$AJ$40,)","v":1.6009021720694023E-4},{"$f":"$AJ$41*(AJ43/SUM($AJ$43:$AJ$65))","v":0.16010905125151034},{"$f":"AJ43/SUM($AJ$43:$AJ$65)","v":1.6010905125151035E-4},-1,{"$f":"NORMDIST(AM43,$AJ$39,$AJ$40,FALSE)","v":0.12579440923099772},{"$f":"(AN43/SUM($AN$43:$AN$45))*$AJ$41","v":327.10442071449245},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10,null,10,{"$f":"NORMDIST(AI44,$AJ$39,$AJ$40,)","v":5.140929987637018E-4},{"$f":"$AJ$41*(AJ44/SUM($AJ$43:$AJ$65))","v":0.51415347997623828},{"$f":"AJ44/SUM($AJ$43:$AJ$65)","v":5.1415347997623827E-4},0,{"$f":"NORMDIST(AM44,$AJ$39,$AJ$40,FALSE)","v":0.13298076013381088},{"$f":"(AN44/SUM($AN$43:$AN$45))*$AJ$41","v":345.79115857101499}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9,null,9,{"$f":"NORMDIST(AI45,$AJ$39,$AJ$40,)","v":1.4772828039793357E-3},1.477456601046129,1.4774566010461289E-3,1,{"$f":"NORMDIST(AM45,$AJ$39,$AJ$40,FALSE)","v":0.12579440923099772},{"$f":"(AN45/SUM($AN$43:$AN$45))*$AJ$41","v":327.10442071449245},null,null,{"$f":"_xlfn.IFS(AR43=$AN$9,$AN$3*$AN$4,AR43>$AN$9,$AN$3*$AN$4+1)","v":22401.200000000001},{"$f":"IF(AS43>$AN$9,((($AN$4-($AN$4*$AN$3))*((_xlfn.NORM.DIST(AQ1,$AN$7,$AN$5,FALSE)/SUM(AS46:BA46))))))","v":22401.199999999997},{"$f":"IF(AT43>$AN$9,((($AN$4-($AN$4*$AN$3))*((_xlfn.NORM.DIST(AR1,$AN$7,$AN$5,FALSE))))))","v":26810.357435185717},26810.357435185717,26810.357435185717,26810.357435185717,26810.357435185717,26810.357435185717,26810.357435185717,26810.357435185717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8,null,8,{"$f":"NORMDIST(AI46,$AJ$39,$AJ$40,)","v":3.798662007932481E-3},3.7991089070048449,3.7991089070048448E-3,null,null,null,null,null,null,{"$f":"NORMDIST(AQ1,$AN$7,$AN$5,)","v":0.13298076013381088},0.13298076013381088,0.13298076013381088,0.13298076013381088,0.13298076013381088,0.13298076013381088,0.13298076013381088,0.13298076013381088,0.13298076013381088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7,null,-7,{"$f":"NORMDIST(AI47,$AJ$39,$AJ$40,)","v":8.7406296979031604E-3},8.7416580018943311,8.7416580018943313E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6,null,-6,1.7996988837729353E-2,17.999106119445951,1.799910611944595E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5,null,-5,3.3159046264249557E-2,33.162947308086842,3.3162947308086839E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4,null,-4,5.4670024891997876E-2,54.676456625950337,5.4676456625950338E-2,null,null,null,null,null,null,{"$f":"AS51*($AN$4/SUM($AS$51:$BA$51))","v":14106.081388831555},20811.274798359562,27474.894906915037,32457.753190673382,34311.991430440918,32457.753190673382,27474.894906915037,20811.274798359562,14106.081388831555,{"$f":"BB51*$AN$4","v":194484.7053753199},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3,null,-3,8.0656908173047798E-2,80.666397171375891,8.0666397171375886E-2,null,null,null,null,null,null,{"$f":"NORMDIST(AS57,$AN$7,$AN$5,FALSE)","v":5.4670024891997876E-2},{"$f":"NORMDIST(AT57,$AN$7,$AN$5,FALSE)","v":8.0656908173047798E-2},0.10648266850745074,0.12579440923099772,0.13298076013381088,0.12579440923099772,0.10648266850745074,8.0656908173047798E-2,5.4670024891997876E-2,{"$f":"SUM(AS51:BA51)","v":0.86818878174079916}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2,null,-2,0.10648266850745074,106.49519581461294,0.10649519581461295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1,null,-1,0.12579440923099772,125.80920849575897,0.12580920849575897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0.13298076013381088,132.99640484719205,0.13299640484719205,null,null,null,null,null,null,{"$f":"((($AN$10-1)*-1))+AR43-1+($AN$10/2)","v":-36},{"$f":"((($AN$6-1)*-1))+AS43-1+($AN$6/2)","v":-3},-2,-1,0,1,2,3,4,5,6,7,8,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,0.12579440923099772,125.80920849575897,0.12580920849575897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,2,0.10648266850745074,106.49519581461294,0.10649519581461295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,3,8.0656908173047798E-2,80.666397171375891,8.0666397171375886E-2,null,null,null,null,null,null,4,3,2,1,0,1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,4,5.4670024891997876E-2,54.676456625950337,5.4676456625950338E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,5,3.3159046264249557E-2,33.162947308086842,3.3162947308086839E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,6,1.7996988837729353E-2,17.999106119445951,1.799910611944595E-2,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,7,8.7406296979031604E-3,8.7416580018943311,8.7416580018943313E-3,null,null,null,null,null,{"$f":"(_xlfn.IFS(AR60<=$AN$9,0,AR60>$AN$9,NORMDIST(((($AN$6-1)*-1))+AO19-1+($AN$6/2),$AN$7,$AN$5,FALSE)))*IF(AR60>$AN$10,0,1)","v":0},{"$f":"(_xlfn.IFS(AS60<=$AN$9,0,AS60>$AN$9,NORMDIST(((($AN$6-1)*-1))+AR60-1+($AN$6/2),$AN$7,$AN$5,FALSE)))*IF(AS60>$AN$10,0,1)","v":5.4670024891997876E-2},8.0656908173047798E-2,0.10648266850745074,0.12579440923099772,0.13298076013381088,0.12579440923099772,0.10648266850745074,8.0656908173047798E-2,5.4670024891997876E-2,3.3159046264249557E-2,1.7996988837729353E-2,8.7406296979031604E-3,3.798662007932481E-3,1.4772828039793357E-3,5.140929987637018E-4,1.6009021720694023E-4,4.4610075254961789E-5,1.1123620798546141E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,8,3.798662007932481E-3,3.7991089070048449,3.7991089070048448E-3,null,null,null,null,null,{"$f":"_xlfn.IFS(AR60=$AN$9,$AN$3*$AN$4,AR60<$AN$9,0,AR60>$AN$9,(AR61/SUM($AR$61:$BJ$61)*((1-$AN$3)*$AN$4)))","v":22401.200000000001},11799.775200748558,17408.687607323362,22982.823835290736,27150.998254877471,28702.073553167738,27150.998254877471,22982.823835290736,17408.687607323362,11799.775200748558,{"$f":"_xlfn.IFS(BB60=$AN$9,$AN$3*$AN$4,BB60<$AN$9,0,BB60>$AN$9,(BB61/SUM($AR$61:$BJ$61)*$AN$4))","v":7952.1393744119923},{"$f":"_xlfn.IFS(BC60=$AN$9,$AN$3*$AN$4,BC60<$AN$9,0,BC60>$AN$9,BC61/SUM($AR$61:$BJ$61))","v":1.9266841130515064E-2},9.357361127941298E-3,4.0666923825570644E-3,1.5815186276852055E-3,5.5036696542953509E-4,1.713860473708514E-4,4.7757724389749137E-5,1.1908494062761313E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,9,1.4772828039793357E-3,1.477456601046129,1.4774566010461289E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,10,5.140929987637018E-4,0.51415347997623828,5.1415347997623827E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,11,1.6009021720694023E-4,0.16010905125151034,1.6010905125151035E-4]

{"sheet":"Prueba Final ","index":18,"n_rows":65,"n_cols":116,"rows_kept":65,"cut":false,"hidden":true,"merged":[[1,34,1,35]]}
[]
[null,"Meses","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30",null,null,"Avance Construcción y Urbanización "]
[null,"mes 1",100,50,33,20,15,10,8,7,5,4,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,null,null,"Mes","% Avance","meses constru.",null,"Anticipo ",0.1,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74]
[null,"mes 2",0,50,34,30,20,15,15,9,8,6,4,4,4,3,3,3,3,3,2,2,2,2,2,2,1,1,1,1,1,1,null,null,"mes 1",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0.1},{"$f":"Datos!#REF!","v":{"$error":"#REF!"}},null,"Precio ",224012,{"$f":"AN4-SUM(AQ6:EW6)","v":64703.714000000095},{"$f":"(_xlfn.IFS(AP3=Datos!$AI$6,Datos!$D$26,AP3>Datos!$AI$6,NORMDIST(((IF(AP3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+AO3-0.5))-IF(AP3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(AP3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AP3<Datos!$AI$6,0))*IF(AP3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AQ3=Datos!$AI$6,Datos!$D$26,AQ3>Datos!$AI$6,NORMDIST(((IF(AQ3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+AP3-0.5))-IF(AQ3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(AQ3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AQ3<Datos!$AI$6,0))*IF(AQ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AR3=Datos!$AI$6,Datos!$D$26,AR3>Datos!$AI$6,NORMDIST(((IF(AR3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+AQ3-0.5))-IF(AR3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(AR3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AR3<Datos!$AI$6,0))*IF(AR3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AS3=Datos!$AI$6,Datos!$D$26,AS3>Datos!$AI$6,NORMDIST(((IF(AS3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+AR3-0.5))-IF(AS3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(AS3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AS3<Datos!$AI$6,0))*IF(AS3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AT3=Datos!$AI$6,Datos!$D$26,AT3>Datos!$AI$6,NORMDIST(((IF(AT3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+AS3-0.5))-IF(AT3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(AT3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AT3<Datos!$AI$6,0))*IF(AT3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AU3=Datos!$AI$6,Datos!$D$26,AU3>Datos!$AI$6,NORMDIST(((IF(AU3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+AT3-0.5))-IF(AU3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(AU3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AU3<Datos!$AI$6,0))*IF(AU3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AV3=Datos!$AI$6,Datos!$D$26,AV3>Datos!$AI$6,NORMDIST(((IF(AV3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+AU3-0.5))-IF(AV3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(AV3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AV3<Datos!$AI$6,0))*IF(AV3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AW3=Datos!$AI$6,Datos!$D$26,AW3>Datos!$AI$6,NORMDIST(((IF(AW3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+AV3-0.5))-IF(AW3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(AW3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AW3<Datos!$AI$6,0))*IF(AW3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AX3=Datos!$AI$6,Datos!$D$26,AX3>Datos!$AI$6,NORMDIST(((IF(AX3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+AW3-0.5))-IF(AX3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(AX3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AX3<Datos!$AI$6,0))*IF(AX3>Datos!$AI$7,0,1)","v":0.1},{"$f":"(_xlfn.IFS(AY3=Datos!$AI$6,Datos!$D$26,AY3>Datos!$AI$6,NORMDIST(((IF(AY3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+AX3-0.5))-IF(AY3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(AY3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AY3<Datos!$AI$6,0))*IF(AY3>Datos!$AI$7,0,1)","v":3.1818026230654106E-4},{"$f":"(_xlfn.IFS(AZ3=Datos!$AI$6,Datos!$D$26,AZ3>Datos!$AI$6,NORMDIST(((IF(AZ3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+AY3-0.5))-IF(AZ3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(AZ3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),AZ3<Datos!$AI$6,0))*IF(AZ3>Datos!$AI$7,0,1)","v":6.5432602675185756E-4},{"$f":"(_xlfn.IFS(BA3=Datos!$AI$6,Datos!$D$26,BA3>Datos!$AI$6,NORMDIST(((IF(BA3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+AZ3-0.5))-IF(BA3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BA3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BA3<Datos!$AI$6,0))*IF(BA3>Datos!$AI$7,0,1)","v":1.2807622370441872E-3},{"$f":"(_xlfn.IFS(BB3=Datos!$AI$6,Datos!$D$26,BB3>Datos!$AI$6,NORMDIST(((IF(BB3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BA3-0.5))-IF(BB3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BB3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BB3<Datos!$AI$6,0))*IF(BB3>Datos!$AI$7,0,1)","v":2.3861414866707675E-3},{"$f":"(_xlfn.IFS(BC3=Datos!$AI$6,Datos!$D$26,BC3>Datos!$AI$6,NORMDIST(((IF(BC3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BB3-0.5))-IF(BC3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BC3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BC3<Datos!$AI$6,0))*IF(BC3>Datos!$AI$7,0,1)","v":4.2313332257000579E-3},{"$f":"(_xlfn.IFS(BD3=Datos!$AI$6,Datos!$D$26,BD3>Datos!$AI$6,NORMDIST(((IF(BD3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BC3-0.5))-IF(BD3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BD3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BD3<Datos!$AI$6,0))*IF(BD3>Datos!$AI$7,0,1)","v":7.1418647870088092E-3},{"$f":"(_xlfn.IFS(BE3=Datos!$AI$6,Datos!$D$26,BE3>Datos!$AI$6,NORMDIST(((IF(BE3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BD3-0.5))-IF(BE3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BE3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BE3<Datos!$AI$6,0))*IF(BE3>Datos!$AI$7,0,1)","v":1.1473591358435682E-2},{"$f":"(_xlfn.IFS(BF3=Datos!$AI$6,Datos!$D$26,BF3>Datos!$AI$6,NORMDIST(((IF(BF3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BE3-0.5))-IF(BF3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BF3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BF3<Datos!$AI$6,0))*IF(BF3>Datos!$AI$7,0,1)","v":1.7544479622420929E-2},{"$f":"(_xlfn.IFS(BG3=Datos!$AI$6,Datos!$D$26,BG3>Datos!$AI$6,NORMDIST(((IF(BG3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BF3-0.5))-IF(BG3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BG3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BG3<Datos!$AI$6,0))*IF(BG3>Datos!$AI$7,0,1)","v":2.5534947164996089E-2},{"$f":"(_xlfn.IFS(BH3=Datos!$AI$6,Datos!$D$26,BH3>Datos!$AI$6,NORMDIST(((IF(BH3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BG3-0.5))-IF(BH3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BH3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BH3<Datos!$AI$6,0))*IF(BH3>Datos!$AI$7,0,1)","v":3.5373887860700358E-2},{"$f":"(_xlfn.IFS(BI3=Datos!$AI$6,Datos!$D$26,BI3>Datos!$AI$6,NORMDIST(((IF(BI3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BH3-0.5))-IF(BI3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BI3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BI3<Datos!$AI$6,0))*IF(BI3>Datos!$AI$7,0,1)","v":4.6642732472160948E-2},{"$f":"(_xlfn.IFS(BJ3=Datos!$AI$6,Datos!$D$26,BJ3>Datos!$AI$6,NORMDIST(((IF(BJ3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BI3-0.5))-IF(BJ3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BJ3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BJ3<Datos!$AI$6,0))*IF(BJ3>Datos!$AI$7,0,1)","v":5.8538088076325961E-2},{"$f":"(_xlfn.IFS(BK3=Datos!$AI$6,Datos!$D$26,BK3>Datos!$AI$6,NORMDIST(((IF(BK3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BJ3-0.5))-IF(BK3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BK3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BK3<Datos!$AI$6,0))*IF(BK3>Datos!$AI$7,0,1)","v":6.9927248774923914E-2},{"$f":"(_xlfn.IFS(BL3=Datos!$AI$6,Datos!$D$26,BL3>Datos!$AI$6,NORMDIST(((IF(BL3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BK3-0.5))-IF(BL3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BL3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BL3<Datos!$AI$6,0))*IF(BL3>Datos!$AI$7,0,1)","v":7.9507428703993105E-2},{"$f":"(_xlfn.IFS(BM3=Datos!$AI$6,Datos!$D$26,BM3>Datos!$AI$6,NORMDIST(((IF(BM3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BL3-0.5))-IF(BM3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BM3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BM3<Datos!$AI$6,0))*IF(BM3>Datos!$AI$7,0,1)","v":8.6044345249468773E-2},{"$f":"(_xlfn.IFS(BN3=Datos!$AI$6,Datos!$D$26,BN3>Datos!$AI$6,NORMDIST(((IF(BN3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BM3-0.5))-IF(BN3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BN3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BN3<Datos!$AI$6,0))*IF(BN3>Datos!$AI$7,0,1)","v":8.8631952954374801E-2},{"$f":"(_xlfn.IFS(BO3=Datos!$AI$6,Datos!$D$26,BO3>Datos!$AI$6,NORMDIST(((IF(BO3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BN3-0.5))-IF(BO3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BO3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BO3<Datos!$AI$6,0))*IF(BO3>Datos!$AI$7,0,1)","v":8.6898376438990191E-2},{"$f":"(_xlfn.IFS(BP3=Datos!$AI$6,Datos!$D$26,BP3>Datos!$AI$6,NORMDIST(((IF(BP3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BO3-0.5))-IF(BP3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BP3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BP3<Datos!$AI$6,0))*IF(BP3>Datos!$AI$7,0,1)","v":8.1093559732535722E-2},{"$f":"(_xlfn.IFS(BQ3=Datos!$AI$6,Datos!$D$26,BQ3>Datos!$AI$6,NORMDIST(((IF(BQ3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BP3-0.5))-IF(BQ3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BQ3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BQ3<Datos!$AI$6,0))*IF(BQ3>Datos!$AI$7,0,1)","v":7.2030167766151787E-2},{"$f":"(_xlfn.IFS(BR3=Datos!$AI$6,Datos!$D$26,BR3>Datos!$AI$6,NORMDIST(((IF(BR3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BQ3-0.5))-IF(BR3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BR3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BR3<Datos!$AI$6,0))*IF(BR3>Datos!$AI$7,0,1)","v":6.0896992754895206E-2},{"$f":"(_xlfn.IFS(BS3=Datos!$AI$6,Datos!$D$26,BS3>Datos!$AI$6,NORMDIST(((IF(BS3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BR3-0.5))-IF(BS3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BS3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BS3<Datos!$AI$6,0))*IF(BS3>Datos!$AI$7,0,1)","v":4.9003897846192968E-2},{"$f":"(_xlfn.IFS(BT3=Datos!$AI$6,Datos!$D$26,BT3>Datos!$AI$6,NORMDIST(((IF(BT3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BS3-0.5))-IF(BT3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BT3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BT3<Datos!$AI$6,0))*IF(BT3>Datos!$AI$7,0,1)","v":3.7533474050725567E-2},{"$f":"(_xlfn.IFS(BU3=Datos!$AI$6,Datos!$D$26,BU3>Datos!$AI$6,NORMDIST(((IF(BU3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BT3-0.5))-IF(BU3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BU3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BU3<Datos!$AI$6,0))*IF(BU3>Datos!$AI$7,0,1)","v":2.7362782672411008E-2},{"$f":"(_xlfn.IFS(BV3=Datos!$AI$6,Datos!$D$26,BV3>Datos!$AI$6,NORMDIST(((IF(BV3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BU3-0.5))-IF(BV3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BV3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BV3<Datos!$AI$6,0))*IF(BV3>Datos!$AI$7,0,1)","v":1.898694608115328E-2},{"$f":"(_xlfn.IFS(BW3=Datos!$AI$6,Datos!$D$26,BW3>Datos!$AI$6,NORMDIST(((IF(BW3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BV3-0.5))-IF(BW3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BW3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BW3<Datos!$AI$6,0))*IF(BW3>Datos!$AI$7,0,1)","v":1.2540167343160651E-2},{"$f":"(_xlfn.IFS(BX3=Datos!$AI$6,Datos!$D$26,BX3>Datos!$AI$6,NORMDIST(((IF(BX3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BW3-0.5))-IF(BX3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BX3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BX3<Datos!$AI$6,0))*IF(BX3>Datos!$AI$7,0,1)","v":7.8832428547180936E-3},{"$f":"(_xlfn.IFS(BY3=Datos!$AI$6,Datos!$D$26,BY3>Datos!$AI$6,NORMDIST(((IF(BY3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BX3-0.5))-IF(BY3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BY3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BY3<Datos!$AI$6,0))*IF(BY3>Datos!$AI$7,0,1)","v":4.7169344237099611E-3},{"$f":"(_xlfn.IFS(BZ3=Datos!$AI$6,Datos!$D$26,BZ3>Datos!$AI$6,NORMDIST(((IF(BZ3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BY3-0.5))-IF(BZ3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(BZ3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),BZ3<Datos!$AI$6,0))*IF(BZ3>Datos!$AI$7,0,1)","v":2.6863842356694692E-3},{"$f":"(_xlfn.IFS(CA3=Datos!$AI$6,Datos!$D$26,CA3>Datos!$AI$6,NORMDIST(((IF(CA3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+BZ3-0.5))-IF(CA3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CA3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CA3<Datos!$AI$6,0))*IF(CA3>Datos!$AI$7,0,1)","v":1.4562293531141159E-3},{"$f":"(_xlfn.IFS(CB3=Datos!$AI$6,Datos!$D$26,CB3>Datos!$AI$6,NORMDIST(((IF(CB3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CA3-0.5))-IF(CB3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CB3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CB3<Datos!$AI$6,0))*IF(CB3>Datos!$AI$7,0,1)","v":7.5135432445318305E-4},{"$f":"(_xlfn.IFS(CC3=Datos!$AI$6,Datos!$D$26,CC3>Datos!$AI$6,NORMDIST(((IF(CC3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CB3-0.5))-IF(CC3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CC3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CC3<Datos!$AI$6,0))*IF(CC3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CD3=Datos!$AI$6,Datos!$D$26,CD3>Datos!$AI$6,NORMDIST(((IF(CD3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CC3-0.5))-IF(CD3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CD3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CD3<Datos!$AI$6,0))*IF(CD3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CE3=Datos!$AI$6,Datos!$D$26,CE3>Datos!$AI$6,NORMDIST(((IF(CE3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CD3-0.5))-IF(CE3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CE3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CE3<Datos!$AI$6,0))*IF(CE3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CF3=Datos!$AI$6,Datos!$D$26,CF3>Datos!$AI$6,NORMDIST(((IF(CF3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CE3-0.5))-IF(CF3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CF3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CF3<Datos!$AI$6,0))*IF(CF3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CG3=Datos!$AI$6,Datos!$D$26,CG3>Datos!$AI$6,NORMDIST(((IF(CG3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CF3-0.5))-IF(CG3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CG3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CG3<Datos!$AI$6,0))*IF(CG3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CH3=Datos!$AI$6,Datos!$D$26,CH3>Datos!$AI$6,NORMDIST(((IF(CH3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CG3-0.5))-IF(CH3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CH3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CH3<Datos!$AI$6,0))*IF(CH3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CI3=Datos!$AI$6,Datos!$D$26,CI3>Datos!$AI$6,NORMDIST(((IF(CI3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CH3-0.5))-IF(CI3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CI3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CI3<Datos!$AI$6,0))*IF(CI3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CJ3=Datos!$AI$6,Datos!$D$26,CJ3>Datos!$AI$6,NORMDIST(((IF(CJ3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CI3-0.5))-IF(CJ3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CJ3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CJ3<Datos!$AI$6,0))*IF(CJ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CK3=Datos!$AI$6,Datos!$D$26,CK3>Datos!$AI$6,NORMDIST(((IF(CK3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CJ3-0.5))-IF(CK3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CK3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CK3<Datos!$AI$6,0))*IF(CK3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CL3=Datos!$AI$6,Datos!$D$26,CL3>Datos!$AI$6,NORMDIST(((IF(CL3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CK3-0.5))-IF(CL3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CL3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CL3<Datos!$AI$6,0))*IF(CL3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CM3=Datos!$AI$6,Datos!$D$26,CM3>Datos!$AI$6,NORMDIST(((IF(CM3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CL3-0.5))-IF(CM3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CM3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CM3<Datos!$AI$6,0))*IF(CM3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CN3=Datos!$AI$6,Datos!$D$26,CN3>Datos!$AI$6,NORMDIST(((IF(CN3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CM3-0.5))-IF(CN3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CN3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CN3<Datos!$AI$6,0))*IF(CN3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CO3=Datos!$AI$6,Datos!$D$26,CO3>Datos!$AI$6,NORMDIST(((IF(CO3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CN3-0.5))-IF(CO3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CO3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CO3<Datos!$AI$6,0))*IF(CO3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CP3=Datos!$AI$6,Datos!$D$26,CP3>Datos!$AI$6,NORMDIST(((IF(CP3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CO3-0.5))-IF(CP3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CP3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CP3<Datos!$AI$6,0))*IF(CP3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CQ3=Datos!$AI$6,Datos!$D$26,CQ3>Datos!$AI$6,NORMDIST(((IF(CQ3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CP3-0.5))-IF(CQ3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CQ3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CQ3<Datos!$AI$6,0))*IF(CQ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CR3=Datos!$AI$6,Datos!$D$26,CR3>Datos!$AI$6,NORMDIST(((IF(CR3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CQ3-0.5))-IF(CR3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CR3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CR3<Datos!$AI$6,0))*IF(CR3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CS3=Datos!$AI$6,Datos!$D$26,CS3>Datos!$AI$6,NORMDIST(((IF(CS3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CR3-0.5))-IF(CS3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CS3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CS3<Datos!$AI$6,0))*IF(CS3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CT3=Datos!$AI$6,Datos!$D$26,CT3>Datos!$AI$6,NORMDIST(((IF(CT3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CS3-0.5))-IF(CT3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CT3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CT3<Datos!$AI$6,0))*IF(CT3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CU3=Datos!$AI$6,Datos!$D$26,CU3>Datos!$AI$6,NORMDIST(((IF(CU3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CT3-0.5))-IF(CU3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CU3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CU3<Datos!$AI$6,0))*IF(CU3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CV3=Datos!$AI$6,Datos!$D$26,CV3>Datos!$AI$6,NORMDIST(((IF(CV3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CU3-0.5))-IF(CV3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CV3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CV3<Datos!$AI$6,0))*IF(CV3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CW3=Datos!$AI$6,Datos!$D$26,CW3>Datos!$AI$6,NORMDIST(((IF(CW3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CV3-0.5))-IF(CW3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CW3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CW3<Datos!$AI$6,0))*IF(CW3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CX3=Datos!$AI$6,Datos!$D$26,CX3>Datos!$AI$6,NORMDIST(((IF(CX3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CW3-0.5))-IF(CX3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CX3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CX3<Datos!$AI$6,0))*IF(CX3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CY3=Datos!$AI$6,Datos!$D$26,CY3>Datos!$AI$6,NORMDIST(((IF(CY3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CX3-0.5))-IF(CY3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CY3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CY3<Datos!$AI$6,0))*IF(CY3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CZ3=Datos!$AI$6,Datos!$D$26,CZ3>Datos!$AI$6,NORMDIST(((IF(CZ3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CY3-0.5))-IF(CZ3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(CZ3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),CZ3<Datos!$AI$6,0))*IF(CZ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DA3=Datos!$AI$6,Datos!$D$26,DA3>Datos!$AI$6,NORMDIST(((IF(DA3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+CZ3-0.5))-IF(DA3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(DA3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),DA3<Datos!$AI$6,0))*IF(DA3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DB3=Datos!$AI$6,Datos!$D$26,DB3>Datos!$AI$6,NORMDIST(((IF(DB3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+DA3-0.5))-IF(DB3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(DB3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),DB3<Datos!$AI$6,0))*IF(DB3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DC3=Datos!$AI$6,Datos!$D$26,DC3>Datos!$AI$6,NORMDIST(((IF(DC3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+DB3-0.5))-IF(DC3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(DC3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),DC3<Datos!$AI$6,0))*IF(DC3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DD3=Datos!$AI$6,Datos!$D$26,DD3>Datos!$AI$6,NORMDIST(((IF(DD3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+DC3-0.5))-IF(DD3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(DD3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),DD3<Datos!$AI$6,0))*IF(DD3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DE3=Datos!$AI$6,Datos!$D$26,DE3>Datos!$AI$6,NORMDIST(((IF(DE3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+DD3-0.5))-IF(DE3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(DE3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),DE3<Datos!$AI$6,0))*IF(DE3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DF3=Datos!$AI$6,Datos!$D$26,DF3>Datos!$AI$6,NORMDIST(((IF(DF3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+DE3-0.5))-IF(DF3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(DF3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),DF3<Datos!$AI$6,0))*IF(DF3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DG3=Datos!$AI$6,Datos!$D$26,DG3>Datos!$AI$6,NORMDIST(((IF(DG3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+DF3-0.5))-IF(DG3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(DG3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),DG3<Datos!$AI$6,0))*IF(DG3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DH3=Datos!$AI$6,Datos!$D$26,DH3>Datos!$AI$6,NORMDIST(((IF(DH3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+DG3-0.5))-IF(DH3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(DH3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),DH3<Datos!$AI$6,0))*IF(DH3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DI3=Datos!$AI$6,Datos!$D$26,DI3>Datos!$AI$6,NORMDIST(((IF(DI3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+DH3-0.5))-IF(DI3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(DI3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),DI3<Datos!$AI$6,0))*IF(DI3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DJ3=Datos!$AI$6,Datos!$D$26,DJ3>Datos!$AI$6,NORMDIST(((IF(DJ3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+DI3-0.5))-IF(DJ3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(DJ3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),DJ3<Datos!$AI$6,0))*IF(DJ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DK3=Datos!$AI$6,Datos!$D$26,DK3>Datos!$AI$6,NORMDIST(((IF(DK3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+DJ3-0.5))-IF(DK3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(DK3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),DK3<Datos!$AI$6,0))*IF(DK3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DL3=Datos!$AI$6,Datos!$D$26,DL3>Datos!$AI$6,NORMDIST(((IF(DL3<=Datos!$AI$6,0,((-1*(Datos!$AI$7-Datos!$AI$6)/2)+DK3-0.5))-IF(DL3>Datos!$AI$6,Datos!$AI$6-1,0))*IF(DL3>Datos!$AI$7,0,1)),Datos!$U$30,Datos!$U$29,FALSE),DL3<Datos!$AI$6,0))*IF(DL3>Datos!$AI$7,0,1)","v":0}]
[null,"mes 3",0,0,33,30,30,25,17,15,13,9,7,7,5,5,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,null,null,"mes 2",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0.03},{"$f":"AK4+1","v":{"$error":"#REF!"}},null,"Desviacion",3,null,{"$f":"(_xlfn.IFS(AP3=Datos!$AI$6,Datos!$D$26,AP3<Datos!$AI$6,0,AP3>Datos!$AI$6,AP4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AP3<Datos!$AI$6,0,1)*IF(AP3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AQ3=Datos!$AI$6,Datos!$D$26,AQ3<Datos!$AI$6,0,AQ3>Datos!$AI$6,AQ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AQ3<Datos!$AI$6,0,1)*IF(AQ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AR3=Datos!$AI$6,Datos!$D$26,AR3<Datos!$AI$6,0,AR3>Datos!$AI$6,AR4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AR3<Datos!$AI$6,0,1)*IF(AR3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AS3=Datos!$AI$6,Datos!$D$26,AS3<Datos!$AI$6,0,AS3>Datos!$AI$6,AS4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AS3<Datos!$AI$6,0,1)*IF(AS3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AT3=Datos!$AI$6,Datos!$D$26,AT3<Datos!$AI$6,0,AT3>Datos!$AI$6,AT4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AT3<Datos!$AI$6,0,1)*IF(AT3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AU3=Datos!$AI$6,Datos!$D$26,AU3<Datos!$AI$6,0,AU3>Datos!$AI$6,AU4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AU3<Datos!$AI$6,0,1)*IF(AU3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AV3=Datos!$AI$6,Datos!$D$26,AV3<Datos!$AI$6,0,AV3>Datos!$AI$6,AV4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AV3<Datos!$AI$6,0,1)*IF(AV3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AW3=Datos!$AI$6,Datos!$D$26,AW3<Datos!$AI$6,0,AW3>Datos!$AI$6,AW4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AW3<Datos!$AI$6,0,1)*IF(AW3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(AX3=Datos!$AI$6,Datos!$D$26,AX3<Datos!$AI$6,0,AX3>Datos!$AI$6,AX4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AX3<Datos!$AI$6,0,1)*IF(AX3>Datos!$AI$7,0,1)","v":0.1},{"$f":"(_xlfn.IFS(AY3=Datos!$AI$6,Datos!$D$26,AY3<Datos!$AI$6,0,AY3>Datos!$AI$6,AY4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AY3<Datos!$AI$6,0,1)*IF(AY3>Datos!$AI$7,0,1)","v":3.1847586519013576E-4},{"$f":"(_xlfn.IFS(AZ3=Datos!$AI$6,Datos!$D$26,AZ3<Datos!$AI$6,0,AZ3>Datos!$AI$6,AZ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(AZ3<Datos!$AI$6,0,1)*IF(AZ3>Datos!$AI$7,0,1)","v":6.549339232282662E-4},{"$f":"(_xlfn.IFS(BA3=Datos!$AI$6,Datos!$D$26,BA3<Datos!$AI$6,0,BA3>Datos!$AI$6,BA4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BA3<Datos!$AI$6,0,1)*IF(BA3>Datos!$AI$7,0,1)","v":1.2819521191812027E-3},{"$f":"(_xlfn.IFS(BB3=Datos!$AI$6,Datos!$D$26,BB3<Datos!$AI$6,0,BB3>Datos!$AI$6,BB4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BB3<Datos!$AI$6,0,1)*IF(BB3>Datos!$AI$7,0,1)","v":2.3883583127523467E-3},{"$f":"(_xlfn.IFS(BC3=Datos!$AI$6,Datos!$D$26,BC3<Datos!$AI$6,0,BC3>Datos!$AI$6,BC4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BC3<Datos!$AI$6,0,1)*IF(BC3>Datos!$AI$7,0,1)","v":4.2352643127319808E-3},{"$f":"(_xlfn.IFS(BD3=Datos!$AI$6,Datos!$D$26,BD3<Datos!$AI$6,0,BD3>Datos!$AI$6,BD4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BD3<Datos!$AI$6,0,1)*IF(BD3>Datos!$AI$7,0,1)","v":7.1484998806188877E-3},{"$f":"(_xlfn.IFS(BE3=Datos!$AI$6,Datos!$D$26,BE3<Datos!$AI$6,0,BE3>Datos!$AI$6,BE4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BE3<Datos!$AI$6,0,1)*IF(BE3>Datos!$AI$7,0,1)","v":1.1484250808730161E-2},{"$f":"(_xlfn.IFS(BF3=Datos!$AI$6,Datos!$D$26,BF3<Datos!$AI$6,0,BF3>Datos!$AI$6,BF4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BF3<Datos!$AI$6,0,1)*IF(BF3>Datos!$AI$7,0,1)","v":1.7560779183964943E-2},{"$f":"(_xlfn.IFS(BG3=Datos!$AI$6,Datos!$D$26,BG3<Datos!$AI$6,0,BG3>Datos!$AI$6,BG4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BG3<Datos!$AI$6,0,1)*IF(BG3>Datos!$AI$7,0,1)","v":2.5558670207901684E-2},{"$f":"(_xlfn.IFS(BH3=Datos!$AI$6,Datos!$D$26,BH3<Datos!$AI$6,0,BH3>Datos!$AI$6,BH4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BH3<Datos!$AI$6,0,1)*IF(BH3>Datos!$AI$7,0,1)","v":3.5406751694489973E-2},{"$f":"(_xlfn.IFS(BI3=Datos!$AI$6,Datos!$D$26,BI3<Datos!$AI$6,0,BI3>Datos!$AI$6,BI4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BI3<Datos!$AI$6,0,1)*IF(BI3>Datos!$AI$7,0,1)","v":4.6686065537881488E-2},{"$f":"(_xlfn.IFS(BJ3=Datos!$AI$6,Datos!$D$26,BJ3<Datos!$AI$6,0,BJ3>Datos!$AI$6,BJ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BJ3<Datos!$AI$6,0,1)*IF(BJ3>Datos!$AI$7,0,1)","v":5.8592472429114043E-2},{"$f":"(_xlfn.IFS(BK3=Datos!$AI$6,Datos!$D$26,BK3<Datos!$AI$6,0,BK3>Datos!$AI$6,BK4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BK3<Datos!$AI$6,0,1)*IF(BK3>Datos!$AI$7,0,1)","v":6.9992214138362444E-2},{"$f":"(_xlfn.IFS(BL3=Datos!$AI$6,Datos!$D$26,BL3<Datos!$AI$6,0,BL3>Datos!$AI$6,BL4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BL3<Datos!$AI$6,0,1)*IF(BL3>Datos!$AI$7,0,1)","v":7.9581294458649685E-2},{"$f":"(_xlfn.IFS(BM3=Datos!$AI$6,Datos!$D$26,BM3<Datos!$AI$6,0,BM3>Datos!$AI$6,BM4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BM3<Datos!$AI$6,0,1)*IF(BM3>Datos!$AI$7,0,1)","v":8.6124284075304106E-2},{"$f":"(_xlfn.IFS(BN3=Datos!$AI$6,Datos!$D$26,BN3<Datos!$AI$6,0,BN3>Datos!$AI$6,BN4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BN3<Datos!$AI$6,0,1)*IF(BN3>Datos!$AI$7,0,1)","v":8.8714295776905705E-2},{"$f":"(_xlfn.IFS(BO3=Datos!$AI$6,Datos!$D$26,BO3<Datos!$AI$6,0,BO3>Datos!$AI$6,BO4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BO3<Datos!$AI$6,0,1)*IF(BO3>Datos!$AI$7,0,1)","v":8.6979108695821122E-2},{"$f":"(_xlfn.IFS(BP3=Datos!$AI$6,Datos!$D$26,BP3<Datos!$AI$6,0,BP3>Datos!$AI$6,BP4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BP3<Datos!$AI$6,0,1)*IF(BP3>Datos!$AI$7,0,1)","v":8.1168899069816183E-2},{"$f":"(_xlfn.IFS(BQ3=Datos!$AI$6,Datos!$D$26,BQ3<Datos!$AI$6,0,BQ3>Datos!$AI$6,BQ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BQ3<Datos!$AI$6,0,1)*IF(BQ3>Datos!$AI$7,0,1)","v":7.2097086830028134E-2},{"$f":"(_xlfn.IFS(BR3=Datos!$AI$6,Datos!$D$26,BR3<Datos!$AI$6,0,BR3>Datos!$AI$6,BR4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BR3<Datos!$AI$6,0,1)*IF(BR3>Datos!$AI$7,0,1)","v":6.0953568629621369E-2},{"$f":"(_xlfn.IFS(BS3=Datos!$AI$6,Datos!$D$26,BS3<Datos!$AI$6,0,BS3>Datos!$AI$6,BS4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BS3<Datos!$AI$6,0,1)*IF(BS3>Datos!$AI$7,0,1)","v":4.9049424534133024E-2},{"$f":"(_xlfn.IFS(BT3=Datos!$AI$6,Datos!$D$26,BT3<Datos!$AI$6,0,BT3>Datos!$AI$6,BT4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BT3<Datos!$AI$6,0,1)*IF(BT3>Datos!$AI$7,0,1)","v":3.7568344231170739E-2},{"$f":"(_xlfn.IFS(BU3=Datos!$AI$6,Datos!$D$26,BU3<Datos!$AI$6,0,BU3>Datos!$AI$6,BU4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BU3<Datos!$AI$6,0,1)*IF(BU3>Datos!$AI$7,0,1)","v":2.7388203851595742E-2},{"$f":"(_xlfn.IFS(BV3=Datos!$AI$6,Datos!$D$26,BV3<Datos!$AI$6,0,BV3>Datos!$AI$6,BV4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BV3<Datos!$AI$6,0,1)*IF(BV3>Datos!$AI$7,0,1)","v":1.9004585754876468E-2},{"$f":"(_xlfn.IFS(BW3=Datos!$AI$6,Datos!$D$26,BW3<Datos!$AI$6,0,BW3>Datos!$AI$6,BW4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BW3<Datos!$AI$6,0,1)*IF(BW3>Datos!$AI$7,0,1)","v":1.2551817687529991E-2},{"$f":"(_xlfn.IFS(BX3=Datos!$AI$6,Datos!$D$26,BX3<Datos!$AI$6,0,BX3>Datos!$AI$6,BX4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BX3<Datos!$AI$6,0,1)*IF(BX3>Datos!$AI$7,0,1)","v":7.8905667198222312E-3},{"$f":"(_xlfn.IFS(BY3=Datos!$AI$6,Datos!$D$26,BY3<Datos!$AI$6,0,BY3>Datos!$AI$6,BY4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BY3<Datos!$AI$6,0,1)*IF(BY3>Datos!$AI$7,0,1)","v":4.7213166547360715E-3},{"$f":"(_xlfn.IFS(BZ3=Datos!$AI$6,Datos!$D$26,BZ3<Datos!$AI$6,0,BZ3>Datos!$AI$6,BZ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(BZ3<Datos!$AI$6,0,1)*IF(BZ3>Datos!$AI$7,0,1)","v":2.6888799999282282E-3},{"$f":"(_xlfn.IFS(CA3=Datos!$AI$6,Datos!$D$26,CA3<Datos!$AI$6,0,CA3>Datos!$AI$6,CA4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CA3<Datos!$AI$6,0,1)*IF(CA3>Datos!$AI$7,0,1)","v":1.4575822516026498E-3},{"$f":"(_xlfn.IFS(CB3=Datos!$AI$6,Datos!$D$26,CB3<Datos!$AI$6,0,CB3>Datos!$AI$6,CB4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CB3<Datos!$AI$6,0,1)*IF(CB3>Datos!$AI$7,0,1)","v":7.5205236431052566E-4},{"$f":"(_xlfn.IFS(CC3=Datos!$AI$6,Datos!$D$26,CC3<Datos!$AI$6,0,CC3>Datos!$AI$6,CC4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CC3<Datos!$AI$6,0,1)*IF(CC3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CD3=Datos!$AI$6,Datos!$D$26,CD3<Datos!$AI$6,0,CD3>Datos!$AI$6,CD4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CD3<Datos!$AI$6,0,1)*IF(CD3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CE3=Datos!$AI$6,Datos!$D$26,CE3<Datos!$AI$6,0,CE3>Datos!$AI$6,CE4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CE3<Datos!$AI$6,0,1)*IF(CE3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CF3=Datos!$AI$6,Datos!$D$26,CF3<Datos!$AI$6,0,CF3>Datos!$AI$6,CF4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CF3<Datos!$AI$6,0,1)*IF(CF3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CG3=Datos!$AI$6,Datos!$D$26,CG3<Datos!$AI$6,0,CG3>Datos!$AI$6,CG4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CG3<Datos!$AI$6,0,1)*IF(CG3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CH3=Datos!$AI$6,Datos!$D$26,CH3<Datos!$AI$6,0,CH3>Datos!$AI$6,CH4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CH3<Datos!$AI$6,0,1)*IF(CH3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CI3=Datos!$AI$6,Datos!$D$26,CI3<Datos!$AI$6,0,CI3>Datos!$AI$6,CI4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CI3<Datos!$AI$6,0,1)*IF(CI3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CJ3=Datos!$AI$6,Datos!$D$26,CJ3<Datos!$AI$6,0,CJ3>Datos!$AI$6,CJ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CJ3<Datos!$AI$6,0,1)*IF(CJ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CK3=Datos!$AI$6,Datos!$D$26,CK3<Datos!$AI$6,0,CK3>Datos!$AI$6,CK4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CK3<Datos!$AI$6,0,1)*IF(CK3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CL3=Datos!$AI$6,Datos!$D$26,CL3<Datos!$AI$6,0,CL3>Datos!$AI$6,CL4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CL3<Datos!$AI$6,0,1)*IF(CL3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CM3=Datos!$AI$6,Datos!$D$26,CM3<Datos!$AI$6,0,CM3>Datos!$AI$6,CM4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CM3<Datos!$AI$6,0,1)*IF(CM3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CN3=Datos!$AI$6,Datos!$D$26,CN3<Datos!$AI$6,0,CN3>Datos!$AI$6,CN4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CN3<Datos!$AI$6,0,1)*IF(CN3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CO3=Datos!$AI$6,Datos!$D$26,CO3<Datos!$AI$6,0,CO3>Datos!$AI$6,CO4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CO3<Datos!$AI$6,0,1)*IF(CO3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CP3=Datos!$AI$6,Datos!$D$26,CP3<Datos!$AI$6,0,CP3>Datos!$AI$6,CP4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CP3<Datos!$AI$6,0,1)*IF(CP3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CQ3=Datos!$AI$6,Datos!$D$26,CQ3<Datos!$AI$6,0,CQ3>Datos!$AI$6,CQ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CQ3<Datos!$AI$6,0,1)*IF(CQ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CR3=Datos!$AI$6,Datos!$D$26,CR3<Datos!$AI$6,0,CR3>Datos!$AI$6,CR4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CR3<Datos!$AI$6,0,1)*IF(CR3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CS3=Datos!$AI$6,Datos!$D$26,CS3<Datos!$AI$6,0,CS3>Datos!$AI$6,CS4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CS3<Datos!$AI$6,0,1)*IF(CS3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CT3=Datos!$AI$6,Datos!$D$26,CT3<Datos!$AI$6,0,CT3>Datos!$AI$6,CT4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CT3<Datos!$AI$6,0,1)*IF(CT3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CU3=Datos!$AI$6,Datos!$D$26,CU3<Datos!$AI$6,0,CU3>Datos!$AI$6,CU4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CU3<Datos!$AI$6,0,1)*IF(CU3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CV3=Datos!$AI$6,Datos!$D$26,CV3<Datos!$AI$6,0,CV3>Datos!$AI$6,CV4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CV3<Datos!$AI$6,0,1)*IF(CV3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CW3=Datos!$AI$6,Datos!$D$26,CW3<Datos!$AI$6,0,CW3>Datos!$AI$6,CW4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CW3<Datos!$AI$6,0,1)*IF(CW3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CX3=Datos!$AI$6,Datos!$D$26,CX3<Datos!$AI$6,0,CX3>Datos!$AI$6,CX4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CX3<Datos!$AI$6,0,1)*IF(CX3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CY3=Datos!$AI$6,Datos!$D$26,CY3<Datos!$AI$6,0,CY3>Datos!$AI$6,CY4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CY3<Datos!$AI$6,0,1)*IF(CY3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(CZ3=Datos!$AI$6,Datos!$D$26,CZ3<Datos!$AI$6,0,CZ3>Datos!$AI$6,CZ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(CZ3<Datos!$AI$6,0,1)*IF(CZ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DA3=Datos!$AI$6,Datos!$D$26,DA3<Datos!$AI$6,0,DA3>Datos!$AI$6,DA4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DA3<Datos!$AI$6,0,1)*IF(DA3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DB3=Datos!$AI$6,Datos!$D$26,DB3<Datos!$AI$6,0,DB3>Datos!$AI$6,DB4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DB3<Datos!$AI$6,0,1)*IF(DB3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DC3=Datos!$AI$6,Datos!$D$26,DC3<Datos!$AI$6,0,DC3>Datos!$AI$6,DC4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DC3<Datos!$AI$6,0,1)*IF(DC3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DD3=Datos!$AI$6,Datos!$D$26,DD3<Datos!$AI$6,0,DD3>Datos!$AI$6,DD4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DD3<Datos!$AI$6,0,1)*IF(DD3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DE3=Datos!$AI$6,Datos!$D$26,DE3<Datos!$AI$6,0,DE3>Datos!$AI$6,DE4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DE3<Datos!$AI$6,0,1)*IF(DE3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DF3=Datos!$AI$6,Datos!$D$26,DF3<Datos!$AI$6,0,DF3>Datos!$AI$6,DF4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DF3<Datos!$AI$6,0,1)*IF(DF3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DG3=Datos!$AI$6,Datos!$D$26,DG3<Datos!$AI$6,0,DG3>Datos!$AI$6,DG4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DG3<Datos!$AI$6,0,1)*IF(DG3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DH3=Datos!$AI$6,Datos!$D$26,DH3<Datos!$AI$6,0,DH3>Datos!$AI$6,DH4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DH3<Datos!$AI$6,0,1)*IF(DH3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DI3=Datos!$AI$6,Datos!$D$26,DI3<Datos!$AI$6,0,DI3>Datos!$AI$6,DI4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DI3<Datos!$AI$6,0,1)*IF(DI3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DJ3=Datos!$AI$6,Datos!$D$26,DJ3<Datos!$AI$6,0,DJ3>Datos!$AI$6,DJ4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DJ3<Datos!$AI$6,0,1)*IF(DJ3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DK3=Datos!$AI$6,Datos!$D$26,DK3<Datos!$AI$6,0,DK3>Datos!$AI$6,DK4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DK3<Datos!$AI$6,0,1)*IF(DK3>Datos!$AI$7,0,1)","v":0},{"$f":"(_xlfn.IFS(DL3=Datos!$AI$6,Datos!$D$26,DL3<Datos!$AI$6,0,DL3>Datos!$AI$6,DL4/(SUM($AP$4:$DL$4)-Datos!$D$26)))*IF(DL3<Datos!$AI$6,0,1)*IF(DL3>Datos!$AI$7,0,1)","v":0}]
[null,"mes 4",0,0,0,20,20,25,20,19,16,13,9,9,5,5,6,4,4,4,3,3,3,3,2,2,2,2,2,2,2,2,null,null,"mes 3",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0.05},{"$f":"AK5+1","v":{"$error":"#REF!"}},null,"Tiempo ",10,null,{"$f":"_xlfn.IFS(AP3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AP3<Datos!$AI$6,0,AP3>Datos!$AI$6,(AP5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AQ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AQ3<Datos!$AI$6,0,AQ3>Datos!$AI$6,(AQ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AR3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AR3<Datos!$AI$6,0,AR3>Datos!$AI$6,(AR5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AS3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AS3<Datos!$AI$6,0,AS3>Datos!$AI$6,(AS5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AT3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AT3<Datos!$AI$6,0,AT3>Datos!$AI$6,(AT5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AU3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AU3<Datos!$AI$6,0,AU3>Datos!$AI$6,(AU5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AV3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AV3<Datos!$AI$6,0,AV3>Datos!$AI$6,(AV5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AW3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AW3<Datos!$AI$6,0,AW3>Datos!$AI$6,(AW5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(AX3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AX3<Datos!$AI$6,0,AX3>Datos!$AI$6,(AX5*((1-Datos!$D$26)*Flujo!$B$20)))","v":15930.828600000001},{"$f":"_xlfn.IFS(AY3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AY3<Datos!$AI$6,0,AY3>Datos!$AI$6,(AY5*((1-Datos!$D$26)*Flujo!$B$20)))","v":45.662259794226827},{"$f":"_xlfn.IFS(AZ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,AZ3<Datos!$AI$6,0,AZ3>Datos!$AI$6,(AZ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":93.902760677475598},{"$f":"_xlfn.IFS(BA3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BA3<Datos!$AI$6,0,BA3>Datos!$AI$6,(BA5*((1-Datos!$D$26)*Flujo!$B$20)))","v":183.80303535674258},{"$f":"_xlfn.IFS(BB3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BB3<Datos!$AI$6,0,BB3>Datos!$AI$6,(BB5*((1-Datos!$D$26)*Flujo!$B$20)))","v":342.43674224258541},{"$f":"_xlfn.IFS(BC3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BC3<Datos!$AI$6,0,BC3>Datos!$AI$6,(BC5*((1-Datos!$D$26)*Flujo!$B$20)))","v":607.24142857646984},{"$f":"_xlfn.IFS(BD3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BD3<Datos!$AI$6,0,BD3>Datos!$AI$6,(BD5*((1-Datos!$D$26)*Flujo!$B$20)))","v":1024.9337371073395},{"$f":"_xlfn.IFS(BE3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BE3<Datos!$AI$6,0,BE3>Datos!$AI$6,(BE5*((1-Datos!$D$26)*Flujo!$B$20)))","v":1646.5826810996239},{"$f":"_xlfn.IFS(BF3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BF3<Datos!$AI$6,0,BF3>Datos!$AI$6,(BF5*((1-Datos!$D$26)*Flujo!$B$20)))","v":2517.8198693597401},{"$f":"_xlfn.IFS(BG3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BG3<Datos!$AI$6,0,BG3>Datos!$AI$6,(BG5*((1-Datos!$D$26)*Flujo!$B$20)))","v":3664.5371489340723},{"$f":"_xlfn.IFS(BH3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BH3<Datos!$AI$6,0,BH3>Datos!$AI$6,(BH5*((1-Datos!$D$26)*Flujo!$B$20)))","v":5076.5300327491132},{"$f":"_xlfn.IFS(BI3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BI3<Datos!$AI$6,0,BI3>Datos!$AI$6,(BI5*((1-Datos!$D$26)*Flujo!$B$20)))","v":6693.7293728312106},{"$f":"_xlfn.IFS(BJ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BJ3<Datos!$AI$6,0,BJ3>Datos!$AI$6,(BJ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":8400.8397196659716},{"$f":"_xlfn.IFS(BK3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BK3<Datos!$AI$6,0,BK3>Datos!$AI$6,(BK5*((1-Datos!$D$26)*Flujo!$B$20)))","v":10035.305700954737},{"$f":"_xlfn.IFS(BL3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BL3<Datos!$AI$6,0,BL3>Datos!$AI$6,(BL5*((1-Datos!$D$26)*Flujo!$B$20)))","v":11410.163656081901},{"$f":"_xlfn.IFS(BM3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BM3<Datos!$AI$6,0,BM3>Datos!$AI$6,(BM5*((1-Datos!$D$26)*Flujo!$B$20)))","v":12348.280871112411},{"$f":"_xlfn.IFS(BN3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BN3<Datos!$AI$6,0,BN3>Datos!$AI$6,(BN5*((1-Datos!$D$26)*Flujo!$B$20)))","v":12719.630163524296},{"$f":"_xlfn.IFS(BO3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BO3<Datos!$AI$6,0,BO3>Datos!$AI$6,(BO5*((1-Datos!$D$26)*Flujo!$B$20)))","v":12470.843451725061},{"$f":"_xlfn.IFS(BP3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BP3<Datos!$AI$6,0,BP3>Datos!$AI$6,(BP5*((1-Datos!$D$26)*Flujo!$B$20)))","v":11637.790368587468},{"$f":"_xlfn.IFS(BQ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BQ3<Datos!$AI$6,0,BQ3>Datos!$AI$6,(BQ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":10337.096995636459},{"$f":"_xlfn.IFS(BR3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BR3<Datos!$AI$6,0,BR3>Datos!$AI$6,(BR5*((1-Datos!$D$26)*Flujo!$B$20)))","v":8739.3676895715125},{"$f":"_xlfn.IFS(BS3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BS3<Datos!$AI$6,0,BS3>Datos!$AI$6,(BS5*((1-Datos!$D$26)*Flujo!$B$20)))","v":7032.581776637172},{"$f":"_xlfn.IFS(BT3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BT3<Datos!$AI$6,0,BT3>Datos!$AI$6,(BT5*((1-Datos!$D$26)*Flujo!$B$20)))","v":5386.4536745932182},{"$f":"_xlfn.IFS(BU3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BU3<Datos!$AI$6,0,BU3>Datos!$AI$6,(BU5*((1-Datos!$D$26)*Flujo!$B$20)))","v":3926.8510309946842},{"$f":"_xlfn.IFS(BV3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BV3<Datos!$AI$6,0,BV3>Datos!$AI$6,(BV5*((1-Datos!$D$26)*Flujo!$B$20)))","v":2724.8291844744472},{"$f":"_xlfn.IFS(BW3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BW3<Datos!$AI$6,0,BW3>Datos!$AI$6,(BW5*((1-Datos!$D$26)*Flujo!$B$20)))","v":1799.6477057863976},{"$f":"_xlfn.IFS(BX3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BX3<Datos!$AI$6,0,BX3>Datos!$AI$6,(BX5*((1-Datos!$D$26)*Flujo!$B$20)))","v":1131.3293937331696},{"$f":"_xlfn.IFS(BY3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BY3<Datos!$AI$6,0,BY3>Datos!$AI$6,(BY5*((1-Datos!$D$26)*Flujo!$B$20)))","v":676.93037753633155},{"$f":"_xlfn.IFS(BZ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,BZ3<Datos!$AI$6,0,BZ3>Datos!$AI$6,(BZ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":385.52477764342149},{"$f":"_xlfn.IFS(CA3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CA3<Datos!$AI$6,0,CA3>Datos!$AI$6,(CA5*((1-Datos!$D$26)*Flujo!$B$20)))","v":208.98443718615496},{"$f":"_xlfn.IFS(CB3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CB3<Datos!$AI$6,0,CB3>Datos!$AI$6,(CB5*((1-Datos!$D$26)*Flujo!$B$20)))","v":107.82735582650166},{"$f":"_xlfn.IFS(CC3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CC3<Datos!$AI$6,0,CC3>Datos!$AI$6,(CC5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CD3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CD3<Datos!$AI$6,0,CD3>Datos!$AI$6,(CD5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CE3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CE3<Datos!$AI$6,0,CE3>Datos!$AI$6,(CE5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CF3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CF3<Datos!$AI$6,0,CF3>Datos!$AI$6,(CF5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CG3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CG3<Datos!$AI$6,0,CG3>Datos!$AI$6,(CG5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CH3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CH3<Datos!$AI$6,0,CH3>Datos!$AI$6,(CH5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CI3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CI3<Datos!$AI$6,0,CI3>Datos!$AI$6,(CI5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CJ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CJ3<Datos!$AI$6,0,CJ3>Datos!$AI$6,(CJ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CK3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CK3<Datos!$AI$6,0,CK3>Datos!$AI$6,(CK5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CL3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CL3<Datos!$AI$6,0,CL3>Datos!$AI$6,(CL5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CM3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CM3<Datos!$AI$6,0,CM3>Datos!$AI$6,(CM5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CN3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CN3<Datos!$AI$6,0,CN3>Datos!$AI$6,(CN5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CO3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CO3<Datos!$AI$6,0,CO3>Datos!$AI$6,(CO5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CP3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CP3<Datos!$AI$6,0,CP3>Datos!$AI$6,(CP5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CQ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CQ3<Datos!$AI$6,0,CQ3>Datos!$AI$6,(CQ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CR3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CR3<Datos!$AI$6,0,CR3>Datos!$AI$6,(CR5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CS3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CS3<Datos!$AI$6,0,CS3>Datos!$AI$6,(CS5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CT3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CT3<Datos!$AI$6,0,CT3>Datos!$AI$6,(CT5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CU3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CU3<Datos!$AI$6,0,CU3>Datos!$AI$6,(CU5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CV3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CV3<Datos!$AI$6,0,CV3>Datos!$AI$6,(CV5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CW3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CW3<Datos!$AI$6,0,CW3>Datos!$AI$6,(CW5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CX3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CX3<Datos!$AI$6,0,CX3>Datos!$AI$6,(CX5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CY3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CY3<Datos!$AI$6,0,CY3>Datos!$AI$6,(CY5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(CZ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,CZ3<Datos!$AI$6,0,CZ3>Datos!$AI$6,(CZ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DA3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DA3<Datos!$AI$6,0,DA3>Datos!$AI$6,(DA5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DB3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DB3<Datos!$AI$6,0,DB3>Datos!$AI$6,(DB5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DC3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DC3<Datos!$AI$6,0,DC3>Datos!$AI$6,(DC5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DD3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DD3<Datos!$AI$6,0,DD3>Datos!$AI$6,(DD5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DE3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DE3<Datos!$AI$6,0,DE3>Datos!$AI$6,(DE5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DF3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DF3<Datos!$AI$6,0,DF3>Datos!$AI$6,(DF5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DG3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DG3<Datos!$AI$6,0,DG3>Datos!$AI$6,(DG5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DH3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DH3<Datos!$AI$6,0,DH3>Datos!$AI$6,(DH5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DI3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DI3<Datos!$AI$6,0,DI3>Datos!$AI$6,(DI5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DJ3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DJ3<Datos!$AI$6,0,DJ3>Datos!$AI$6,(DJ5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DK3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DK3<Datos!$AI$6,0,DK3>Datos!$AI$6,(DK5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0},{"$f":"_xlfn.IFS(DL3=Datos!$AI$6,Datos!$D$26*Flujo!$B$20,DL3<Datos!$AI$6,0,DL3>Datos!$AI$6,(DL5*((1-Datos!$D$26)*Flujo!$B$20)))","v":0}]
[null,"mes 5",0,0,0,0,15,15,17,19,16,18,13,12,7,7,7,5,5,5,4,4,3,3,3,3,3,3,2,3,3,3,null,null,"mes 4",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0.05},{"$f":"AK6+1","v":{"$error":"#REF!"}},null,"Media",0,null,{"$f":"IF(AP6/$AN$4=0,\"\",AP6/$AN$4)","v":""},{"$f":"IF(AQ6/$AN$4=0,\"\",AQ6/$AN$4)","v":""},{"$f":"IF(AR6/$AN$4=0,\"\",AR6/$AN$4)","v":""},"","","","","",7.1115960752102567E-2,2.0383845416418239E-4,4.1918629661569738E-4,8.2050530934388592E-4,1.5286535642848838E-3,2.7107540157512537E-3,4.5753519325185234E-3,7.3504217680286053E-3,1.1239665149008714E-2,1.6358664486429621E-2,2.2661866474783104E-2,2.9881119640158611E-2,3.7501739726737725E-2,4.479807198254887E-2,5.0935501919905632E-2,5.5123300854920322E-2,5.6781021389587592E-2,5.5670425922383894E-2,5.1951638164863791E-2,4.6145282376106898E-2,3.9012944349282687E-2,3.1393772550743583E-2,2.4045380044788754E-2,1.7529645871626004E-2,1.2163764371883859E-2,8.033711166305366E-3,5.0503070984285201E-3,3.0218487292481278E-3,1.7210005608780845E-3,9.3291625978141784E-4,4.8134633781449947E-4,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DD6/$AN$4=0,\"\",DD6/$AN$4)","v":""},"","","","","","","",""]
[null,"mes 6",0,0,0,0,0,"}",15,15,16,18,14,14,9,8,8,7,6,6,5,5,4,4,4,4,3,2,2,2,2,2,null,null,"mes 5",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":7.0000000000000007E-2},{"$f":"AK7+1","v":{"$error":"#REF!"}}]
[null,"mes 7",0,0,0,0,0,0,8,9,13,13,14,14,10,9,8,8,8,7,5,6,5,4,4,4,3,2,3,2,2,2,null,null,"mes 6",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0.08},{"$f":"AK8+1","v":{"$error":"#REF!"}},null,"Fecha inicio ",1,null,{"$f":"((IF(AP3<=$AN$9,0,((-1*($AN$10-$AN$9)/2)+AO3-0.5))-IF(AP3>$AN$9,$AN$9-1,0))*IF(AP3>$AN$10,0,1))","v":0},{"$f":"(IF(AQ3<=$AN$9,0,((-1*($AN$10-$AN$9)/2)+AP3-0.5))-IF(AQ3>$AN$9,$AN$9-1,0))*IF(AQ3>$AN$10,0,1)","v":0},{"$f":"(IF(AR3<=$AN$9,0,((-1*($AN$10-$AN$9)/2)+AQ3-0.5))-IF(AR3>$AN$9,$AN$9-1,0))*IF(AR3>$AN$10,0,1)","v":-4},{"$f":"(IF(AS3<=$AN$9,0,((-1*($AN$10-$AN$9)/2)+AR3-0.5))-IF(AS3>$AN$9,$AN$9-1,0))*IF(AS3>$AN$10,0,1)","v":-3},-2,-1,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(DE3<=$AN$9,0,((-1*($AN$10-$AN$9)/2)+DD3-0.5))-IF(DE3>$AN$9,$AN$9-1,0))*IF(DE3>$AN$10,0,1)","v":0},0,0,0,0,0,0,0]
[null,"mes 8",0,0,0,0,0,0,0,7,8,9,12,12,11,9,8,9,9,8,7,7,6,5,5,5,4,3,3,3,3,3,null,null,"mes 7",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0.09},{"$f":"AK9+1","v":{"$error":"#REF!"}},null,"Recepción ",10]
[null,"mes 9",0,0,0,0,0,0,0,0,5,6,9,8,11,9,9,9,9,9,8,8,7,6,5,5,4,3,3,3,3,3,null,null,"mes 8",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0.09},{"$error":"#REF!"},null,"Media",0]
[null,"mes 10",0,0,0,0,0,0,0,0,0,4,5,5,10,9,9,8,9,9,9,9,8,7,6,5,5,4,4,5,5,5,null,null,"mes 9",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0.09},{"$error":"#REF!"}]
[null,"mes 11",0,0,0,0,0,0,0,0,0,0,3,3,9,9,8,8,7,8,8,9,9,8,6,6,5,5,4,4,4,4,null,null,"mes 10",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0.09},{"$error":"#REF!"},null,{"$f":"AN3/(19-1)","v":5.5555555555555558E-3}]
[null,"mes 12",0,0,0,0,0,0,0,0,0,0,0,2,7,8,8,7,6,7,8,8,9,8,7,6,6,5,5,6,6,6,null,null,"mes 11",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0.09},{"$error":"#REF!"}]
[null,"mes 13",0,0,0,0,0,0,0,0,0,0,0,0,2,6,7,7,6,5,6,7,7,7,8,7,6,5,6,5,5,5,null,null,"mes 12",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0.08},{"$error":"#REF!"}]
[null,"mes 14",0,0,0,0,0,0,0,0,0,0,0,0,0,3,4,6,5,4,6,5,5,6,8,8,7,6,6,6,6,6,null,null,"mes 13",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0.06},{"$error":"#REF!"}]
[null,"mes 15",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,5,4,4,4,5,5,7,7,7,6,7,7,7,6,null,null,"mes 14",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0.03},{"$error":"#REF!"}]
[null,"mes 16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3,4,3,4,5,5,6,7,6,6,7,6,6,null,null,"mes 15",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 17",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,3,3,3,4,4,4,5,6,5,6,6,6,null,null,"mes 16",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 18",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,3,2,3,3,3,3,4,5,4,5,5,5,null,null,"mes 17",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 19",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,2,2,3,3,3,4,5,4,5,5,5,null,null,"mes 18",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,2,2,3,4,4,4,4,4,null,null,"mes 19",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 21",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,2,2,4,3,2,2,2,null,null,"mes 20",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,3,3,2,2,2,null,null,"mes 21",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 23",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,3,3,3,3,3,null,null,"mes 22",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 24",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,3,1,1,1,null,null,"mes 23",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 25",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,2,1,1,1,null,null,"mes 24",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 26",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,1,1,1,null,null,"mes 25",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 27",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,null,null,"mes 26",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 28",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,null,null,"mes 27",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 29",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,null,null,"mes 28",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"mes 30",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,null,"mes 29",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$error":"#REF!"}]
[null,"Total",{"$f":"SUBTOTAL(109,T.Avance.Const.11[1])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[2])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[3])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[4])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[5])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[6])","v":90},{"$f":"SUBTOTAL(109,T.Avance.Const.11[7])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[8])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[9])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[10])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[11])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[12])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[13])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[14])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[15])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[16])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[17])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[18])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[19])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[20])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[21])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[22])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[23])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[24])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[25])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[26])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[27])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[28])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[29])","v":100},{"$f":"SUBTOTAL(109,T.Avance.Const.11[30])","v":100},null,null,"mes 30",{"$f":"INDEX(T.Avance.Const.11[[#All],[1]:[30]],MATCH(Tabla1412[[#This Row],[Mes]],T.Avance.Const.11[[#All],[Meses]],0),Datos!$J$25)/100","v":0},{"$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,"Total",{"$f":"SUM(AJ4:AJ33)","v":0.99999999999999978},{"$f":"AJ29","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,null,null,"Media ",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,"DesEst",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto ",1000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,-11,null,11,{"$f":"NORMDIST(AI43,$AJ$39,$AJ$40,)","v":1.6009021720694023E-4},{"$f":"$AJ$41*(AJ43/SUM($AJ$43:$AJ$65))","v":0.16010905125151034},{"$f":"AJ43/SUM($AJ$43:$AJ$65)","v":1.6010905125151035E-4},-1,{"$f":"NORMDIST(AM43,$AJ$39,$AJ$40,FALSE)","v":0.12579440923099772},{"$f":"(AN43/SUM($AN$43:$AN$45))*$AJ$41","v":327.10442071449245},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10,null,10,{"$f":"NORMDIST(AI44,$AJ$39,$AJ$40,)","v":5.140929987637018E-4},{"$f":"$AJ$41*(AJ44/SUM($AJ$43:$AJ$65))","v":0.51415347997623828},{"$f":"AJ44/SUM($AJ$43:$AJ$65)","v":5.1415347997623827E-4},0,{"$f":"NORMDIST(AM44,$AJ$39,$AJ$40,FALSE)","v":0.13298076013381088},{"$f":"(AN44/SUM($AN$43:$AN$45))*$AJ$41","v":345.79115857101499}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9,null,9,{"$f":"NORMDIST(AI45,$AJ$39,$AJ$40,)","v":1.4772828039793357E-3},1.477456601046129,1.4774566010461289E-3,1,{"$f":"NORMDIST(AM45,$AJ$39,$AJ$40,FALSE)","v":0.12579440923099772},{"$f":"(AN45/SUM($AN$43:$AN$45))*$AJ$41","v":327.10442071449245},null,null,{"$f":"_xlfn.IFS(AR43=$AN$9,$AN$3*$AN$4,AR43>$AN$9,$AN$3*$AN$4+1)","v":22401.200000000001},{"$f":"IF(AS43>$AN$9,((($AN$4-($AN$4*$AN$3))*((_xlfn.NORM.DIST(AQ1,$AN$7,$AN$5,FALSE)/SUM(AS46:BA46))))))","v":22401.199999999997},{"$f":"IF(AT43>$AN$9,((($AN$4-($AN$4*$AN$3))*((_xlfn.NORM.DIST(AR1,$AN$7,$AN$5,FALSE))))))","v":26810.357435185717},26810.357435185717,26810.357435185717,26810.357435185717,26810.357435185717,26810.357435185717,26810.357435185717,26810.357435185717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8,null,8,{"$f":"NORMDIST(AI46,$AJ$39,$AJ$40,)","v":3.798662007932481E-3},3.7991089070048449,3.7991089070048448E-3,null,null,null,null,null,null,{"$f":"NORMDIST(AQ1,$AN$7,$AN$5,)","v":0.13298076013381088},0.13298076013381088,0.13298076013381088,0.13298076013381088,0.13298076013381088,0.13298076013381088,0.13298076013381088,0.13298076013381088,0.13298076013381088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7,null,-7,{"$f":"NORMDIST(AI47,$AJ$39,$AJ$40,)","v":8.7406296979031604E-3},8.7416580018943311,8.7416580018943313E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6,null,-6,1.7996988837729353E-2,17.999106119445951,1.799910611944595E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5,null,-5,3.3159046264249557E-2,33.162947308086842,3.3162947308086839E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4,null,-4,5.4670024891997876E-2,54.676456625950337,5.4676456625950338E-2,null,null,null,null,null,null,{"$f":"AS51*($AN$4/SUM($AS$51:$BA$51))","v":14106.081388831555},20811.274798359562,27474.894906915037,32457.753190673382,34311.991430440918,32457.753190673382,27474.894906915037,20811.274798359562,14106.081388831555,{"$f":"BB51*$AN$4","v":194484.7053753199},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3,null,-3,8.0656908173047798E-2,80.666397171375891,8.0666397171375886E-2,null,null,null,null,null,null,{"$f":"NORMDIST(AS57,$AN$7,$AN$5,FALSE)","v":5.4670024891997876E-2},{"$f":"NORMDIST(AT57,$AN$7,$AN$5,FALSE)","v":8.0656908173047798E-2},0.10648266850745074,0.12579440923099772,0.13298076013381088,0.12579440923099772,0.10648266850745074,8.0656908173047798E-2,5.4670024891997876E-2,{"$f":"SUM(AS51:BA51)","v":0.86818878174079916}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2,null,-2,0.10648266850745074,106.49519581461294,0.10649519581461295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1,null,-1,0.12579440923099772,125.80920849575897,0.12580920849575897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0.13298076013381088,132.99640484719205,0.13299640484719205,null,null,null,null,null,null,{"$f":"((($AN$10-1)*-1))+AR43-1+($AN$10/2)","v":-4},{"$f":"((($AN$6-1)*-1))+AS43-1+($AN$6/2)","v":-3},-2,-1,0,1,2,3,4,5,6,7,8,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,0.12579440923099772,125.80920849575897,0.12580920849575897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,2,0.10648266850745074,106.49519581461294,0.10649519581461295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,3,8.0656908173047798E-2,80.666397171375891,8.0666397171375886E-2,null,null,null,null,null,null,4,3,2,1,0,1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,4,5.4670024891997876E-2,54.676456625950337,5.4676456625950338E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,5,3.3159046264249557E-2,33.162947308086842,3.3162947308086839E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,6,1.7996988837729353E-2,17.999106119445951,1.799910611944595E-2,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,7,8.7406296979031604E-3,8.7416580018943311,8.7416580018943313E-3,null,null,null,null,null,{"$f":"(_xlfn.IFS(AR60<=$AN$9,0,AR60>$AN$9,NORMDIST(((($AN$6-1)*-1))+AO19-1+($AN$6/2),$AN$7,$AN$5,FALSE)))*IF(AR60>$AN$10,0,1)","v":0},{"$f":"(_xlfn.IFS(AS60<=$AN$9,0,AS60>$AN$9,NORMDIST(((($AN$6-1)*-1))+AR60-1+($AN$6/2),$AN$7,$AN$5,FALSE)))*IF(AS60>$AN$10,0,1)","v":5.4670024891997876E-2},8.0656908173047798E-2,0.10648266850745074,0.12579440923099772,0.13298076013381088,0.12579440923099772,0.10648266850745074,8.0656908173047798E-2,5.4670024891997876E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,8,3.798662007932481E-3,3.7991089070048449,3.7991089070048448E-3,null,null,null,null,null,{"$f":"_xlfn.IFS(AR60=$AN$9,$AN$3*$AN$4,AR60<$AN$9,0,AR60>$AN$9,(AR61/SUM($AR$61:$BJ$61)*((1-$AN$3)*$AN$4)))","v":22401.200000000001},12695.4732499484,18730.147318523606,24727.405416223537,29211.977871606046,30880.792287396831,29211.977871606046,24727.405416223537,18730.147318523606,12695.4732499484,{"$f":"_xlfn.IFS(BB60=$AN$9,$AN$3*$AN$4,BB60<$AN$9,0,BB60>$AN$9,(BB61/SUM($AR$61:$BJ$61)*$AN$4))","v":0},{"$f":"_xlfn.IFS(BC60=$AN$9,$AN$3*$AN$4,BC60<$AN$9,0,BC60>$AN$9,BC61/SUM($AR$61:$BJ$61))","v":0},0,0,0,0,0,0,0]
[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,9,null,9,1.4772828039793357E-3,1.477456601046129,1.4774566010461289E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,10,5.140929987637018E-4,0.51415347997623828,5.1415347997623827E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,11,1.6009021720694023E-4,0.16010905125151034,1.6010905125151035E-4]